Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
21,021,732 GBP2024-04-01 ~ 2025-03-31
21,916,408 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
17,312,962 GBP2024-04-01 ~ 2025-03-31
18,188,374 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,708,770 GBP2024-04-01 ~ 2025-03-31
3,728,034 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,869,527 GBP2024-04-01 ~ 2025-03-31
1,762,391 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
985,960 GBP2024-04-01 ~ 2025-03-31
2,138,401 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
14,574 GBP2024-04-01 ~ 2025-03-31
704 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
36,420 GBP2024-04-01 ~ 2025-03-31
71,141 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
964,114 GBP2024-04-01 ~ 2025-03-31
2,067,964 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
254,530 GBP2024-04-01 ~ 2025-03-31
462,228 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
709,584 GBP2024-04-01 ~ 2025-03-31
1,605,736 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
709,584 GBP2024-04-01 ~ 2025-03-31
1,605,736 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,246,192 GBP2025-03-31
1,200,185 GBP2024-03-31
Total Inventories
805,173 GBP2025-03-31
1,681,326 GBP2024-03-31
Debtors
Current
3,928,680 GBP2025-03-31
4,313,507 GBP2024-03-31
Non-current
300,000 GBP2024-03-31
Cash at bank and in hand
854,483 GBP2025-03-31
2,580 GBP2024-03-31
Current Assets
5,588,336 GBP2025-03-31
6,297,413 GBP2024-03-31
Creditors
Current
2,973,334 GBP2025-03-31
3,598,381 GBP2024-03-31
Net Current Assets/Liabilities
2,615,002 GBP2025-03-31
2,699,032 GBP2024-03-31
Total Assets Less Current Liabilities
3,861,194 GBP2025-03-31
3,899,217 GBP2024-03-31
Net Assets/Liabilities
3,340,690 GBP2025-03-31
3,115,610 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
100 GBP2023-03-31
Retained earnings (accumulated losses)
3,340,590 GBP2025-03-31
3,115,510 GBP2024-03-31
1,861,018 GBP2023-03-31
Equity
3,340,690 GBP2025-03-31
3,115,610 GBP2024-03-31
1,861,118 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-484,504 GBP2024-04-01 ~ 2025-03-31
-351,244 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-484,504 GBP2024-04-01 ~ 2025-03-31
-351,244 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
709,584 GBP2024-04-01 ~ 2025-03-31
1,605,736 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
964,160 GBP2024-04-01 ~ 2025-03-31
1,046,955 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
143,836 GBP2024-04-01 ~ 2025-03-31
129,623 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,106 GBP2024-04-01 ~ 2025-03-31
34,342 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,157,102 GBP2024-04-01 ~ 2025-03-31
1,210,920 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
142024-04-01 ~ 2025-03-31
132023-04-01 ~ 2024-03-31
Director Remuneration
30,697 GBP2024-04-01 ~ 2025-03-31
59,904 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
24,074 GBP2024-04-01 ~ 2025-03-31
24,251 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
13,785 GBP2024-04-01 ~ 2025-03-31
12,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
226,446 GBP2024-04-01 ~ 2025-03-31
455,333 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
241,029 GBP2024-04-01 ~ 2025-03-31
516,991 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,643,167 GBP2025-03-31
1,514,177 GBP2024-03-31
Furniture and fittings
16,669 GBP2025-03-31
16,669 GBP2024-03-31
Motor vehicles
14,995 GBP2025-03-31
31,945 GBP2024-03-31
Computers
18,006 GBP2025-03-31
15,060 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,692,837 GBP2025-03-31
1,577,851 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-16,950 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-16,950 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
400,662 GBP2025-03-31
323,414 GBP2024-03-31
Furniture and fittings
15,957 GBP2025-03-31
15,720 GBP2024-03-31
Motor vehicles
14,571 GBP2025-03-31
27,578 GBP2024-03-31
Computers
15,455 GBP2025-03-31
10,954 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
446,645 GBP2025-03-31
377,666 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
77,248 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
237 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
181 GBP2024-04-01 ~ 2025-03-31
Computers
4,501 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,167 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-13,188 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,188 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
1,242,505 GBP2025-03-31
1,190,763 GBP2024-03-31
Furniture and fittings
712 GBP2025-03-31
949 GBP2024-03-31
Motor vehicles
424 GBP2025-03-31
4,367 GBP2024-03-31
Computers
2,551 GBP2025-03-31
4,106 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,161,864 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
205,357 GBP2025-03-31
147,264 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
58,093 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
956,507 GBP2025-03-31
1,014,600 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,935,918 GBP2025-03-31
3,440,969 GBP2024-03-31
Other Debtors
Current
1,962,514 GBP2025-03-31
820,369 GBP2024-03-31
Prepayments
Current
29,529 GBP2025-03-31
49,573 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,928,680 GBP2025-03-31
Current, Amounts falling due within one year
4,313,507 GBP2024-03-31
Other Debtors
Non-current
300,000 GBP2024-03-31
Debtors
3,928,680 GBP2025-03-31
4,613,507 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
110,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
171,937 GBP2025-03-31
185,581 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,740,761 GBP2025-03-31
2,184,226 GBP2024-03-31
Corporation Tax Payable
Current
183,922 GBP2025-03-31
455,333 GBP2024-03-31
Other Taxation & Social Security Payable
Current
31,339 GBP2025-03-31
29,755 GBP2024-03-31
Other Creditors
Current
2,714 GBP2025-03-31
256,807 GBP2024-03-31
Accrued Liabilities
Current
569,917 GBP2025-03-31
141,000 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
119,167 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
208,956 GBP2025-03-31
380,976 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
110,000 GBP2024-03-31
Non-current, Between one and two years
110,000 GBP2024-03-31
Between two and five year, Non-current
9,167 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
208,956 GBP2025-03-31
380,976 GBP2024-03-31
hire purchase agreements
380,893 GBP2025-03-31
566,557 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,415 GBP2025-03-31
56,278 GBP2024-03-31
Between one and five year
26,862 GBP2025-03-31
37,394 GBP2024-03-31
All periods
53,277 GBP2025-03-31
93,672 GBP2024-03-31
Total Borrowings
Secured
380,893 GBP2025-03-31
822,119 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
311,548 GBP2025-03-31
283,464 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
311,548 GBP2025-03-31
283,464 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
709,584 GBP2024-04-01 ~ 2025-03-31