Average Number of Employees
182023-04-01 ~ 2024-03-31
152022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
660,839 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
660,839 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
91,581 GBP2024-03-31
25,048 GBP2023-03-31
Turnover/Revenue
13,113,852 GBP2023-04-01 ~ 2024-03-31
12,572,031 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
8,220,513 GBP2023-04-01 ~ 2024-03-31
8,232,493 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,893,339 GBP2023-04-01 ~ 2024-03-31
4,339,538 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,764,484 GBP2023-04-01 ~ 2024-03-31
1,451,024 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
3,129,113 GBP2023-04-01 ~ 2024-03-31
2,889,293 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
4,389 GBP2023-04-01 ~ 2024-03-31
11,433 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,133,502 GBP2023-04-01 ~ 2024-03-31
2,900,726 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
823,151 GBP2023-04-01 ~ 2024-03-31
587,030 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
2,310,351 GBP2023-04-01 ~ 2024-03-31
2,313,696 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
2,310,351 GBP2023-04-01 ~ 2024-03-31
2,313,455 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,408,259 GBP2024-03-31
1,059,044 GBP2023-03-31
Fixed Assets - Investments
450,000 GBP2024-03-31
450,000 GBP2023-03-31
Fixed Assets
1,858,259 GBP2024-03-31
1,509,044 GBP2023-03-31
Total Inventories
3,957,585 GBP2024-03-31
2,939,877 GBP2023-03-31
Debtors
902,097 GBP2024-03-31
5,826,871 GBP2023-03-31
Cash at bank and in hand
118,705 GBP2024-03-31
737,574 GBP2023-03-31
Current Assets
4,978,387 GBP2024-03-31
9,504,322 GBP2023-03-31
Creditors
Amounts falling due within one year
2,199,197 GBP2024-03-31
1,752,801 GBP2023-03-31
Net Current Assets/Liabilities
2,779,190 GBP2024-03-31
7,751,521 GBP2023-03-31
Total Assets Less Current Liabilities
4,637,449 GBP2024-03-31
9,260,565 GBP2023-03-31
Net Assets/Liabilities
4,545,868 GBP2024-03-31
9,235,517 GBP2023-03-31
Equity
Called up share capital
40,001 GBP2024-03-31
40,001 GBP2023-03-31
40,001 GBP2022-03-31
Retained earnings (accumulated losses)
4,505,867 GBP2024-03-31
9,195,516 GBP2023-03-31
6,882,061 GBP2022-03-31
Equity
4,545,868 GBP2024-03-31
9,235,517 GBP2023-03-31
6,922,062 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,310,351 GBP2023-04-01 ~ 2024-03-31
2,313,696 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,310,351 GBP2023-04-01 ~ 2024-03-31
2,313,455 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-7,000,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-7,000,000 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-7,000,000 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
-7,000,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-04-01 ~ 2024-03-31
Furniture and fittings
0.252023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
272,206 GBP2023-04-01 ~ 2024-03-31
200,196 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
640,088 GBP2023-04-01 ~ 2024-03-31
540,019 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
63,684 GBP2023-04-01 ~ 2024-03-31
50,308 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,816 GBP2023-04-01 ~ 2024-03-31
10,260 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
717,588 GBP2023-04-01 ~ 2024-03-31
600,587 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
66,533 GBP2023-04-01 ~ 2024-03-31
18,708 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
783,375 GBP2023-04-01 ~ 2024-03-31
551,138 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
All ordinary shares
7,000,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
660,839 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
660,839 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
784,500 GBP2024-03-31
784,500 GBP2023-03-31
Plant and equipment
660,761 GBP2024-03-31
449,666 GBP2023-03-31
Furniture and fittings
808,832 GBP2024-03-31
398,506 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,254,093 GBP2024-03-31
1,632,672 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
31,380 GBP2024-03-31
15,690 GBP2023-03-31
Plant and equipment
420,464 GBP2024-03-31
280,231 GBP2023-03-31
Furniture and fittings
393,990 GBP2024-03-31
277,707 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
845,834 GBP2024-03-31
573,628 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,690 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
140,233 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
116,283 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
272,206 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
753,120 GBP2024-03-31
768,810 GBP2023-03-31
Plant and equipment
240,297 GBP2024-03-31
169,435 GBP2023-03-31
Furniture and fittings
414,842 GBP2024-03-31
120,799 GBP2023-03-31
Amounts invested in assets
Cost valuation, Non-current
450,000 GBP2024-03-31
Non-current
450,000 GBP2024-03-31
450,000 GBP2023-03-31
Raw Materials
3,957,585 GBP2024-03-31
2,939,877 GBP2023-03-31
Trade Debtors/Trade Receivables
20,760 GBP2024-03-31
11,569 GBP2023-03-31
Prepayments/Accrued Income
45,866 GBP2024-03-31
33,289 GBP2023-03-31
Other Debtors
303,458 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
991,959 GBP2024-03-31
879,496 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
115,563 GBP2024-03-31
155,116 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
638,385 GBP2024-03-31
250,734 GBP2023-03-31
Other Creditors
Amounts falling due within one year
3,290 GBP2024-03-31
8,455 GBP2023-03-31
Deferred Tax Liabilities
91,581 GBP2024-03-31
25,048 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,001 shares2024-03-31
40,001 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,800 GBP2024-03-31
50,800 GBP2023-03-31
Between one and five year
203,200 GBP2024-03-31
203,200 GBP2023-03-31
More than five year
146,050 GBP2024-03-31
196,850 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
400,050 GBP2024-03-31
450,850 GBP2023-03-31