Par Value of Share
Class 1 ordinary share
02022-04-01 ~ 2023-03-31
Intangible Assets
11,000 GBP2023-03-31
13,000 GBP2022-03-31
Property, Plant & Equipment
1,182,000 GBP2023-03-31
1,295,000 GBP2022-03-31
Fixed Assets - Investments
378,000 GBP2023-03-31
378,000 GBP2022-03-31
Fixed Assets
1,571,000 GBP2023-03-31
1,686,000 GBP2022-03-31
Total Inventories
706,000 GBP2023-03-31
612,000 GBP2022-03-31
Debtors
2,204,000 GBP2023-03-31
4,450,000 GBP2022-03-31
Cash at bank and in hand
43,000 GBP2023-03-31
2,200,000 GBP2022-03-31
Current Assets
2,953,000 GBP2023-03-31
7,262,000 GBP2022-03-31
Creditors
Current
2,086,000 GBP2023-03-31
6,221,000 GBP2022-03-31
Net Current Assets/Liabilities
867,000 GBP2023-03-31
1,041,000 GBP2022-03-31
Total Assets Less Current Liabilities
2,438,000 GBP2023-03-31
2,727,000 GBP2022-03-31
Creditors
Non-current
621,000 GBP2023-03-31
608,000 GBP2022-03-31
Net Assets/Liabilities
1,817,000 GBP2023-03-31
2,119,000 GBP2022-03-31
Equity
Share premium
27,000 GBP2023-03-31
27,000 GBP2022-03-31
27,000 GBP2021-03-31
Capital redemption reserve
248,000 GBP2023-03-31
248,000 GBP2022-03-31
248,000 GBP2021-03-31
Retained earnings (accumulated losses)
1,542,000 GBP2023-03-31
1,844,000 GBP2022-03-31
2,647,000 GBP2021-03-31
Equity
1,817,000 GBP2023-03-31
2,119,000 GBP2022-03-31
2,922,000 GBP2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-55,000 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-55,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-302,000 GBP2022-04-01 ~ 2023-03-31
-748,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-302,000 GBP2022-04-01 ~ 2023-03-31
-748,000 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
2212022-04-01 ~ 2023-03-31
2272021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
248,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
20,000 GBP2022-03-31
Intangible Assets - Gross Cost
268,000 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
248,000 GBP2023-03-31
248,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-03-31
7,000 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
257,000 GBP2023-03-31
255,000 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
2,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,000 GBP2023-03-31
13,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
391,000 GBP2023-03-31
388,000 GBP2022-03-31
Furniture and fittings
608,000 GBP2023-03-31
578,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
356,000 GBP2023-03-31
344,000 GBP2022-03-31
Furniture and fittings
267,000 GBP2023-03-31
209,000 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,000 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
58,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
35,000 GBP2023-03-31
44,000 GBP2022-03-31
Furniture and fittings
341,000 GBP2023-03-31
369,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
207,000 GBP2023-03-31
207,000 GBP2022-03-31
Computers
732,000 GBP2023-03-31
735,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
2,693,000 GBP2023-03-31
2,571,000 GBP2022-03-31
Property, Plant & Equipment - Disposals
Computers
-11,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-11,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
135,000 GBP2023-03-31
98,000 GBP2022-03-31
Computers
349,000 GBP2023-03-31
286,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,511,000 GBP2023-03-31
1,276,000 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
37,000 GBP2022-04-01 ~ 2023-03-31
Computers
63,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
235,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles
72,000 GBP2023-03-31
109,000 GBP2022-03-31
Computers
383,000 GBP2023-03-31
449,000 GBP2022-03-31
Investments in Group Undertakings
Cost valuation
378,000 GBP2022-03-31
Investments in Group Undertakings
378,000 GBP2023-03-31
378,000 GBP2022-03-31
Finished Goods
706,000 GBP2023-03-31
612,000 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,235,000 GBP2023-03-31
2,780,000 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
614,000 GBP2023-03-31
1,405,000 GBP2022-03-31
Other Debtors
Current
57,000 GBP2023-03-31
29,000 GBP2022-03-31
Amount of value-added tax that is recoverable
Current
41,000 GBP2023-03-31
79,000 GBP2022-03-31
Prepayments
Current
257,000 GBP2023-03-31
157,000 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
2,204,000 GBP2023-03-31
4,450,000 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
323,000 GBP2023-03-31
156,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
71,000 GBP2023-03-31
45,000 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,164,000 GBP2023-03-31
4,660,000 GBP2022-03-31
Amounts owed to group undertakings
Current
84,000 GBP2023-03-31
712,000 GBP2022-03-31
Other Taxation & Social Security Payable
Current
51,000 GBP2023-03-31
104,000 GBP2022-03-31
Other Creditors
Current
29,000 GBP2023-03-31
80,000 GBP2022-03-31
Accrued Liabilities
Current
154,000 GBP2023-03-31
98,000 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
351,000 GBP2023-03-31
507,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
34,000 GBP2023-03-31
101,000 GBP2022-03-31
Bank Borrowings
Between two and five year, Non-current
195,000 GBP2023-03-31
351,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
34,000 GBP2023-03-31
101,000 GBP2022-03-31
hire purchase agreements
105,000 GBP2023-03-31
146,000 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
418,000 GBP2023-03-31
193,000 GBP2022-03-31
Between one and five year
1,140,000 GBP2023-03-31
770,000 GBP2022-03-31
More than five year
805,000 GBP2023-03-31
457,000 GBP2022-03-31
All periods
2,363,000 GBP2023-03-31
1,420,000 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110 shares2023-03-31