Par Value of Share
Class 1 ordinary share
12023-03-31 ~ 2024-03-30
Turnover/Revenue
12,373,974 GBP2023-03-31 ~ 2024-03-30
13,956,447 GBP2022-03-31 ~ 2023-03-30
Cost of Sales
12,026,222 GBP2023-03-31 ~ 2024-03-30
13,529,511 GBP2022-03-31 ~ 2023-03-30
Gross Profit/Loss
347,752 GBP2023-03-31 ~ 2024-03-30
426,936 GBP2022-03-31 ~ 2023-03-30
Administrative Expenses
1,164,277 GBP2023-03-31 ~ 2024-03-30
1,355,812 GBP2022-03-31 ~ 2023-03-30
Operating Profit/Loss
-816,525 GBP2023-03-31 ~ 2024-03-30
-928,876 GBP2022-03-31 ~ 2023-03-30
Other Interest Receivable/Similar Income (Finance Income)
2,113 GBP2023-03-31 ~ 2024-03-30
1,523 GBP2022-03-31 ~ 2023-03-30
Interest Payable/Similar Charges (Finance Costs)
98,540 GBP2023-03-31 ~ 2024-03-30
73,793 GBP2022-03-31 ~ 2023-03-30
Profit/Loss on Ordinary Activities Before Tax
-912,952 GBP2023-03-31 ~ 2024-03-30
-1,001,146 GBP2022-03-31 ~ 2023-03-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-196,513 GBP2023-03-31 ~ 2024-03-30
-184,537 GBP2022-03-31 ~ 2023-03-30
Profit/Loss
-716,439 GBP2023-03-31 ~ 2024-03-30
-816,609 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
-716,439 GBP2023-03-31 ~ 2024-03-30
-816,609 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment
2,074,000 GBP2024-03-30
2,201,090 GBP2023-03-30
Debtors
1,320,718 GBP2024-03-30
988,614 GBP2023-03-30
Cash at bank and in hand
1,917 GBP2024-03-30
327,766 GBP2023-03-30
Current Assets
1,322,635 GBP2024-03-30
1,316,380 GBP2023-03-30
Creditors
Current
2,062,899 GBP2024-03-30
1,241,074 GBP2023-03-30
Net Current Assets/Liabilities
-740,264 GBP2024-03-30
75,306 GBP2023-03-30
Total Assets Less Current Liabilities
1,333,736 GBP2024-03-30
2,276,396 GBP2023-03-30
Net Assets/Liabilities
185,395 GBP2024-03-30
1,026,834 GBP2023-03-30
Equity
Called up share capital
10 GBP2024-03-30
10 GBP2023-03-30
10 GBP2022-03-30
Retained earnings (accumulated losses)
185,385 GBP2024-03-30
1,026,824 GBP2023-03-30
1,922,433 GBP2022-03-30
Equity
185,395 GBP2024-03-30
1,026,834 GBP2023-03-30
1,922,443 GBP2022-03-30
Dividends Paid
Retained earnings (accumulated losses)
-125,000 GBP2023-03-31 ~ 2024-03-30
-79,000 GBP2022-03-31 ~ 2023-03-30
Dividends Paid
-125,000 GBP2023-03-31 ~ 2024-03-30
-79,000 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-716,439 GBP2023-03-31 ~ 2024-03-30
-816,609 GBP2022-03-31 ~ 2023-03-30
Wages/Salaries
5,781,238 GBP2023-03-31 ~ 2024-03-30
6,158,149 GBP2022-03-31 ~ 2023-03-30
Social Security Costs
443,424 GBP2023-03-31 ~ 2024-03-30
476,362 GBP2022-03-31 ~ 2023-03-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,911 GBP2023-03-31 ~ 2024-03-30
88,699 GBP2022-03-31 ~ 2023-03-30
Staff Costs/Employee Benefits Expense
6,319,573 GBP2023-03-31 ~ 2024-03-30
6,723,210 GBP2022-03-31 ~ 2023-03-30
Average Number of Employees
1342023-03-31 ~ 2024-03-30
1462022-03-31 ~ 2023-03-30
Director Remuneration
11,500 GBP2023-03-31 ~ 2024-03-30
11,942 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
126,071 GBP2023-03-31 ~ 2024-03-30
132,432 GBP2022-03-31 ~ 2023-03-30
Audit Fees/Expenses
7,000 GBP2023-03-31 ~ 2024-03-30
6,000 GBP2022-03-31 ~ 2023-03-30
Tax Expense/Credit at Applicable Tax Rate
-228,238 GBP2023-03-31 ~ 2024-03-30
-190,218 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,838,105 GBP2024-03-30
1,838,105 GBP2023-03-30
Plant and equipment
377,093 GBP2024-03-30
362,967 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
183,811 GBP2024-03-30
147,048 GBP2023-03-30
