Average Number of Employees
02022-04-01 ~ 2023-03-31
02021-04-01 ~ 2022-03-31
Turnover/Revenue
8,067,000 GBP2022-04-01 ~ 2023-03-31
6,529,000 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-3,293,000 GBP2022-04-01 ~ 2023-03-31
-1,344,000 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
4,774,000 GBP2022-04-01 ~ 2023-03-31
5,185,000 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-1,352,000 GBP2022-04-01 ~ 2023-03-31
-1,203,000 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
3,422,000 GBP2022-04-01 ~ 2023-03-31
3,982,000 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-169,000 GBP2022-04-01 ~ 2023-03-31
-300,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
3,253,000 GBP2022-04-01 ~ 2023-03-31
3,682,000 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-488,000 GBP2022-04-01 ~ 2023-03-31
-458,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
2,765,000 GBP2022-04-01 ~ 2023-03-31
3,224,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
2,765,000 GBP2022-04-01 ~ 2023-03-31
3,224,000 GBP2021-04-01 ~ 2022-03-31
Fixed Assets
4,451,000 GBP2023-03-31
1,647,000 GBP2022-03-31
Total Inventories
280,000 GBP2023-03-31
327,000 GBP2022-03-31
Debtors
Non-current
1,711,000 GBP2023-03-31
3,782,000 GBP2022-03-31
Current
3,522,000 GBP2023-03-31
3,685,000 GBP2022-03-31
Cash at bank and in hand
403,000 GBP2023-03-31
341,000 GBP2022-03-31
Current Assets
5,916,000 GBP2023-03-31
8,135,000 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-4,003,000 GBP2023-03-31
-5,324,000 GBP2022-03-31
Net Current Assets/Liabilities
1,913,000 GBP2023-03-31
2,811,000 GBP2022-03-31
Total Assets Less Current Liabilities
6,364,000 GBP2023-03-31
4,458,000 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-170,000 GBP2023-03-31
-1,106,000 GBP2022-03-31
Net Assets/Liabilities
6,117,000 GBP2023-03-31
3,352,000 GBP2022-03-31
Equity
Called up share capital
500,000 GBP2023-03-31
500,000 GBP2022-03-31
500,000 GBP2021-04-01
Retained earnings (accumulated losses)
5,617,000 GBP2023-03-31
2,852,000 GBP2022-03-31
-372,000 GBP2021-04-01
Equity
6,117,000 GBP2023-03-31
3,352,000 GBP2022-03-31
128,000 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,765,000 GBP2022-04-01 ~ 2023-03-31
3,224,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,765,000 GBP2022-04-01 ~ 2023-03-31
3,224,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
256,000 GBP2023-03-31
447,000 GBP2022-03-31
Computers
5,868,000 GBP2023-03-31
2,735,000 GBP2022-03-31
Other
990,000 GBP2023-03-31
1,192,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
7,114,000 GBP2023-03-31
4,374,000 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-191,000 GBP2022-04-01 ~ 2023-03-31
Computers
-1,561,000 GBP2022-04-01 ~ 2023-03-31
Other
-203,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-1,955,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
438,000 GBP2022-03-31
Computers
1,277,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,727,000 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,000 GBP2022-04-01 ~ 2023-03-31
Computers, Owned/Freehold
827,000 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
957,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-195,000 GBP2022-04-01 ~ 2023-03-31
Computers
-590,000 GBP2022-04-01 ~ 2023-03-31
Other
-236,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,021,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
246,000 GBP2023-03-31
Computers
1,514,000 GBP2023-03-31
Other
903,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,663,000 GBP2023-03-31
Finished Goods/Goods for Resale
280,000 GBP2023-03-31
327,000 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
13,000 GBP2023-03-31
58,000 GBP2022-03-31
Other Debtors
Current
55,000 GBP2023-03-31
130,000 GBP2022-03-31
Prepayments/Accrued Income
Current
39,000 GBP2023-03-31
76,000 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
1,271,000 GBP2023-03-31
336,000 GBP2022-03-31
Cash and Cash Equivalents
403,000 GBP2023-03-31
341,000 GBP2022-03-31
Other Remaining Borrowings
Current
457,000 GBP2023-03-31
1,809,000 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,353,000 GBP2023-03-31
667,000 GBP2022-03-31
Amounts owed to group undertakings
Current
1,749,000 GBP2023-03-31
1,495,000 GBP2022-03-31
Other Taxation & Social Security Payable
Current
15,000 GBP2023-03-31
450,000 GBP2022-03-31
Other Creditors
Current
178,000 GBP2023-03-31
278,000 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
217,000 GBP2023-03-31
460,000 GBP2022-03-31
Creditors
Current
4,003,000 GBP2023-03-31
5,324,000 GBP2022-03-31
Other Remaining Borrowings
Non-current
170,000 GBP2023-03-31
1,058,000 GBP2022-03-31
Creditors
Non-current
170,000 GBP2023-03-31
1,106,000 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
457,000 GBP2023-03-31
1,809,000 GBP2022-03-31
Net Deferred Tax Liability/Asset
-77,000 GBP2023-03-31
646,000 GBP2022-03-31
677,000 GBP2021-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-723,000 GBP2022-04-01 ~ 2023-03-31
-31,000 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
888,000 GBP2023-03-31
2,108,000 GBP2022-03-31
Deferred Tax Liabilities
-77,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-03-31
500,000 shares2022-03-31
Par Value of Share
Class 1 ordinary share
02022-04-01 ~ 2023-03-31