Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Turnover/Revenue
39,565,843 GBP2024-05-01 ~ 2025-04-30
45,083,840 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
-30,263,057 GBP2024-05-01 ~ 2025-04-30
-35,602,644 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
9,302,786 GBP2024-05-01 ~ 2025-04-30
9,481,196 GBP2023-05-01 ~ 2024-04-30
Distribution Costs
-1,557,024 GBP2024-05-01 ~ 2025-04-30
-1,365,968 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-6,053,050 GBP2024-05-01 ~ 2025-04-30
-6,079,808 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
1,692,712 GBP2024-05-01 ~ 2025-04-30
2,035,420 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
5,485 GBP2024-05-01 ~ 2025-04-30
9,683 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
1,429,363 GBP2024-05-01 ~ 2025-04-30
1,818,794 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
980,326 GBP2024-05-01 ~ 2025-04-30
1,336,143 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
980,326 GBP2024-05-01 ~ 2025-04-30
1,336,143 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
7,030,450 GBP2025-04-30
7,145,625 GBP2024-04-30
Fixed Assets - Investments
28,653 GBP2025-04-30
28,653 GBP2024-04-30
Fixed Assets
7,059,103 GBP2025-04-30
7,174,278 GBP2024-04-30
Total Inventories
3,567,111 GBP2025-04-30
3,904,294 GBP2024-04-30
Debtors
9,879,526 GBP2025-04-30
8,814,200 GBP2024-04-30
Cash at bank and in hand
2,141,429 GBP2025-04-30
3,364,382 GBP2024-04-30
Current Assets
15,588,066 GBP2025-04-30
16,082,876 GBP2024-04-30
Net Current Assets/Liabilities
7,396,761 GBP2025-04-30
7,019,717 GBP2024-04-30
Total Assets Less Current Liabilities
14,455,864 GBP2025-04-30
14,193,995 GBP2024-04-30
Net Assets/Liabilities
11,102,053 GBP2025-04-30
10,209,127 GBP2024-04-30
Equity
Called up share capital
1,000 GBP2025-04-30
1,000 GBP2024-04-30
1,000 GBP2023-04-30
Revaluation reserve
611,904 GBP2025-04-30
618,841 GBP2024-04-30
625,778 GBP2023-04-30
Retained earnings (accumulated losses)
10,478,180 GBP2025-04-30
9,578,317 GBP2024-04-30
8,322,637 GBP2023-04-30
Equity
11,102,053 GBP2025-04-30
10,209,127 GBP2024-04-30
8,960,384 GBP2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
980,326 GBP2024-05-01 ~ 2025-04-30
1,336,143 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-87,400 GBP2024-05-01 ~ 2025-04-30
-87,400 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-87,400 GBP2024-05-01 ~ 2025-04-30
-87,400 GBP2023-05-01 ~ 2024-04-30
Wages/Salaries
7,827,082 GBP2024-05-01 ~ 2025-04-30
8,086,413 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
756,127 GBP2024-05-01 ~ 2025-04-30
764,351 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,241 GBP2024-05-01 ~ 2025-04-30
166,896 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
8,747,450 GBP2024-05-01 ~ 2025-04-30
9,017,660 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
2972024-05-01 ~ 2025-04-30
3122023-05-01 ~ 2024-04-30
Director Remuneration
101,158 GBP2024-05-01 ~ 2025-04-30
184,671 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
737,392 GBP2024-05-01 ~ 2025-04-30
478,091 GBP2023-05-01 ~ 2024-04-30
Current Tax for the Period
494,033 GBP2024-05-01 ~ 2025-04-30
74,952 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
357,341 GBP2024-05-01 ~ 2025-04-30
454,699 GBP2023-05-01 ~ 2024-04-30
Intangible Assets - Gross Cost
Net goodwill
16,325 GBP2024-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
16,325 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,000,000 GBP2025-04-30
2,000,000 GBP2024-04-30
Plant and equipment
5,465,775 GBP2025-04-30
5,485,985 GBP2024-04-30
Furniture and fittings
2,411,981 GBP2025-04-30
1,921,806 GBP2024-04-30
Motor vehicles
1,810,978 GBP2025-04-30
1,706,602 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
11,688,734 GBP2025-04-30
11,114,393 GBP2024-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-442,806 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
