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
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
9,486,074 GBP2024-04-01 ~ 2025-03-31
8,337,945 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
6,492,320 GBP2024-04-01 ~ 2025-03-31
5,541,446 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,993,754 GBP2024-04-01 ~ 2025-03-31
2,796,499 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,152,654 GBP2024-04-01 ~ 2025-03-31
1,678,853 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,841,100 GBP2024-04-01 ~ 2025-03-31
1,124,401 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
115,191 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
1,956,291 GBP2024-04-01 ~ 2025-03-31
-4,353,415 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
29,092 GBP2024-04-01 ~ 2025-03-31
146,724 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,927,199 GBP2024-04-01 ~ 2025-03-31
-4,500,139 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,927,199 GBP2024-04-01 ~ 2025-03-31
-4,500,139 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
110,808 GBP2025-03-31
135,600 GBP2024-03-31
Total Inventories
151,686 GBP2025-03-31
263,613 GBP2024-03-31
Debtors
5,445,665 GBP2025-03-31
4,060,429 GBP2024-03-31
Cash at bank and in hand
2,760,716 GBP2025-03-31
2,189,231 GBP2024-03-31
Current Assets
8,358,067 GBP2025-03-31
6,513,273 GBP2024-03-31
Creditors
Current
2,669,504 GBP2025-03-31
2,715,967 GBP2024-03-31
Net Current Assets/Liabilities
5,688,563 GBP2025-03-31
3,797,306 GBP2024-03-31
Total Assets Less Current Liabilities
5,799,371 GBP2025-03-31
3,932,906 GBP2024-03-31
Net Assets/Liabilities
5,772,147 GBP2025-03-31
3,899,714 GBP2024-03-31
Equity
Called up share capital
2,500,100 GBP2025-03-31
2,500,100 GBP2024-03-31
2,475,350 GBP2023-03-31
Retained earnings (accumulated losses)
3,272,047 GBP2025-03-31
1,399,614 GBP2024-03-31
5,952,673 GBP2023-03-31
Equity
5,772,147 GBP2025-03-31
3,899,714 GBP2024-03-31
8,452,773 GBP2023-03-31
Share premium
24,750 GBP2023-03-31
Issue of Equity Instruments
Called up share capital
24,750 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-54,766 GBP2024-04-01 ~ 2025-03-31
-52,920 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-54,766 GBP2024-04-01 ~ 2025-03-31
-52,920 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,927,199 GBP2024-04-01 ~ 2025-03-31
-4,500,139 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-4,635 GBP2024-03-31
Wages/Salaries
2,837,397 GBP2024-04-01 ~ 2025-03-31
2,820,066 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
304,595 GBP2024-04-01 ~ 2025-03-31
307,837 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
306,246 GBP2024-04-01 ~ 2025-03-31
267,459 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,448,238 GBP2024-04-01 ~ 2025-03-31
3,395,362 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
662024-04-01 ~ 2025-03-31
632023-04-01 ~ 2024-03-31
Director Remuneration
-124,000 GBP2024-04-01 ~ 2025-03-31
199,267 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,774 GBP2024-04-01 ~ 2025-03-31
33,900 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
518,639 GBP2024-04-01 ~ 2025-03-31
338,874 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
489,073 GBP2024-04-01 ~ 2025-03-31
-1,088,354 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
601,724 GBP2025-03-31
601,724 GBP2024-03-31
Furniture and fittings
27,913 GBP2025-03-31
24,390 GBP2024-03-31
Motor vehicles
76,558 GBP2025-03-31
87,822 GBP2024-03-31
Computers
34,169 GBP2025-03-31
30,297 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
740,364 GBP2025-03-31
744,233 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-11,264 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-11,264 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
553,275 GBP2025-03-31
541,162 GBP2024-03-31
Furniture and fittings
11,999 GBP2025-03-31
8,408 GBP2024-03-31
Motor vehicles
47,338 GBP2025-03-31
45,645 GBP2024-03-31
Computers
16,944 GBP2025-03-31
13,418 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
629,556 GBP2025-03-31
608,633 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,113 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
3,591 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
10,544 GBP2024-04-01 ~ 2025-03-31
Computers
3,526 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,774 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,851 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,851 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
48,449 GBP2025-03-31
60,562 GBP2024-03-31
Furniture and fittings
15,914 GBP2025-03-31
15,982 GBP2024-03-31
Motor vehicles
29,220 GBP2025-03-31
42,177 GBP2024-03-31
Computers
17,225 GBP2025-03-31
16,879 GBP2024-03-31
Merchandise
76,980 GBP2025-03-31
66,764 GBP2024-03-31
Value of work in progress
74,706 GBP2025-03-31
196,849 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,230,857 GBP2025-03-31
1,412,508 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
152,511 GBP2025-03-31
63,814 GBP2024-03-31
Called-up share capital (not paid)
Current
2,475,000 GBP2025-03-31
2,475,000 GBP2024-03-31
Prepayments
Current
174,334 GBP2025-03-31
102,833 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
5,445,665 GBP2025-03-31
Amounts falling due within one year, Current
4,060,429 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
4,635 GBP2024-03-31
Trade Creditors/Trade Payables
Current
599,310 GBP2025-03-31
519,476 GBP2024-03-31
Corporation Tax Payable
Current
513,137 GBP2025-03-31
145,574 GBP2024-03-31
Other Taxation & Social Security Payable
Current
90,720 GBP2025-03-31
69,992 GBP2024-03-31
Other Creditors
Current
1,003,243 GBP2025-03-31
1,464,849 GBP2024-03-31
Accrued Liabilities
Current
263,094 GBP2025-03-31
511,441 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,982 GBP2025-03-31
21,654 GBP2024-03-31
Between one and five year
48,320 GBP2025-03-31
19,917 GBP2024-03-31
All periods
92,302 GBP2025-03-31
41,571 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
27,224 GBP2025-03-31
33,192 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,224 GBP2025-03-31
33,192 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,927,199 GBP2024-04-01 ~ 2025-03-31