(expand)Administrative Expenses
4,674,706 GBP2021-03-29 ~ 2022-03-27
3,032,565 GBP2020-03-30 ~ 2021-03-28
Operating Profit/Loss
-355,752 GBP2021-03-29 ~ 2022-03-27
-1,275,584 GBP2020-03-30 ~ 2021-03-28
Other Interest Receivable/Similar Income (Finance Income)
11 GBP2021-03-29 ~ 2022-03-27
618 GBP2020-03-30 ~ 2021-03-28
Interest Payable/Similar Charges (Finance Costs)
56,127 GBP2021-03-29 ~ 2022-03-27
38,145 GBP2020-03-30 ~ 2021-03-28
Profit/Loss on Ordinary Activities Before Tax
-411,868 GBP2021-03-29 ~ 2022-03-27
-1,313,111 GBP2020-03-30 ~ 2021-03-28
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-40,458 GBP2021-03-29 ~ 2022-03-27
-207,175 GBP2020-03-30 ~ 2021-03-28
Profit/Loss
-371,410 GBP2021-03-29 ~ 2022-03-27
-1,105,936 GBP2020-03-30 ~ 2021-03-28
Comprehensive Income/Expense
322,112 GBP2021-03-29 ~ 2022-03-27
-1,105,936 GBP2020-03-30 ~ 2021-03-28
Intangible Assets
154,169 GBP2022-03-27
203,069 GBP2021-03-28
Property, Plant & Equipment
3,667,129 GBP2022-03-27
2,986,387 GBP2021-03-28
Fixed Assets - Investments
1 GBP2022-03-27
25,000 GBP2021-03-28
Investment Property
280,000 GBP2021-03-28
Fixed Assets
3,821,299 GBP2022-03-27
3,494,456 GBP2021-03-28
Total Inventories
253,093 GBP2022-03-27
151,322 GBP2021-03-28
Debtors
955,323 GBP2022-03-27
578,073 GBP2021-03-28
Cash at bank and in hand
199,843 GBP2022-03-27
15,372 GBP2021-03-28
Current Assets
1,408,259 GBP2022-03-27
744,767 GBP2021-03-28
Creditors
Current
3,434,870 GBP2022-03-27
3,381,027 GBP2021-03-28
Net Current Assets/Liabilities
-2,026,611 GBP2022-03-27
-2,636,260 GBP2021-03-28
Total Assets Less Current Liabilities
1,794,688 GBP2022-03-27
858,196 GBP2021-03-28
Creditors
Non-current
-1,686,657 GBP2022-03-27
-1,183,089 GBP2021-03-28
Net Assets/Liabilities
-46,862 GBP2022-03-27
-368,974 GBP2021-03-28
Equity
Called up share capital
1,000 GBP2022-03-27
1,000 GBP2021-03-28
1,000 GBP2020-03-29
Revaluation reserve
693,522 GBP2022-03-27
Capital redemption reserve
30 GBP2022-03-27
30 GBP2021-03-28
30 GBP2020-03-29
Retained earnings (accumulated losses)
-741,414 GBP2022-03-27
-370,004 GBP2021-03-28
806,634 GBP2020-03-29
Equity
-46,862 GBP2022-03-27
-368,974 GBP2021-03-28
807,664 GBP2020-03-29
Dividends Paid
Retained earnings (accumulated losses)
-70,702 GBP2020-03-30 ~ 2021-03-28
Dividends Paid
-70,702 GBP2020-03-30 ~ 2021-03-28
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-371,410 GBP2021-03-29 ~ 2022-03-27
-1,105,936 GBP2020-03-30 ~ 2021-03-28
Wages/Salaries
5,689,436 GBP2021-03-29 ~ 2022-03-27
4,390,002 GBP2020-03-30 ~ 2021-03-28
Social Security Costs
412,371 GBP2021-03-29 ~ 2022-03-27
276,975 GBP2020-03-30 ~ 2021-03-28
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,271 GBP2021-03-29 ~ 2022-03-27
60,112 GBP2020-03-30 ~ 2021-03-28
Staff Costs/Employee Benefits Expense
6,183,078 GBP2021-03-29 ~ 2022-03-27
4,727,089 GBP2020-03-30 ~ 2021-03-28
Average Number of Employees
3242021-03-29 ~ 2022-03-27
3002020-03-30 ~ 2021-03-28
Director Remuneration
335,787 GBP2021-03-29 ~ 2022-03-27
263,960 GBP2020-03-30 ~ 2021-03-28
Property, Plant & Equipment - Depreciation Expense
Owned assets
535,189 GBP2021-03-29 ~ 2022-03-27
510,728 GBP2020-03-30 ~ 2021-03-28
Audit Fees/Expenses
26,216 GBP2021-03-29 ~ 2022-03-27
17,092 GBP2020-03-30 ~ 2021-03-28
Current Tax for the Period
-151,163 GBP2020-03-30 ~ 2021-03-28
Tax Expense/Credit at Applicable Tax Rate
-78,255 GBP2021-03-29 ~ 2022-03-27
-249,491 GBP2020-03-30 ~ 2021-03-28
Intangible Assets - Gross Cost
Net goodwill
816,502 GBP2021-03-28
Patents/Trademarks/Licences/Concessions
25,000 GBP2021-03-28
Intangible Assets - Gross Cost
841,502 GBP2021-03-28
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
662,333 GBP2022-03-27
613,433 GBP2021-03-28
Patents/Trademarks/Licences/Concessions
25,000 GBP2022-03-27
25,000 GBP2021-03-28
Intangible Assets - Accumulated Amortisation & Impairment
687,333 GBP2022-03-27
638,433 GBP2021-03-28
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
48,900 GBP2021-03-29 ~ 2022-03-27
Intangible Assets - Increase From Amortisation Charge for Year
48,900 GBP2021-03-29 ~ 2022-03-27
Intangible Assets
