Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
10,519,253 GBP2024-04-01 ~ 2025-03-31
12,489,307 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-5,975,408 GBP2024-04-01 ~ 2025-03-31
-8,339,476 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
4,543,845 GBP2024-04-01 ~ 2025-03-31
4,149,831 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-177,970 GBP2024-04-01 ~ 2025-03-31
-218,801 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,825,503 GBP2024-04-01 ~ 2025-03-31
-3,185,251 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
587,730 GBP2024-04-01 ~ 2025-03-31
936,821 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
310 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
189,078 GBP2024-04-01 ~ 2025-03-31
485,996 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
188,666 GBP2024-04-01 ~ 2025-03-31
331,724 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
188,666 GBP2024-04-01 ~ 2025-03-31
331,724 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
2,859,972 GBP2025-03-31
2,778,729 GBP2024-03-31
Property, Plant & Equipment
3,845,636 GBP2025-03-31
4,056,507 GBP2024-03-31
Fixed Assets
6,705,608 GBP2025-03-31
6,835,236 GBP2024-03-31
Total Inventories
1,741,639 GBP2025-03-31
1,501,153 GBP2024-03-31
Debtors
2,852,426 GBP2025-03-31
2,556,482 GBP2024-03-31
Cash at bank and in hand
563,689 GBP2025-03-31
1,846,630 GBP2024-03-31
Current Assets
5,157,754 GBP2025-03-31
5,904,265 GBP2024-03-31
Creditors
Current
3,794,425 GBP2025-03-31
4,551,523 GBP2024-03-31
Net Current Assets/Liabilities
1,363,329 GBP2025-03-31
1,352,742 GBP2024-03-31
Total Assets Less Current Liabilities
8,068,937 GBP2025-03-31
8,187,978 GBP2024-03-31
Net Assets/Liabilities
5,047,457 GBP2025-03-31
4,858,791 GBP2024-03-31
Equity
Called up share capital
222 GBP2025-03-31
222 GBP2024-03-31
222 GBP2023-03-31
Share premium
29,878 GBP2025-03-31
29,878 GBP2024-03-31
29,878 GBP2023-03-31
Revaluation reserve
1,062,518 GBP2025-03-31
1,070,459 GBP2024-03-31
1,078,270 GBP2023-03-31
Retained earnings (accumulated losses)
3,954,839 GBP2025-03-31
3,758,232 GBP2024-03-31
3,918,697 GBP2023-03-31
Equity
5,047,457 GBP2025-03-31
4,858,791 GBP2024-03-31
5,027,067 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-500,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
188,666 GBP2024-04-01 ~ 2025-03-31
331,724 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,650,682 GBP2024-04-01 ~ 2025-03-31
2,287,380 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
319,065 GBP2024-04-01 ~ 2025-03-31
267,074 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
183,581 GBP2024-04-01 ~ 2025-03-31
182,047 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,153,328 GBP2024-04-01 ~ 2025-03-31
2,736,501 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
812024-04-01 ~ 2025-03-31
722023-04-01 ~ 2024-03-31
Director Remuneration
243,144 GBP2024-04-01 ~ 2025-03-31
308,767 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
188,763 GBP2024-04-01 ~ 2025-03-31
185,449 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,000 GBP2024-04-01 ~ 2025-03-31
18,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
1,412 GBP2024-04-01 ~ 2025-03-31
202,929 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
47,270 GBP2024-04-01 ~ 2025-03-31
121,499 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
6,167,336 GBP2025-03-31
5,616,867 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,300,000 GBP2025-03-31
3,300,000 GBP2024-03-31
Plant and equipment
1,311,094 GBP2025-03-31
1,294,299 GBP2024-03-31
Furniture and fittings
254,124 GBP2025-03-31
206,663 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,865,218 GBP2025-03-31
4,800,962 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
132,000 GBP2025-03-31
66,000 GBP2024-03-31
Plant and equipment
720,576 GBP2025-03-31
537,850 GBP2024-03-31
Furniture and fittings
167,006 GBP2025-03-31
140,605 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,019,582 GBP2025-03-31
744,455 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
66,000 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
182,726 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
26,401 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
275,127 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
3,168,000 GBP2025-03-31
3,234,000 GBP2024-03-31
Plant and equipment
590,518 GBP2025-03-31
756,449 GBP2024-03-31
Furniture and fittings
87,118 GBP2025-03-31
66,058 GBP2024-03-31
Raw Materials
689,366 GBP2025-03-31
684,062 GBP2024-03-31
Value of work in progress
547,008 GBP2025-03-31
382,391 GBP2024-03-31
Finished Goods
505,265 GBP2025-03-31
434,700 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,490,519 GBP2025-03-31
1,451,745 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
811,359 GBP2025-03-31
602,639 GBP2024-03-31
Other Debtors
Current
70,069 GBP2025-03-31
71,167 GBP2024-03-31
Amounts owed by directors
166,623 GBP2025-03-31
199,623 GBP2024-03-31
Prepayments/Accrued Income
Current
313,856 GBP2025-03-31
231,308 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
2,852,426 GBP2025-03-31
Amounts falling due within one year, Current
2,556,482 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
90,903 GBP2025-03-31
85,592 GBP2024-03-31
Other Remaining Borrowings
Current
1,532,682 GBP2025-03-31
1,539,948 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
172,069 GBP2025-03-31
124,770 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,245,411 GBP2025-03-31
1,837,277 GBP2024-03-31
Amounts owed to group undertakings
Current
3,232 GBP2025-03-31
3,232 GBP2024-03-31
Corporation Tax Payable
Current
71,453 GBP2025-03-31
Other Taxation & Social Security Payable
Current
201,805 GBP2025-03-31
137,725 GBP2024-03-31
Amount of value-added tax that is payable
230,058 GBP2025-03-31
124,580 GBP2024-03-31
Other Creditors
Current
202,612 GBP2025-03-31
614,199 GBP2024-03-31
Amounts owed to directors
44,200 GBP2025-03-31
84,200 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
2,047,341 GBP2025-03-31
2,140,499 GBP2024-03-31
Other Remaining Borrowings
Non-current
71,740 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
170,139 GBP2025-03-31
311,948 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
90,903 GBP2025-03-31
Total Borrowings
Current, Amounts falling due within one year
1,623,585 GBP2025-03-31
Bank Borrowings
Non-current, Between two and five year
2,047,341 GBP2025-03-31
2,140,499 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
639 GBP2025-03-31
852 GBP2024-03-31
Between one and five year
639 GBP2024-03-31
All periods
639 GBP2025-03-31
1,491 GBP2024-03-31
Bank Borrowings
Secured
2,138,244 GBP2025-03-31
2,226,091 GBP2024-03-31
Total Borrowings
Secured
3,941,394 GBP2025-03-31
4,137,945 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
804,000 GBP2025-03-31
805,000 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
222 shares2025-03-31