Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
31,969,000 GBP2023-04-01 ~ 2024-03-31
32,111,000 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-2,548,000 GBP2023-04-01 ~ 2024-03-31
-2,250,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
29,421,000 GBP2023-04-01 ~ 2024-03-31
29,861,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-27,615,000 GBP2023-04-01 ~ 2024-03-31
-31,570,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,806,000 GBP2023-04-01 ~ 2024-03-31
-1,709,000 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,000 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,787,000 GBP2023-04-01 ~ 2024-03-31
571,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
429,000 GBP2023-04-01 ~ 2024-03-31
1,035,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
5,587,000 GBP2024-03-31
3,386,000 GBP2023-03-31
Fixed Assets - Investments
425,000 GBP2024-03-31
425,000 GBP2023-03-31
Fixed Assets
6,012,000 GBP2024-03-31
3,811,000 GBP2023-03-31
Debtors
Current
14,575,000 GBP2024-03-31
14,362,000 GBP2023-03-31
Cash at bank and in hand
7,937,000 GBP2024-03-31
8,206,000 GBP2023-03-31
Current Assets
22,512,000 GBP2024-03-31
22,568,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-20,626,000 GBP2024-03-31
-19,658,000 GBP2023-03-31
Net Current Assets/Liabilities
1,886,000 GBP2024-03-31
2,910,000 GBP2023-03-31
Total Assets Less Current Liabilities
7,898,000 GBP2024-03-31
6,721,000 GBP2023-03-31
Net Assets/Liabilities
7,150,000 GBP2024-03-31
6,721,000 GBP2023-03-31
Equity
Share premium
2,100,000 GBP2024-03-31
2,100,000 GBP2023-03-31
Retained earnings (accumulated losses)
5,050,000 GBP2024-03-31
4,621,000 GBP2023-03-31
3,586,000 GBP2022-04-01
Equity
7,150,000 GBP2024-03-31
6,721,000 GBP2023-03-31
3,586,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
429,000 GBP2023-04-01 ~ 2024-03-31
1,035,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
2,100,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
13,840,000 GBP2023-04-01 ~ 2024-03-31
18,053,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
1,836,000 GBP2023-04-01 ~ 2024-03-31
2,505,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
16,313,000 GBP2023-04-01 ~ 2024-03-31
21,381,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
2,801,000 GBP2023-04-01 ~ 2024-03-31
4,375,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
32,000 GBP2023-04-01 ~ 2024-03-31
30,000 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
498,000 GBP2023-04-01 ~ 2024-03-31
-381,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
447,000 GBP2023-04-01 ~ 2024-03-31
109,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
5,601,000 GBP2024-03-31
5,428,000 GBP2023-03-31
Motor vehicles
394,000 GBP2024-03-31
540,000 GBP2023-03-31
Other
1,092,000 GBP2024-03-31
1,092,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
9,716,000 GBP2024-03-31
7,060,000 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-51,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-146,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-197,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
2,472,000 GBP2023-03-31
Motor vehicles
419,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,674,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
19,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
68,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
602,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-8,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-139,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-147,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,483,000 GBP2024-03-31
Motor vehicles
348,000 GBP2024-03-31
Other
1,002,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,129,000 GBP2024-03-31
Property, Plant & Equipment
Furniture and fittings
3,118,000 GBP2024-03-31
2,956,000 GBP2023-03-31
Motor vehicles
46,000 GBP2024-03-31
121,000 GBP2023-03-31
Other
90,000 GBP2024-03-31
309,000 GBP2023-03-31
Investments in Subsidiaries
425,000 GBP2024-03-31
425,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,092,000 GBP2024-03-31
720,000 GBP2023-03-31
Between one and five year
2,973,000 GBP2024-03-31
4,064,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,065,000 GBP2024-03-31
4,784,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,245,000 GBP2024-03-31
180,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
5,426,000 GBP2024-03-31
5,501,000 GBP2023-03-31
Other Debtors
Current
1,897,000 GBP2024-03-31
2,039,000 GBP2023-03-31
Prepayments/Accrued Income
Current
4,223,000 GBP2024-03-31
5,399,000 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
707,000 GBP2024-03-31
891,000 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
352,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,646,000 GBP2024-03-31
893,000 GBP2023-03-31
Taxation/Social Security Payable
Current
1,403,000 GBP2024-03-31
921,000 GBP2023-03-31
Amounts owed to group undertakings
Current
3,163,000 GBP2024-03-31
1,096,000 GBP2023-03-31
Other Creditors
Current
7,418,000 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
5,996,000 GBP2024-03-31
16,748,000 GBP2023-03-31
Creditors
Current
20,626,000 GBP2024-03-31
19,658,000 GBP2023-03-31
Net Deferred Tax Liability/Asset
-146,000 GBP2024-03-31
352,000 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-498,000 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-146,000 GBP2024-03-31