10890 - Manufacture Of Other Food Products N.e.c.
25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
8,337,945 GBP2023-04-01 ~ 2024-03-31
10,211,171 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
5,541,446 GBP2023-04-01 ~ 2024-03-31
6,651,907 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,796,499 GBP2023-04-01 ~ 2024-03-31
3,559,264 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,678,853 GBP2023-04-01 ~ 2024-03-31
1,299,018 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,124,401 GBP2023-04-01 ~ 2024-03-31
2,268,450 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-4,353,415 GBP2023-04-01 ~ 2024-03-31
2,268,450 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
146,724 GBP2023-04-01 ~ 2024-03-31
332,219 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-4,500,139 GBP2023-04-01 ~ 2024-03-31
1,936,231 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-4,500,139 GBP2023-04-01 ~ 2024-03-31
1,936,231 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
135,600 GBP2024-03-31
145,428 GBP2023-03-31
Total Inventories
263,613 GBP2024-03-31
100,831 GBP2023-03-31
Debtors
1,585,429 GBP2024-03-31
7,114,380 GBP2023-03-31
Cash at bank and in hand
2,189,231 GBP2024-03-31
1,212,012 GBP2023-03-31
Current Assets
4,038,273 GBP2024-03-31
8,427,223 GBP2023-03-31
Creditors
Current
2,715,967 GBP2024-03-31
2,559,385 GBP2023-03-31
Net Current Assets/Liabilities
1,322,306 GBP2024-03-31
5,867,838 GBP2023-03-31
Total Assets Less Current Liabilities
1,457,906 GBP2024-03-31
6,013,266 GBP2023-03-31
Net Assets/Liabilities
1,424,714 GBP2024-03-31
5,977,773 GBP2023-03-31
Equity
Called up share capital
25,100 GBP2024-03-31
350 GBP2023-03-31
350 GBP2022-03-31
Share premium
24,750 GBP2023-03-31
24,750 GBP2022-03-31
Retained earnings (accumulated losses)
1,399,614 GBP2024-03-31
5,952,673 GBP2023-03-31
4,272,642 GBP2022-03-31
Equity
1,424,714 GBP2024-03-31
5,977,773 GBP2023-03-31
4,297,742 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-52,920 GBP2023-04-01 ~ 2024-03-31
-256,200 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-52,920 GBP2023-04-01 ~ 2024-03-31
-256,200 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,500,139 GBP2023-04-01 ~ 2024-03-31
1,936,231 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
24,750 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-4,635 GBP2024-03-31
Wages/Salaries
2,820,066 GBP2023-04-01 ~ 2024-03-31
2,681,360 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
307,837 GBP2023-04-01 ~ 2024-03-31
301,473 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
267,459 GBP2023-04-01 ~ 2024-03-31
359,584 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,395,362 GBP2023-04-01 ~ 2024-03-31
3,342,417 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
632023-04-01 ~ 2024-03-31
652022-04-01 ~ 2023-03-31
Director Remuneration
199,267 GBP2023-04-01 ~ 2024-03-31
37,364 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
33,900 GBP2023-04-01 ~ 2024-03-31
33,528 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
7,500 GBP2023-04-01 ~ 2024-03-31
7,390 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
338,874 GBP2023-04-01 ~ 2024-03-31
426,070 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-1,088,354 GBP2023-04-01 ~ 2024-03-31
431,006 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
601,724 GBP2024-03-31
584,394 GBP2023-03-31
Furniture and fittings
24,390 GBP2024-03-31
24,390 GBP2023-03-31
Motor vehicles
87,822 GBP2024-03-31
87,822 GBP2023-03-31
Computers
30,297 GBP2024-03-31
23,555 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
744,233 GBP2024-03-31
720,161 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
541,162 GBP2024-03-31
528,671 GBP2023-03-31
Furniture and fittings
8,408 GBP2024-03-31
4,412 GBP2023-03-31
Motor vehicles
45,645 GBP2024-03-31
31,586 GBP2023-03-31
Computers
13,418 GBP2024-03-31
10,064 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
608,633 GBP2024-03-31
574,733 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,491 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
3,996 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
14,059 GBP2023-04-01 ~ 2024-03-31
Computers
3,354 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
33,900 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
60,562 GBP2024-03-31
55,723 GBP2023-03-31
Furniture and fittings
15,982 GBP2024-03-31
19,978 GBP2023-03-31
Motor vehicles
42,177 GBP2024-03-31
56,236 GBP2023-03-31
Computers
16,879 GBP2024-03-31
13,491 GBP2023-03-31
Merchandise
66,764 GBP2024-03-31
66,826 GBP2023-03-31
Value of work in progress
196,849 GBP2024-03-31
34,005 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,412,508 GBP2024-03-31
2,226,566 GBP2023-03-31
Other Debtors
Current
4,713,807 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
63,814 GBP2024-03-31
95,271 GBP2023-03-31
Prepayments
Current
102,833 GBP2024-03-31
72,462 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,585,429 GBP2024-03-31
7,114,380 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
4,635 GBP2024-03-31
Trade Creditors/Trade Payables
Current
519,476 GBP2024-03-31
483,436 GBP2023-03-31
Corporation Tax Payable
Current
145,574 GBP2024-03-31
326,979 GBP2023-03-31
Other Taxation & Social Security Payable
Current
69,992 GBP2024-03-31
67,110 GBP2023-03-31
Other Creditors
Current
1,464,849 GBP2024-03-31
1,428,519 GBP2023-03-31
Accrued Liabilities
Current
511,441 GBP2024-03-31
250,681 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,654 GBP2024-03-31
32,427 GBP2023-03-31
Between one and five year
19,917 GBP2024-03-31
41,889 GBP2023-03-31
All periods
41,571 GBP2024-03-31
74,316 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
33,192 GBP2024-03-31
35,493 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
33,192 GBP2024-03-31
35,493 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-4,500,139 GBP2023-04-01 ~ 2024-03-31