Turnover/Revenue
14,595,557 GBP2021-04-01 ~ 2022-03-31
9,406,523 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
-12,875,152 GBP2021-04-01 ~ 2022-03-31
-8,631,414 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
1,720,405 GBP2021-04-01 ~ 2022-03-31
775,109 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
-1,231,937 GBP2021-04-01 ~ 2022-03-31
-804,315 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
505,385 GBP2021-04-01 ~ 2022-03-31
390,023 GBP2020-04-01 ~ 2021-03-31
Interest Payable/Similar Charges (Finance Costs)
-46,662 GBP2021-04-01 ~ 2022-03-31
-43,528 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
473,496 GBP2021-04-01 ~ 2022-03-31
346,495 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
386,719 GBP2021-04-01 ~ 2022-03-31
275,462 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
386,719 GBP2021-04-01 ~ 2022-03-31
275,462 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
68,666 GBP2022-03-31
137,333 GBP2021-03-31
Property, Plant & Equipment
1,873,879 GBP2022-03-31
1,882,068 GBP2021-03-31
Fixed Assets
1,942,545 GBP2022-03-31
2,019,401 GBP2021-03-31
Total Inventories
583,217 GBP2022-03-31
402,327 GBP2021-03-31
Debtors
1,348,384 GBP2022-03-31
819,176 GBP2021-03-31
Cash at bank and in hand
1,132,591 GBP2022-03-31
1,468,481 GBP2021-03-31
Current Assets
3,064,192 GBP2022-03-31
2,689,984 GBP2021-03-31
Creditors
-1,192,194 GBP2022-03-31
-1,039,616 GBP2021-03-31
Net Current Assets/Liabilities
1,871,998 GBP2022-03-31
1,650,368 GBP2021-03-31
Total Assets Less Current Liabilities
3,814,543 GBP2022-03-31
3,669,769 GBP2021-03-31
Net Assets/Liabilities
2,340,397 GBP2022-03-31
1,973,678 GBP2021-03-31
Equity
Called up share capital
6 GBP2022-03-31
6 GBP2021-03-31
6 GBP2020-03-31
Retained earnings (accumulated losses)
2,340,391 GBP2022-03-31
1,973,672 GBP2021-03-31
1,718,210 GBP2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
386,719 GBP2021-04-01 ~ 2022-03-31
275,462 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
204,734 GBP2021-04-01 ~ 2022-03-31
205,498 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
2,404,165 GBP2021-04-01 ~ 2022-03-31
2,061,324 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
206,140 GBP2021-04-01 ~ 2022-03-31
163,159 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
204,914 GBP2021-04-01 ~ 2022-03-31
35,489 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
2,815,219 GBP2021-04-01 ~ 2022-03-31
2,259,972 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
1032021-04-01 ~ 2022-03-31
982020-04-01 ~ 2021-03-31
Current Tax for the Period
88,954 GBP2021-04-01 ~ 2022-03-31
85,878 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
89,964 GBP2021-04-01 ~ 2022-03-31
65,834 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Gross Cost
Net goodwill
800,000 GBP2022-03-31
800,000 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
731,334 GBP2022-03-31
662,667 GBP2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
68,667 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Net goodwill
68,666 GBP2022-03-31
137,333 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
351,053 GBP2022-03-31
351,053 GBP2021-03-31
Plant and equipment
2,360,024 GBP2022-03-31
2,211,670 GBP2021-03-31
Motor vehicles
79,995 GBP2022-03-31
83,989 GBP2021-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-39,505 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-26,989 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
203,223 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,644,233 GBP2022-03-31
1,493,928 GBP2021-03-31
Motor vehicles
48,879 GBP2022-03-31
67,026 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
179,103 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
5,240 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-28,798 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-23,387 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
135,161 GBP2022-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
351,053 GBP2022-03-31
351,053 GBP2021-03-31
Land and buildings, Under hire purchased contracts or finance leases
68,062 GBP2022-03-31
Plant and equipment
715,791 GBP2022-03-31
717,742 GBP2021-03-31
Motor vehicles
31,116 GBP2022-03-31
16,963 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,127 GBP2022-03-31
3,127 GBP2021-03-31
Computers
707,581 GBP2022-03-31
707,581 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
3,705,003 GBP2022-03-31
3,560,643 GBP2021-03-31
Property, Plant & Equipment - Disposals
-66,494 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,851 GBP2022-03-31
2,782 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,831,124 GBP2022-03-31
1,678,575 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
69 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
204,734 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,185 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Furniture and fittings
276 GBP2022-03-31
345 GBP2021-03-31
Computers
707,581 GBP2022-03-31
707,581 GBP2021-03-31
Other types of inventories not specified separately
583,217 GBP2022-03-31
402,327 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
1,135,529 GBP2022-03-31
612,986 GBP2021-03-31
Prepayments/Accrued Income
Current
31,734 GBP2022-03-31
33,616 GBP2021-03-31
Other Debtors
Current
53,833 GBP2022-03-31
133,021 GBP2021-03-31
Amounts owed by directors
Current
127,288 GBP2022-03-31
39,553 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Current
85,215 GBP2022-03-31
77,027 GBP2021-03-31
Trade Creditors/Trade Payables
Current
754,991 GBP2022-03-31
563,456 GBP2021-03-31
Bank Borrowings/Overdrafts
Current
185,519 GBP2022-03-31
78,597 GBP2021-03-31
Corporation Tax Payable
Current
94,877 GBP2022-03-31
85,878 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
17,441 GBP2022-03-31
7,375 GBP2021-03-31
Creditors
Current
1,192,194 GBP2022-03-31
1,039,616 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Non-current
76,997 GBP2022-03-31
109,247 GBP2021-03-31
Bank Borrowings/Overdrafts
Non-current
1,204,041 GBP2022-03-31
1,389,559 GBP2021-03-31
More than five year, Non-current
432,400 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
85,215 GBP2022-03-31
77,027 GBP2021-03-31
Between one and five year
76,997 GBP2022-03-31
109,247 GBP2021-03-31
Minimum gross finance lease payments owing
162,212 GBP2022-03-31
186,274 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
162,212 GBP2022-03-31
186,274 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
123,443 GBP2022-03-31
125,620 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4 shares2022-03-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2021-04-01 ~ 2022-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2022-03-31
Class 4 ordinary share
1 shares2022-03-31
Dividends paid as a final distribution
20,000 GBP2021-04-01 ~ 2022-03-31
20,000 GBP2020-04-01 ~ 2021-03-31