Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
12,489,307 GBP2023-04-01 ~ 2024-03-31
8,478,074 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-8,339,476 GBP2023-04-01 ~ 2024-03-31
-6,041,639 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,149,831 GBP2023-04-01 ~ 2024-03-31
2,436,435 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-218,801 GBP2023-04-01 ~ 2024-03-31
-266,116 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,185,251 GBP2023-04-01 ~ 2024-03-31
-2,532,008 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
936,821 GBP2023-04-01 ~ 2024-03-31
-28,734 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
310 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
485,996 GBP2023-04-01 ~ 2024-03-31
10,426 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
331,724 GBP2023-04-01 ~ 2024-03-31
-250,674 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
331,724 GBP2023-04-01 ~ 2024-03-31
827,596 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
2,778,729 GBP2024-03-31
2,946,714 GBP2023-03-31
Property, Plant & Equipment
4,056,507 GBP2024-03-31
4,171,205 GBP2023-03-31
Fixed Assets
6,835,236 GBP2024-03-31
7,117,919 GBP2023-03-31
Total Inventories
1,501,153 GBP2024-03-31
2,152,108 GBP2023-03-31
Debtors
2,556,482 GBP2024-03-31
2,316,987 GBP2023-03-31
Cash at bank and in hand
1,846,630 GBP2024-03-31
701,530 GBP2023-03-31
Current Assets
5,904,265 GBP2024-03-31
5,170,625 GBP2023-03-31
Creditors
Current
4,551,523 GBP2024-03-31
4,615,368 GBP2023-03-31
Net Current Assets/Liabilities
1,352,742 GBP2024-03-31
555,257 GBP2023-03-31
Total Assets Less Current Liabilities
8,187,978 GBP2024-03-31
7,673,176 GBP2023-03-31
Net Assets/Liabilities
4,858,791 GBP2024-03-31
5,027,067 GBP2023-03-31
Equity
Called up share capital
222 GBP2024-03-31
222 GBP2023-03-31
222 GBP2022-03-31
Share premium
29,878 GBP2024-03-31
29,878 GBP2023-03-31
29,878 GBP2022-03-31
Revaluation reserve
1,070,459 GBP2024-03-31
1,078,270 GBP2023-03-31
Retained earnings (accumulated losses)
3,758,232 GBP2024-03-31
3,918,697 GBP2023-03-31
4,169,371 GBP2022-03-31
Equity
4,858,791 GBP2024-03-31
5,027,067 GBP2023-03-31
4,199,471 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
331,724 GBP2023-04-01 ~ 2024-03-31
-250,674 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-500,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,287,380 GBP2023-04-01 ~ 2024-03-31
1,873,281 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
267,074 GBP2023-04-01 ~ 2024-03-31
196,621 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
182,047 GBP2023-04-01 ~ 2024-03-31
127,614 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,736,501 GBP2023-04-01 ~ 2024-03-31
2,197,516 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
722023-04-01 ~ 2024-03-31
662022-04-01 ~ 2023-03-31
Director Remuneration
308,767 GBP2023-04-01 ~ 2024-03-31
291,519 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
185,449 GBP2023-04-01 ~ 2024-03-31
95,192 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
18,000 GBP2023-04-01 ~ 2024-03-31
18,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
202,929 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
121,499 GBP2023-04-01 ~ 2024-03-31
1,981 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
5,616,867 GBP2024-03-31
5,342,023 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,300,000 GBP2024-03-31
3,300,000 GBP2023-03-31
Plant and equipment
1,294,299 GBP2024-03-31
1,373,126 GBP2023-03-31
Furniture and fittings
206,663 GBP2024-03-31
154,662 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,800,962 GBP2024-03-31
4,827,788 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-245,175 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-245,175 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
537,850 GBP2024-03-31
536,649 GBP2023-03-31
Furniture and fittings
140,605 GBP2024-03-31
119,934 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
744,455 GBP2024-03-31
656,583 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
66,000 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
175,649 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
20,671 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,320 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-174,448 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-174,448 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
66,000 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
3,234,000 GBP2024-03-31
3,300,000 GBP2023-03-31
Plant and equipment
756,449 GBP2024-03-31
836,477 GBP2023-03-31
Furniture and fittings
66,058 GBP2024-03-31
34,728 GBP2023-03-31
Raw Materials
684,062 GBP2024-03-31
680,107 GBP2023-03-31
Value of work in progress
382,391 GBP2024-03-31
420,057 GBP2023-03-31
Finished Goods
434,700 GBP2024-03-31
1,051,944 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,451,745 GBP2024-03-31
865,451 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
602,639 GBP2024-03-31
967,924 GBP2023-03-31
Other Debtors
Current
71,167 GBP2024-03-31
173,832 GBP2023-03-31
Amounts owed by directors
199,623 GBP2024-03-31
Prepayments/Accrued Income
Current
231,308 GBP2024-03-31
309,780 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
2,556,482 GBP2024-03-31
2,316,987 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
85,592 GBP2024-03-31
317,732 GBP2023-03-31
Other Remaining Borrowings
Current
1,539,948 GBP2024-03-31
1,343,304 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
124,770 GBP2024-03-31
278,552 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,837,277 GBP2024-03-31
1,611,677 GBP2023-03-31
Amounts owed to group undertakings
Current
3,232 GBP2024-03-31
3,232 GBP2023-03-31
Other Taxation & Social Security Payable
Current
137,725 GBP2024-03-31
38,622 GBP2023-03-31
Amount of value-added tax that is payable
124,580 GBP2024-03-31
193,472 GBP2023-03-31
Other Creditors
Current
614,199 GBP2024-03-31
780,218 GBP2023-03-31
Loans received from directors
84,200 GBP2024-03-31
48,559 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
2,140,499 GBP2024-03-31
1,333,001 GBP2023-03-31
Other Remaining Borrowings
Non-current
71,740 GBP2024-03-31
282,240 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
311,948 GBP2024-03-31
177,211 GBP2023-03-31
Bank Borrowings
Non-current, Between two and five year
2,140,499 GBP2024-03-31
1,030,305 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
852 GBP2024-03-31
1,501 GBP2023-03-31
Between one and five year
639 GBP2024-03-31
1,704 GBP2023-03-31
All periods
1,491 GBP2024-03-31
3,205 GBP2023-03-31
Bank Borrowings
Secured
2,226,091 GBP2024-03-31
1,650,733 GBP2023-03-31
Total Borrowings
Secured
4,137,945 GBP2024-03-31
3,234,729 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
805,000 GBP2024-03-31
853,657 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
222 shares2024-03-31