Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Turnover/Revenue
12,475,832 GBP2023-04-01 ~ 2024-03-31
15,705,072 GBP2021-10-01 ~ 2023-03-31
Cost of Sales
7,000,832 GBP2023-04-01 ~ 2024-03-31
9,629,974 GBP2021-10-01 ~ 2023-03-31
Gross Profit/Loss
5,475,000 GBP2023-04-01 ~ 2024-03-31
6,075,098 GBP2021-10-01 ~ 2023-03-31
Administrative Expenses
4,055,905 GBP2023-04-01 ~ 2024-03-31
4,814,893 GBP2021-10-01 ~ 2023-03-31
Operating Profit/Loss
1,419,095 GBP2023-04-01 ~ 2024-03-31
1,260,205 GBP2021-10-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
43,830 GBP2023-04-01 ~ 2024-03-31
11,233 GBP2021-10-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
18,431 GBP2023-04-01 ~ 2024-03-31
31,903 GBP2021-10-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,444,487 GBP2023-04-01 ~ 2024-03-31
1,239,535 GBP2021-10-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
422,244 GBP2023-04-01 ~ 2024-03-31
264,494 GBP2021-10-01 ~ 2023-03-31
Profit/Loss
1,022,243 GBP2023-04-01 ~ 2024-03-31
975,041 GBP2021-10-01 ~ 2023-03-31
Comprehensive Income/Expense
1,022,243 GBP2023-04-01 ~ 2024-03-31
975,041 GBP2021-10-01 ~ 2023-03-31
Intangible Assets
21,725 GBP2024-03-31
27,933 GBP2023-03-31
Property, Plant & Equipment
880,727 GBP2024-03-31
381,453 GBP2023-03-31
Fixed Assets - Investments
7 GBP2023-03-31
Fixed Assets
902,452 GBP2024-03-31
409,393 GBP2023-03-31
Debtors
2,685,355 GBP2024-03-31
1,678,054 GBP2023-03-31
Cash at bank and in hand
2,099,294 GBP2024-03-31
1,711,916 GBP2023-03-31
Current Assets
4,784,649 GBP2024-03-31
3,389,970 GBP2023-03-31
Creditors
Current
2,042,611 GBP2024-03-31
1,378,171 GBP2023-03-31
Net Current Assets/Liabilities
2,742,038 GBP2024-03-31
2,011,799 GBP2023-03-31
Total Assets Less Current Liabilities
3,644,490 GBP2024-03-31
2,421,192 GBP2023-03-31
Net Assets/Liabilities
2,418,446 GBP2024-03-31
2,056,203 GBP2023-03-31
Equity
Called up share capital
1,010 GBP2024-03-31
1,010 GBP2023-03-31
1,010 GBP2021-09-30
Retained earnings (accumulated losses)
2,417,436 GBP2024-03-31
2,055,193 GBP2023-03-31
2,075,152 GBP2021-09-30
Equity
2,418,446 GBP2024-03-31
2,056,203 GBP2023-03-31
2,076,162 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-660,000 GBP2023-04-01 ~ 2024-03-31
-995,000 GBP2021-10-01 ~ 2023-03-31
Dividends Paid
-660,000 GBP2023-04-01 ~ 2024-03-31
-995,000 GBP2021-10-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,022,243 GBP2023-04-01 ~ 2024-03-31
975,041 GBP2021-10-01 ~ 2023-03-31
Wages/Salaries
1,350,581 GBP2023-04-01 ~ 2024-03-31
1,893,507 GBP2021-10-01 ~ 2023-03-31
Social Security Costs
109,895 GBP2023-04-01 ~ 2024-03-31
158,264 GBP2021-10-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,498 GBP2023-04-01 ~ 2024-03-31
32,783 GBP2021-10-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,484,974 GBP2023-04-01 ~ 2024-03-31
2,084,554 GBP2021-10-01 ~ 2023-03-31
Average Number of Employees
602023-04-01 ~ 2024-03-31
592021-10-01 ~ 2023-03-31
Director Remuneration
13,000 GBP2023-04-01 ~ 2024-03-31
19,500 GBP2021-10-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,305 GBP2023-04-01 ~ 2024-03-31
126,625 GBP2021-10-01 ~ 2023-03-31
Current Tax for the Period
412,617 GBP2023-04-01 ~ 2024-03-31
248,881 GBP2021-10-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
361,122 GBP2023-04-01 ~ 2024-03-31
235,512 GBP2021-10-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
62,073 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
40,348 GBP2024-03-31
34,140 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
6,208 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
21,725 GBP2024-03-31
27,933 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,080,474 GBP2024-03-31
609,587 GBP2023-03-31
Plant and equipment
158,017 GBP2024-03-31
126,598 GBP2023-03-31
Furniture and fittings
307,058 GBP2024-03-31
262,007 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,658,401 GBP2024-03-31
1,041,822 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
414,170 GBP2024-03-31
337,186 GBP2023-03-31
Plant and equipment
112,429 GBP2024-03-31
102,361 GBP2023-03-31
Furniture and fittings
214,451 GBP2024-03-31
192,462 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
777,674 GBP2024-03-31
660,369 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
76,984 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
10,068 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
21,989 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,305 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
666,304 GBP2024-03-31
272,401 GBP2023-03-31
Plant and equipment
45,588 GBP2024-03-31
24,237 GBP2023-03-31
Furniture and fittings
92,607 GBP2024-03-31
69,545 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
7 GBP2023-03-31
Investments in Group Undertakings
7 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,424,716 GBP2024-03-31
1,468,921 GBP2023-03-31
Other Debtors
Current
11,123 GBP2024-03-31
13,428 GBP2023-03-31
Prepayments
Current
249,516 GBP2024-03-31
195,705 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,685,355 GBP2024-03-31
1,678,054 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
73,074 GBP2024-03-31
61,886 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,222,690 GBP2024-03-31
589,845 GBP2023-03-31
Corporation Tax Payable
Current
365,494 GBP2024-03-31
143,878 GBP2023-03-31
Other Taxation & Social Security Payable
Current
26,523 GBP2024-03-31
19,067 GBP2023-03-31
Other Creditors
Current
4,805 GBP2024-03-31
4,488 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
245,077 GBP2024-03-31
483,301 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
37,380 GBP2024-03-31
110,259 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
73,074 GBP2024-03-31
61,886 GBP2023-03-31
Non-current, Between two and five year
37,380 GBP2024-03-31
110,259 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,334,603 GBP2024-03-31
591,230 GBP2023-03-31
Between one and five year
5,539,846 GBP2024-03-31
More than five year
2,583,295 GBP2024-03-31
All periods
9,457,744 GBP2024-03-31
591,230 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
43,683 GBP2024-03-31
34,056 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
101,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,022,243 GBP2023-04-01 ~ 2024-03-31