Average Number of Employees
192024-04-01 ~ 2025-03-31
182023-04-01 ~ 2024-03-31
Profit/Loss
2,182,480 GBP2024-04-01 ~ 2025-03-31
2,310,351 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
660,839 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
660,839 GBP2025-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
315,955 GBP2025-03-31
91,581 GBP2024-03-31
Turnover/Revenue
14,560,161 GBP2024-04-01 ~ 2025-03-31
13,113,852 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
9,462,824 GBP2024-04-01 ~ 2025-03-31
8,220,513 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,097,337 GBP2024-04-01 ~ 2025-03-31
4,893,339 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,157,716 GBP2024-04-01 ~ 2025-03-31
1,764,484 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,951,238 GBP2024-04-01 ~ 2025-03-31
3,129,113 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
445 GBP2024-04-01 ~ 2025-03-31
4,389 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
1,995 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
2,949,688 GBP2024-04-01 ~ 2025-03-31
3,133,502 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
767,208 GBP2024-04-01 ~ 2025-03-31
823,151 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
2,182,480 GBP2024-04-01 ~ 2025-03-31
2,310,351 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-04-01 ~ 2025-03-31
-7,000,000 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
5,688,347 GBP2025-03-31
4,505,867 GBP2024-03-31
9,195,516 GBP2023-03-31
Property, Plant & Equipment
2,439,850 GBP2025-03-31
1,408,259 GBP2024-03-31
Fixed Assets - Investments
450,000 GBP2025-03-31
450,000 GBP2024-03-31
Fixed Assets
2,889,850 GBP2025-03-31
1,858,259 GBP2024-03-31
Total Inventories
4,756,085 GBP2025-03-31
3,957,585 GBP2024-03-31
Debtors
77,277 GBP2025-03-31
902,097 GBP2024-03-31
Cash at bank and in hand
149,000 GBP2025-03-31
118,705 GBP2024-03-31
Current Assets
4,982,362 GBP2025-03-31
4,978,387 GBP2024-03-31
Creditors
Amounts falling due within one year
1,827,909 GBP2025-03-31
2,199,197 GBP2024-03-31
Net Current Assets/Liabilities
3,154,453 GBP2025-03-31
2,779,190 GBP2024-03-31
Total Assets Less Current Liabilities
6,044,303 GBP2025-03-31
4,637,449 GBP2024-03-31
Net Assets/Liabilities
5,728,348 GBP2025-03-31
4,545,868 GBP2024-03-31
Equity
Called up share capital
40,001 GBP2025-03-31
40,001 GBP2024-03-31
Equity
5,728,348 GBP2025-03-31
4,545,868 GBP2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-04-01 ~ 2025-03-31
Furniture and fittings
25.002024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Depreciation Expense
376,376 GBP2024-04-01 ~ 2025-03-31
272,206 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
754,588 GBP2024-04-01 ~ 2025-03-31
640,088 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
82,453 GBP2024-04-01 ~ 2025-03-31
63,684 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,069 GBP2024-04-01 ~ 2025-03-31
13,816 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
855,110 GBP2024-04-01 ~ 2025-03-31
717,588 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
224,374 GBP2024-04-01 ~ 2025-03-31
66,533 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
737,422 GBP2024-04-01 ~ 2025-03-31
783,375 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
All ordinary shares
1,000,000 GBP2024-04-01 ~ 2025-03-31
7,000,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
660,839 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
660,839 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
784,500 GBP2025-03-31
784,500 GBP2024-03-31
Plant and equipment
900,601 GBP2025-03-31
660,761 GBP2024-03-31
Furniture and fittings
1,976,959 GBP2025-03-31
808,832 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,662,060 GBP2025-03-31
2,254,093 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
47,070 GBP2025-03-31
31,380 GBP2024-03-31
Plant and equipment
544,625 GBP2025-03-31
420,464 GBP2024-03-31
Furniture and fittings
630,515 GBP2025-03-31
393,990 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,222,210 GBP2025-03-31
845,834 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,690 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
124,161 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
236,525 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
376,376 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
737,430 GBP2025-03-31
753,120 GBP2024-03-31
Plant and equipment
355,976 GBP2025-03-31
240,297 GBP2024-03-31
Furniture and fittings
1,346,444 GBP2025-03-31
414,842 GBP2024-03-31
Amounts invested in assets
Non-current
450,000 GBP2025-03-31
450,000 GBP2024-03-31
Raw Materials
4,756,085 GBP2025-03-31
3,957,585 GBP2024-03-31
Trade Debtors/Trade Receivables
10,444 GBP2025-03-31
20,760 GBP2024-03-31
Prepayments/Accrued Income
66,833 GBP2025-03-31
45,866 GBP2024-03-31
Other Debtors
303,458 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,097,773 GBP2025-03-31
991,959 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
55,428 GBP2025-03-31
115,563 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
111,120 GBP2025-03-31
533,873 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
109,993 GBP2025-03-31
104,512 GBP2024-03-31
Other Creditors
Amounts falling due within one year
3,595 GBP2025-03-31
3,290 GBP2024-03-31
Deferred Tax Liabilities
315,955 GBP2025-03-31
91,581 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 shares2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,001 shares2025-03-31
40,001 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,800 GBP2025-03-31
50,800 GBP2024-03-31
Between one and five year
203,200 GBP2025-03-31
203,200 GBP2024-03-31
More than five year
19,381 GBP2025-03-31
146,050 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
273,381 GBP2025-03-31
400,050 GBP2024-03-31