(expand)Par Value of Share
Class 4 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
26,103,701 GBP2024-04-01 ~ 2025-03-31
15,734,243 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
22,540,747 GBP2024-04-01 ~ 2025-03-31
12,970,871 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,562,954 GBP2024-04-01 ~ 2025-03-31
2,763,372 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,987,283 GBP2024-04-01 ~ 2025-03-31
2,413,494 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
622,125 GBP2024-04-01 ~ 2025-03-31
390,076 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
7,017 GBP2024-04-01 ~ 2025-03-31
12,994 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
46,443 GBP2024-04-01 ~ 2025-03-31
41,170 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
582,699 GBP2024-04-01 ~ 2025-03-31
361,900 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
154,998 GBP2024-04-01 ~ 2025-03-31
97,158 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
427,701 GBP2024-04-01 ~ 2025-03-31
264,742 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
427,701 GBP2024-04-01 ~ 2025-03-31
264,742 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,794,887 GBP2025-03-31
1,632,585 GBP2024-03-31
Investment Property
217,764 GBP2025-03-31
Fixed Assets
2,012,651 GBP2025-03-31
1,632,585 GBP2024-03-31
Total Inventories
8,000 GBP2025-03-31
8,000 GBP2024-03-31
Debtors
6,321,555 GBP2025-03-31
2,477,699 GBP2024-03-31
Cash at bank and in hand
1,152,691 GBP2025-03-31
1,516,716 GBP2024-03-31
Current Assets
7,482,246 GBP2025-03-31
4,002,415 GBP2024-03-31
Creditors
Current
5,636,999 GBP2025-03-31
2,080,778 GBP2024-03-31
Net Current Assets/Liabilities
1,845,247 GBP2025-03-31
1,921,637 GBP2024-03-31
Total Assets Less Current Liabilities
3,857,898 GBP2025-03-31
3,554,222 GBP2024-03-31
Net Assets/Liabilities
3,288,319 GBP2025-03-31
2,954,518 GBP2024-03-31
Equity
Called up share capital
43,750 GBP2025-03-31
43,750 GBP2024-03-31
43,750 GBP2023-03-31
Capital redemption reserve
6,270 GBP2025-03-31
6,270 GBP2024-03-31
6,270 GBP2023-03-31
Retained earnings (accumulated losses)
3,238,299 GBP2025-03-31
2,904,498 GBP2024-03-31
2,718,656 GBP2023-03-31
Equity
3,288,319 GBP2025-03-31
2,954,518 GBP2024-03-31
2,768,676 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-93,900 GBP2024-04-01 ~ 2025-03-31
-78,900 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-93,900 GBP2024-04-01 ~ 2025-03-31
-78,900 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
427,701 GBP2024-04-01 ~ 2025-03-31
264,742 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,084,127 GBP2024-04-01 ~ 2025-03-31
2,581,248 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
334,413 GBP2024-04-01 ~ 2025-03-31
257,610 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,642 GBP2024-04-01 ~ 2025-03-31
63,667 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,485,182 GBP2024-04-01 ~ 2025-03-31
2,902,525 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
782024-04-01 ~ 2025-03-31
682023-04-01 ~ 2024-03-31
Director Remuneration
174,910 GBP2024-04-01 ~ 2025-03-31
157,829 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,845 GBP2024-04-01 ~ 2025-03-31
48,044 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
9,600 GBP2024-04-01 ~ 2025-03-31
9,600 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
110,000 GBP2024-04-01 ~ 2025-03-31
48,027 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
145,675 GBP2024-04-01 ~ 2025-03-31
90,475 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
93,900 GBP2024-04-01 ~ 2025-03-31
78,900 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
953,476 GBP2025-03-31
953,476 GBP2024-03-31
Plant and equipment
874,885 GBP2025-03-31
668,374 GBP2024-03-31
Furniture and fittings
40,793 GBP2025-03-31
38,893 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
95,107 GBP2025-03-31
76,245 GBP2024-03-31
Plant and equipment
380,850 GBP2025-03-31
312,269 GBP2024-03-31
Furniture and fittings
18,927 GBP2025-03-31
15,270 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,862 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
68,581 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
3,657 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
858,369 GBP2025-03-31
877,231 GBP2024-03-31
Plant and equipment
494,035 GBP2025-03-31
356,105 GBP2024-03-31
Furniture and fittings
21,866 GBP2025-03-31
23,623 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
675,495 GBP2025-03-31
549,661 GBP2024-03-31
Computers
124,033 GBP2025-03-31
105,040 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,668,682 GBP2025-03-31
2,315,444 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-13,260 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-13,260 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
274,937 GBP2025-03-31
185,920 GBP2024-03-31
Computers
103,974 GBP2025-03-31
93,155 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
873,795 GBP2025-03-31
682,859 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
99,652 GBP2024-04-01 ~ 2025-03-31
Computers
10,819 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
201,571 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,635 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,635 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
400,558 GBP2025-03-31
363,741 GBP2024-03-31
Computers
20,059 GBP2025-03-31
11,885 GBP2024-03-31
Investment Property - Fair Value Model
217,764 GBP2025-03-31
Raw Materials
8,000 GBP2025-03-31
8,000 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,258,349 GBP2025-03-31
2,342,766 GBP2024-03-31
Other Debtors
Current
8,155 GBP2025-03-31
8,140 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
96,848 GBP2024-03-31
Prepayments/Accrued Income
Current
55,051 GBP2025-03-31
29,945 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
6,321,555 GBP2025-03-31
Current, Amounts falling due within one year
2,477,699 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
28,948 GBP2025-03-31
28,948 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
233,989 GBP2025-03-31
179,471 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,925,713 GBP2025-03-31
1,536,073 GBP2024-03-31
Corporation Tax Payable
Current
110,000 GBP2025-03-31
48,027 GBP2024-03-31
Other Taxation & Social Security Payable
Current
146,365 GBP2025-03-31
91,867 GBP2024-03-31
Other Creditors
Current
143,793 GBP2025-03-31
16,046 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
21,976 GBP2025-03-31
93,909 GBP2024-03-31
Accrued Liabilities
Current
351,351 GBP2025-03-31
68,430 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
146,064 GBP2025-03-31
168,471 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
186,629 GBP2025-03-31
240,213 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
28,948 GBP2024-03-31
Non-current, Between one and two years
28,948 GBP2024-03-31
Non-current, Between two and five year
86,843 GBP2025-03-31
86,843 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
420,618 GBP2025-03-31
419,684 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,635 GBP2025-03-31
34,822 GBP2024-03-31
Between one and five year
72,601 GBP2025-03-31
18,590 GBP2024-03-31
All periods
159,236 GBP2025-03-31
53,412 GBP2024-03-31
Bank Borrowings
Secured
175,012 GBP2025-03-31
197,419 GBP2024-03-31
Total Borrowings
Secured
595,630 GBP2025-03-31
617,103 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
236,886 GBP2025-03-31
191,020 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,425 shares2025-03-31
Class 2 ordinary share
18,125 shares2025-03-31
Class 4 ordinary share
200 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
427,701 GBP2024-04-01 ~ 2025-03-31