Average Number of Employees
722023-04-01 ~ 2024-03-31
812022-04-01 ~ 2023-03-31
Turnover/Revenue
12,014,492 GBP2023-04-01 ~ 2024-03-31
12,007,454 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-8,405,395 GBP2023-04-01 ~ 2024-03-31
-8,957,630 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,609,097 GBP2023-04-01 ~ 2024-03-31
3,049,824 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,831,570 GBP2023-04-01 ~ 2024-03-31
-2,254,613 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
812,403 GBP2023-04-01 ~ 2024-03-31
814,712 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
19,797 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
830,433 GBP2023-04-01 ~ 2024-03-31
807,177 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
740,351 GBP2023-04-01 ~ 2024-03-31
653,508 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
741,957 GBP2024-03-31
530,094 GBP2023-03-31
Fixed Assets
741,957 GBP2024-03-31
530,094 GBP2023-03-31
Total Inventories
24,895 GBP2024-03-31
119,120 GBP2023-03-31
Debtors
Current
2,995,430 GBP2024-03-31
4,010,120 GBP2023-03-31
Cash at bank and in hand
1,914,125 GBP2024-03-31
1,211,533 GBP2023-03-31
Current Assets
4,934,450 GBP2024-03-31
5,340,773 GBP2023-03-31
Net Current Assets/Liabilities
1,991,159 GBP2024-03-31
1,371,139 GBP2023-03-31
Total Assets Less Current Liabilities
2,733,116 GBP2024-03-31
1,901,233 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-23,203 GBP2023-03-31
Net Assets/Liabilities
2,374,642 GBP2024-03-31
1,783,291 GBP2023-03-31
Equity
Called up share capital
250,000 GBP2024-03-31
250,000 GBP2023-03-31
250,000 GBP2022-04-01
Retained earnings (accumulated losses)
2,124,642 GBP2024-03-31
1,533,291 GBP2023-03-31
1,138,283 GBP2022-04-01
Equity
2,374,642 GBP2024-03-31
1,783,291 GBP2023-03-31
1,388,283 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
740,351 GBP2023-04-01 ~ 2024-03-31
653,508 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
740,351 GBP2023-04-01 ~ 2024-03-31
653,508 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
740,351 GBP2023-04-01 ~ 2024-03-31
653,508 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-164,000 GBP2023-04-01 ~ 2024-03-31
-258,500 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-164,000 GBP2023-04-01 ~ 2024-03-31
-258,500 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-149,000 GBP2023-04-01 ~ 2024-03-31
-258,500 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
-149,000 GBP2023-04-01 ~ 2024-03-31
-258,500 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,749,765 GBP2023-04-01 ~ 2024-03-31
2,732,599 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
326,676 GBP2023-04-01 ~ 2024-03-31
345,742 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,164,740 GBP2023-04-01 ~ 2024-03-31
3,167,106 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
117,943 GBP2023-04-01 ~ 2024-03-31
113,722 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
72,261 GBP2023-04-01 ~ 2024-03-31
94,739 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
207,608 GBP2023-04-01 ~ 2024-03-31
153,364 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
4,998 GBP2024-03-31
4,998 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,998 GBP2024-03-31
4,998 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
120,077 GBP2024-03-31
109,805 GBP2023-03-31
Motor vehicles
535,864 GBP2024-03-31
185,657 GBP2023-03-31
Office equipment
103,830 GBP2024-03-31
83,726 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,086,404 GBP2024-03-31
698,821 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,105 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-6,105 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
72,464 GBP2023-03-31
Motor vehicles
37,481 GBP2023-03-31
Office equipment
54,450 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
168,727 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
35,212 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
17,655 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
181,825 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,105 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,105 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
101,571 GBP2024-03-31
Motor vehicles
123,243 GBP2024-03-31
Office equipment
72,105 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
344,447 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
18,506 GBP2024-03-31
37,341 GBP2023-03-31
Motor vehicles
412,621 GBP2024-03-31
148,176 GBP2023-03-31
Office equipment
31,725 GBP2024-03-31
29,276 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
230,108 GBP2024-03-31
Under hire purchased contracts or finance leases
230,108 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,251,681 GBP2024-03-31
3,235,524 GBP2023-03-31
Prepayments/Accrued Income
Current
743,749 GBP2024-03-31
774,596 GBP2023-03-31
Cash and Cash Equivalents
1,914,125 GBP2024-03-31
1,211,533 GBP2023-03-31
Bank Borrowings
Current
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,341,303 GBP2024-03-31
2,125,652 GBP2023-03-31
Amounts owed to group undertakings
Current
86,154 GBP2024-03-31
20,500 GBP2023-03-31
Corporation Tax Payable
Current
75,151 GBP2024-03-31
60,000 GBP2023-03-31
Taxation/Social Security Payable
Current
491,830 GBP2024-03-31
574,287 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
63,251 GBP2024-03-31
Other Creditors
Current
44,972 GBP2024-03-31
67,835 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
830,630 GBP2024-03-31
1,111,360 GBP2023-03-31
Creditors
Current
2,943,291 GBP2024-03-31
3,969,634 GBP2023-03-31
Bank Borrowings
Non-current
13,266 GBP2024-03-31
23,203 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
178,208 GBP2024-03-31
Creditors
Non-current
191,474 GBP2024-03-31
23,203 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
13,266 GBP2024-03-31
Minimum gross finance lease payments owing
241,459 GBP2024-03-31
Net Deferred Tax Liability/Asset
-167,000 GBP2024-03-31
-94,739 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-72,261 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-167,000 GBP2024-03-31
-94,739 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-03-31
250,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,575 GBP2024-03-31
122,374 GBP2023-03-31
Between one and five year
109,623 GBP2024-03-31
138,925 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
230,198 GBP2024-03-31
261,299 GBP2023-03-31