Net goodwill
154,169 GBP2022-03-27
203,069 GBP2021-03-28
Property, Plant & Equipment - Gross Cost
Land and buildings
1,285,000 GBP2022-03-27
638,583 GBP2021-03-28
Improvements to leasehold property
1,581,180 GBP2022-03-27
1,663,070 GBP2021-03-28
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
638,396 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
146,098 GBP2021-03-28
Improvements to leasehold property
1,020,294 GBP2022-03-27
929,238 GBP2021-03-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
23,758 GBP2021-03-29 ~ 2022-03-27
Improvements to leasehold property
91,056 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment
Land and buildings
1,285,000 GBP2022-03-27
492,485 GBP2021-03-28
Improvements to leasehold property
560,886 GBP2022-03-27
733,832 GBP2021-03-28
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,651,855 GBP2022-03-27
3,248,403 GBP2021-03-28
Motor vehicles
19,724 GBP2022-03-27
19,724 GBP2021-03-28
Property, Plant & Equipment - Gross Cost
7,012,759 GBP2022-03-27
6,029,071 GBP2021-03-28
Property, Plant & Equipment - Disposals
Plant and equipment
-2,160 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment - Disposals
-2,160 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
612,549 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,305,612 GBP2022-03-27
1,893,508 GBP2021-03-28
Motor vehicles
19,724 GBP2022-03-27
19,724 GBP2021-03-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,345,630 GBP2022-03-27
3,042,684 GBP2021-03-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
412,104 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
535,189 GBP2021-03-29 ~ 2022-03-27
Property, Plant & Equipment
Plant and equipment
1,346,243 GBP2022-03-27
1,354,895 GBP2021-03-28
Investments in Group Undertakings
Cost valuation
1 GBP2022-03-27
25,000 GBP2021-03-28
Investments in Group Undertakings
1 GBP2022-03-27
25,000 GBP2021-03-28
Investment Property - Fair Value Model
280,000 GBP2021-03-28
Disposals of Investment Property - Fair Value Model
-280,000 GBP2021-03-29 ~ 2022-03-27
Finished Goods
253,093 GBP2022-03-27
151,322 GBP2021-03-28
Trade Debtors/Trade Receivables
Current
46,830 GBP2022-03-27
38,270 GBP2021-03-28
Other Debtors
Current
262,997 GBP2022-03-27
16,992 GBP2021-03-28
Amount of corporation tax that is recoverable
Current
148,821 GBP2022-03-27
178,167 GBP2021-03-28
Prepayments/Accrued Income
Current
496,675 GBP2022-03-27
344,644 GBP2021-03-28
Debtors
Amounts falling due within one year, Current
955,323 GBP2022-03-27
578,073 GBP2021-03-28
Bank Borrowings/Overdrafts
Current
246,599 GBP2022-03-27
1,301,638 GBP2021-03-28
Other Remaining Borrowings
Current
89,778 GBP2022-03-27
Trade Creditors/Trade Payables
Current
1,328,442 GBP2022-03-27
514,105 GBP2021-03-28
Other Taxation & Social Security Payable
Current
281,639 GBP2022-03-27
320,130 GBP2021-03-28
Other Creditors
Current
117,042 GBP2022-03-27
129,008 GBP2021-03-28
Accrued Liabilities/Deferred Income
Current
119,230 GBP2022-03-27
210,654 GBP2021-03-28
Bank Borrowings/Overdrafts
Non-current
1,686,657 GBP2022-03-27
1,183,089 GBP2021-03-28
Bank Borrowings
Between two and five year, Non-current
711,071 GBP2022-03-27
812,023 GBP2021-03-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
483,163 GBP2022-03-27
261,067 GBP2021-03-28
Between one and five year
1,255,559 GBP2022-03-27
720,306 GBP2021-03-28
More than five year
812,917 GBP2022-03-27
211,667 GBP2021-03-28
All periods
2,551,639 GBP2022-03-27
1,193,040 GBP2021-03-28
Bank Overdrafts
Secured
367,926 GBP2021-03-28
Bank Borrowings
Secured
1,933,256 GBP2022-03-27
2,116,801 GBP2021-03-28
Total Borrowings
Secured
1,989,350 GBP2022-03-27
2,516,403 GBP2021-03-28
Deferred Tax Liabilities
Accelerated tax depreciation
194,910 GBP2022-03-27
144,088 GBP2021-03-28
Amounts set aside to cover potential liabilities or losses
Deferred taxation
154,893 GBP2022-03-27
44,081 GBP2021-03-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2022-03-27
Profit/Loss
Retained earnings (accumulated losses)
-371,410 GBP2021-03-29 ~ 2022-03-27
Bank Overdrafts
-367,926 GBP2021-03-28
-272,049 GBP2020-03-29