Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
17,630,860 GBP2023-04-01 ~ 2024-03-31
17,069,101 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
16,679,574 GBP2023-04-01 ~ 2024-03-31
16,300,788 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
951,286 GBP2023-04-01 ~ 2024-03-31
768,313 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
392,169 GBP2023-04-01 ~ 2024-03-31
301,678 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
589,117 GBP2023-04-01 ~ 2024-03-31
496,635 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
88,139 GBP2023-04-01 ~ 2024-03-31
73,104 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
500,978 GBP2023-04-01 ~ 2024-03-31
423,531 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
138,116 GBP2023-04-01 ~ 2024-03-31
80,495 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
362,862 GBP2023-04-01 ~ 2024-03-31
343,036 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
362,862 GBP2023-04-01 ~ 2024-03-31
343,036 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
531,040 GBP2024-03-31
319,562 GBP2023-03-31
Property, Plant & Equipment
1,670,138 GBP2024-03-31
1,408,255 GBP2023-03-31
Fixed Assets
2,201,178 GBP2024-03-31
1,727,817 GBP2023-03-31
Total Inventories
5,267,691 GBP2024-03-31
4,070,304 GBP2023-03-31
Debtors
4,741,634 GBP2024-03-31
5,017,060 GBP2023-03-31
Cash at bank and in hand
2,256 GBP2024-03-31
17,767 GBP2023-03-31
Current Assets
10,011,581 GBP2024-03-31
9,105,131 GBP2023-03-31
Creditors
Current
8,111,084 GBP2024-03-31
6,800,456 GBP2023-03-31
Net Current Assets/Liabilities
1,900,497 GBP2024-03-31
2,304,675 GBP2023-03-31
Total Assets Less Current Liabilities
4,101,675 GBP2024-03-31
4,032,492 GBP2023-03-31
Creditors
Non-current
-521,916 GBP2024-03-31
-833,919 GBP2023-03-31
Net Assets/Liabilities
3,500,875 GBP2024-03-31
3,198,013 GBP2023-03-31
Equity
Called up share capital
200,000 GBP2024-03-31
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Retained earnings (accumulated losses)
3,300,875 GBP2024-03-31
2,998,013 GBP2023-03-31
2,732,977 GBP2022-03-31
Equity
3,500,875 GBP2024-03-31
3,198,013 GBP2023-03-31
2,932,977 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-04-01 ~ 2024-03-31
-78,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-60,000 GBP2023-04-01 ~ 2024-03-31
-78,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
362,862 GBP2023-04-01 ~ 2024-03-31
343,036 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-1,813,008 GBP2024-03-31
-2,060,121 GBP2023-03-31
-1,866,378 GBP2022-03-31
Wages/Salaries
48,000 GBP2023-04-01 ~ 2024-03-31
52,615 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
32023-04-01 ~ 2024-03-31
32022-04-01 ~ 2023-03-31
Director Remuneration
36,000 GBP2023-04-01 ~ 2024-03-31
36,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,135 GBP2023-04-01 ~ 2024-03-31
549 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,480 GBP2023-04-01 ~ 2024-03-31
8,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
59,792 GBP2023-04-01 ~ 2024-03-31
80,592 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
125,245 GBP2023-04-01 ~ 2024-03-31
80,471 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
590,044 GBP2024-03-31
319,562 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
59,004 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
59,004 GBP2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
531,040 GBP2024-03-31
319,562 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,354,468 GBP2024-03-31
1,354,468 GBP2023-03-31
Plant and equipment
347,694 GBP2024-03-31
50,676 GBP2023-03-31
Furniture and fittings
37,510 GBP2024-03-31
37,510 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,739,672 GBP2024-03-31
1,442,654 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
34,865 GBP2024-03-31
34,399 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
69,534 GBP2024-03-31
34,399 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,669 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
466 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,135 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,669 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
1,354,468 GBP2024-03-31
1,354,468 GBP2023-03-31
Plant and equipment
313,025 GBP2024-03-31
50,676 GBP2023-03-31
Furniture and fittings
2,645 GBP2024-03-31
3,111 GBP2023-03-31
Merchandise
1,267,078 GBP2024-03-31
1,564,927 GBP2023-03-31
Value of work in progress
4,000,613 GBP2024-03-31
2,505,377 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
4,408,158 GBP2024-03-31
4,789,735 GBP2023-03-31
Other Debtors
Current
77,442 GBP2024-03-31
61,942 GBP2023-03-31
Prepayments
Current
10,033 GBP2024-03-31
19,287 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
4,741,634 GBP2024-03-31
Current, Amounts falling due within one year
5,017,060 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
2,124,340 GBP2024-03-31
2,371,453 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
4,583 GBP2023-03-31
Trade Creditors/Trade Payables
Current
5,445,267 GBP2024-03-31
3,487,954 GBP2023-03-31
Corporation Tax Payable
Current
142,161 GBP2024-03-31
174,724 GBP2023-03-31
Other Taxation & Social Security Payable
Current
12,477 GBP2024-03-31
15,400 GBP2023-03-31
Other Creditors
Current
30,152 GBP2023-03-31
Accrued Liabilities
Current
12,480 GBP2024-03-31
25,950 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
521,916 GBP2024-03-31
833,919 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
311,332 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
2,371,453 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
311,332 GBP2024-03-31
311,332 GBP2023-03-31
Non-current, Between two and five year
210,584 GBP2024-03-31
Between two and five year, Non-current
522,587 GBP2023-03-31
Bank Overdrafts
Secured
1,813,008 GBP2024-03-31
2,060,121 GBP2023-03-31
Bank Borrowings
Secured
833,248 GBP2024-03-31
1,145,251 GBP2023-03-31
Total Borrowings
Secured
2,646,256 GBP2024-03-31
3,205,372 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
78,884 GBP2024-03-31
560 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
362,862 GBP2023-04-01 ~ 2024-03-31