Par Value of Share
Class 3 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
5,980,731 GBP2024-04-01 ~ 2025-03-31
17,332,703 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
5,209,075 GBP2024-04-01 ~ 2025-03-31
13,749,652 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
771,656 GBP2024-04-01 ~ 2025-03-31
3,583,051 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,687,815 GBP2024-04-01 ~ 2025-03-31
2,380,945 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-912,417 GBP2024-04-01 ~ 2025-03-31
1,242,040 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-912,417 GBP2024-04-01 ~ 2025-03-31
2,097,027 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-4,247 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-912,417 GBP2024-04-01 ~ 2025-03-31
2,101,274 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-912,417 GBP2024-04-01 ~ 2025-03-31
2,170,520 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
58,940 GBP2024-03-31
Total Inventories
21,757 GBP2024-03-31
Debtors
1,106,455 GBP2025-03-31
3,217,774 GBP2024-03-31
Cash at bank and in hand
6,440,675 GBP2024-03-31
Current Assets
1,106,455 GBP2025-03-31
9,680,206 GBP2024-03-31
Creditors
Current
7,709,648 GBP2024-03-31
Net Current Assets/Liabilities
1,106,455 GBP2025-03-31
1,970,558 GBP2024-03-31
Total Assets Less Current Liabilities
1,106,455 GBP2025-03-31
2,029,498 GBP2024-03-31
Net Assets/Liabilities
1,106,455 GBP2025-03-31
2,018,872 GBP2024-03-31
Equity
Called up share capital
50,000 GBP2025-03-31
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Capital redemption reserve
50 GBP2025-03-31
50 GBP2024-03-31
50 GBP2023-03-31
Retained earnings (accumulated losses)
1,056,405 GBP2025-03-31
1,968,822 GBP2024-03-31
-201,698 GBP2023-03-31
Equity
1,106,455 GBP2025-03-31
2,018,872 GBP2024-03-31
-151,648 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-912,417 GBP2024-04-01 ~ 2025-03-31
Wages/Salaries
2,076,858 GBP2024-04-01 ~ 2025-03-31
2,141,934 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
286,150 GBP2024-04-01 ~ 2025-03-31
294,695 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
181,902 GBP2024-04-01 ~ 2025-03-31
137,414 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,544,910 GBP2024-04-01 ~ 2025-03-31
2,574,043 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
332024-04-01 ~ 2025-03-31
382023-04-01 ~ 2024-03-31
Director Remuneration
219,200 GBP2024-04-01 ~ 2025-03-31
194,804 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
37,119 GBP2024-04-01 ~ 2025-03-31
41,655 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
19,000 GBP2024-04-01 ~ 2025-03-31
18,500 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-228,104 GBP2024-04-01 ~ 2025-03-31
524,257 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
37,331 GBP2024-03-31
Furniture and fittings
2,221 GBP2024-03-31
Motor vehicles
33,255 GBP2024-03-31
Computers
82,524 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
155,331 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-37,331 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-2,221 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-33,255 GBP2024-04-01 ~ 2025-03-31
Computers
-83,921 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-156,728 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
27,131 GBP2024-03-31
Furniture and fittings
1,110 GBP2024-03-31
Motor vehicles
24,709 GBP2024-03-31
Computers
43,441 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
96,391 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,900 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
444 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
7,674 GBP2024-04-01 ~ 2025-03-31
Computers
19,101 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,119 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-37,031 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-1,554 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-32,383 GBP2024-04-01 ~ 2025-03-31
Computers
-62,542 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-133,510 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
10,200 GBP2024-03-31
Furniture and fittings
1,111 GBP2024-03-31
Motor vehicles
8,546 GBP2024-03-31
Computers
39,083 GBP2024-03-31
Merchandise
21,757 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,549,986 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,106,455 GBP2025-03-31
76,987 GBP2024-03-31
Other Debtors
Current
4,500 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
217,646 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
17,850 GBP2024-03-31
Prepayments/Accrued Income
Current
350,805 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
1,106,455 GBP2025-03-31
Amounts falling due within one year, Current
3,217,774 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,063,595 GBP2024-03-31
Amounts owed to group undertakings
Current
5,844,305 GBP2024-03-31
Other Taxation & Social Security Payable
Current
94,485 GBP2024-03-31
Other Creditors
Current
26,041 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
262,964 GBP2024-03-31
Accrued Liabilities
Current
418,258 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,523 GBP2024-03-31
Between one and five year
81,667 GBP2024-03-31
All periods
112,190 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
12,030 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,626 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-912,417 GBP2024-04-01 ~ 2025-03-31