Plant and equipment
183,807 GBP2024-03-30
137,327 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
36,763 GBP2023-03-31 ~ 2024-03-30
Plant and equipment
46,480 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
Land and buildings
1,654,294 GBP2024-03-30
1,691,057 GBP2023-03-30
Plant and equipment
193,286 GBP2024-03-30
225,640 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
230,550 GBP2024-03-30
230,550 GBP2023-03-30
Motor vehicles
217,067 GBP2024-03-30
217,067 GBP2023-03-30
Computers
25,401 GBP2024-03-30
25,401 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
2,725,435 GBP2024-03-30
2,711,309 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
133,062 GBP2024-03-30
114,097 GBP2023-03-30
Motor vehicles
115,422 GBP2024-03-30
81,540 GBP2023-03-30
Computers
10,323 GBP2024-03-30
6,554 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
651,435 GBP2024-03-30
510,219 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
18,965 GBP2023-03-31 ~ 2024-03-30
Motor vehicles
33,882 GBP2023-03-31 ~ 2024-03-30
Computers
3,769 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,216 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
Furniture and fittings
97,488 GBP2024-03-30
116,453 GBP2023-03-30
Motor vehicles
101,645 GBP2024-03-30
135,527 GBP2023-03-30
Computers
15,078 GBP2024-03-30
18,847 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
15,145 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
45,435 GBP2024-03-30
60,580 GBP2023-03-30
Trade Debtors/Trade Receivables
Current
810,048 GBP2024-03-30
383,150 GBP2023-03-30
Amounts Owed by Group Undertakings
Current
217,752 GBP2024-03-30
217,752 GBP2023-03-30
Amount of corporation tax that is recoverable
Current
49,472 GBP2024-03-30
96,796 GBP2023-03-30
Debtors - Deferred Tax Asset
Current
128,757 GBP2024-03-30
Prepayments/Accrued Income
Current
105,528 GBP2024-03-30
290,916 GBP2023-03-30
Debtors
Amounts falling due within one year, Current
1,320,718 GBP2024-03-30
988,614 GBP2023-03-30
Bank Borrowings/Overdrafts
Current
477,032 GBP2024-03-30
54,887 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Current
16,138 GBP2024-03-30
16,138 GBP2023-03-30
Trade Creditors/Trade Payables
Current
620,663 GBP2024-03-30
710,210 GBP2023-03-30
Other Taxation & Social Security Payable
Current
121,476 GBP2024-03-30
210,627 GBP2023-03-30
Other Creditors
Current
4,317 GBP2024-03-30
16,411 GBP2023-03-30
Accrued Liabilities/Deferred Income
Current
127,498 GBP2024-03-30
118,587 GBP2023-03-30
Bank Borrowings/Overdrafts
Non-current
1,106,811 GBP2024-03-30
1,124,139 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Non-current
41,530 GBP2024-03-30
57,668 GBP2023-03-30
Bank Borrowings
Non-current, Between two and five year
144,000 GBP2024-03-30
161,294 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
41,530 GBP2024-03-30
57,668 GBP2023-03-30
hire purchase agreements
57,668 GBP2024-03-30
73,806 GBP2023-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
609,235 GBP2024-03-30
625,236 GBP2023-03-30
Between one and five year
508,863 GBP2024-03-30
547,233 GBP2023-03-30
All periods
1,118,098 GBP2024-03-30
1,172,469 GBP2023-03-30
Bank Borrowings
Secured
1,142,919 GBP2024-03-30
1,179,026 GBP2023-03-30
Total Borrowings
Secured
1,200,587 GBP2024-03-30
1,252,832 GBP2023-03-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-128,757 GBP2024-03-30
67,755 GBP2023-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2024-03-30