-10,543 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-92,338 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Disposals
-545,687 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
142,492 GBP2025-04-30
110,243 GBP2024-04-30
Plant and equipment
2,209,811 GBP2025-04-30
2,055,403 GBP2024-04-30
Furniture and fittings
1,120,863 GBP2025-04-30
870,520 GBP2024-04-30
Motor vehicles
1,185,118 GBP2025-04-30
932,602 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,658,284 GBP2025-04-30
3,968,768 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,249 GBP2024-05-01 ~ 2025-04-30
Plant and equipment
566,488 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
252,375 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
342,543 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,193,655 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-412,080 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
-2,032 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-90,027 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-504,139 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Land and buildings
1,857,508 GBP2025-04-30
1,889,757 GBP2024-04-30
Plant and equipment
3,255,964 GBP2025-04-30
3,430,582 GBP2024-04-30
Furniture and fittings
1,291,118 GBP2025-04-30
1,051,286 GBP2024-04-30
Motor vehicles
625,860 GBP2025-04-30
774,000 GBP2024-04-30
Raw Materials
2,766,892 GBP2025-04-30
2,900,932 GBP2024-04-30
Value of work in progress
178,916 GBP2025-04-30
191,330 GBP2024-04-30
Finished Goods
621,303 GBP2025-04-30
812,032 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
7,836,166 GBP2025-04-30
7,114,604 GBP2024-04-30
Other Debtors
Current
318,444 GBP2025-04-30
349,822 GBP2024-04-30
Amount of value-added tax that is recoverable
Current
42,360 GBP2025-04-30
112,777 GBP2024-04-30
Prepayments/Accrued Income
Current
736,481 GBP2025-04-30
355,864 GBP2024-04-30
Debtors
Current, Amounts falling due within one year
8,933,451 GBP2025-04-30
7,933,067 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
211,910 GBP2025-04-30
210,100 GBP2024-04-30
Other Remaining Borrowings
Current
21,000 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
918,312 GBP2025-04-30
818,449 GBP2024-04-30
Trade Creditors/Trade Payables
Current
5,425,581 GBP2025-04-30
6,373,947 GBP2024-04-30
Corporation Tax Payable
Current
494,033 GBP2025-04-30
74,950 GBP2024-04-30
Other Taxation & Social Security Payable
Current
154,720 GBP2025-04-30
165,321 GBP2024-04-30
Other Creditors
Current
523,631 GBP2025-04-30
600,527 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
463,118 GBP2025-04-30
798,865 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
598,244 GBP2025-04-30
813,810 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
1,589,938 GBP2025-04-30
1,960,433 GBP2024-04-30
Bank Borrowings
Current, Amounts falling due within one year
211,910 GBP2025-04-30
210,100 GBP2024-04-30
Total Borrowings
Current, Amounts falling due within one year
211,910 GBP2025-04-30
231,100 GBP2024-04-30
Bank Borrowings
Non-current, Between two and five year
103,075 GBP2025-04-30
Between two and five year, Non-current
174,168 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,960,433 GBP2024-04-30
hire purchase agreements
2,508,250 GBP2025-04-30
2,778,882 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
572,840 GBP2025-04-30
544,977 GBP2024-04-30
Between one and five year
1,536,732 GBP2025-04-30
1,593,496 GBP2024-04-30
More than five year
1,209,375 GBP2025-04-30
1,546,875 GBP2024-04-30
All periods
3,318,947 GBP2025-04-30
3,685,348 GBP2024-04-30
Bank Borrowings
Secured
810,154 GBP2025-04-30
1,023,910 GBP2024-04-30
Total Borrowings
Secured
3,318,404 GBP2025-04-30
3,802,792 GBP2024-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
1,002,614 GBP2025-04-30
1,047,610 GBP2024-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,165,629 GBP2025-04-30
1,210,625 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-04-30