Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
17,833,964 GBP2024-04-01 ~ 2025-03-31
17,630,860 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
16,937,060 GBP2024-04-01 ~ 2025-03-31
16,679,574 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
896,904 GBP2024-04-01 ~ 2025-03-31
951,286 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
583,535 GBP2024-04-01 ~ 2025-03-31
392,169 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
343,369 GBP2024-04-01 ~ 2025-03-31
589,117 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
61,493 GBP2024-04-01 ~ 2025-03-31
88,139 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
281,876 GBP2024-04-01 ~ 2025-03-31
500,978 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
158,635 GBP2024-04-01 ~ 2025-03-31
138,116 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
123,241 GBP2024-04-01 ~ 2025-03-31
362,862 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
123,241 GBP2024-04-01 ~ 2025-03-31
362,862 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
618,585 GBP2025-03-31
531,040 GBP2024-03-31
Property, Plant & Equipment
1,715,004 GBP2025-03-31
1,670,138 GBP2024-03-31
Fixed Assets
2,333,589 GBP2025-03-31
2,201,178 GBP2024-03-31
Total Inventories
5,473,457 GBP2025-03-31
5,267,691 GBP2024-03-31
Debtors
5,135,946 GBP2025-03-31
4,741,634 GBP2024-03-31
Cash at bank and in hand
2,174 GBP2025-03-31
2,256 GBP2024-03-31
Current Assets
10,611,577 GBP2025-03-31
10,011,581 GBP2024-03-31
Creditors
Current
8,996,562 GBP2025-03-31
8,111,084 GBP2024-03-31
Net Current Assets/Liabilities
1,615,015 GBP2025-03-31
1,900,497 GBP2024-03-31
Total Assets Less Current Liabilities
3,948,604 GBP2025-03-31
4,101,675 GBP2024-03-31
Creditors
Non-current
-173,456 GBP2025-03-31
-521,916 GBP2024-03-31
Net Assets/Liabilities
3,594,116 GBP2025-03-31
3,500,875 GBP2024-03-31
Equity
Called up share capital
200,000 GBP2025-03-31
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Retained earnings (accumulated losses)
3,394,116 GBP2025-03-31
3,300,875 GBP2024-03-31
2,998,013 GBP2023-03-31
Equity
3,594,116 GBP2025-03-31
3,500,875 GBP2024-03-31
3,198,013 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-30,000 GBP2024-04-01 ~ 2025-03-31
-60,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-30,000 GBP2024-04-01 ~ 2025-03-31
-60,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
123,241 GBP2024-04-01 ~ 2025-03-31
362,862 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-2,458,076 GBP2025-03-31
-1,813,008 GBP2024-03-31
-2,060,121 GBP2023-03-31
Wages/Salaries
36,000 GBP2024-04-01 ~ 2025-03-31
48,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
22024-04-01 ~ 2025-03-31
32023-04-01 ~ 2024-03-31
Director Remuneration
36,000 GBP2024-04-01 ~ 2025-03-31
36,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
23,953 GBP2024-04-01 ~ 2025-03-31
35,135 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
13,520 GBP2024-04-01 ~ 2025-03-31
12,480 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
56,487 GBP2024-04-01 ~ 2025-03-31
59,792 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
70,469 GBP2024-04-01 ~ 2025-03-31
125,245 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
30,000 GBP2024-04-01 ~ 2025-03-31
60,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
752,877 GBP2025-03-31
590,044 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
134,292 GBP2025-03-31
59,004 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
75,288 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
618,585 GBP2025-03-31
531,040 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,354,468 GBP2025-03-31
1,354,468 GBP2024-03-31
Plant and equipment
416,513 GBP2025-03-31
347,694 GBP2024-03-31
Furniture and fittings
37,510 GBP2025-03-31
37,510 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,808,491 GBP2025-03-31
1,739,672 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
58,225 GBP2025-03-31
34,669 GBP2024-03-31
Furniture and fittings
35,262 GBP2025-03-31
34,865 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
93,487 GBP2025-03-31
69,534 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
23,556 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
397 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,953 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,354,468 GBP2025-03-31
1,354,468 GBP2024-03-31
Plant and equipment
358,288 GBP2025-03-31
313,025 GBP2024-03-31
Furniture and fittings
2,248 GBP2025-03-31
2,645 GBP2024-03-31
Merchandise
870,882 GBP2025-03-31
1,267,078 GBP2024-03-31
Value of work in progress
4,852,575 GBP2025-03-31
4,000,613 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
4,816,147 GBP2025-03-31
4,408,158 GBP2024-03-31
Other Debtors
Current
62,000 GBP2025-03-31
77,442 GBP2024-03-31
Prepayments
Current
10,896 GBP2025-03-31
10,033 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
5,135,946 GBP2025-03-31
Current, Amounts falling due within one year
4,741,634 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
2,798,301 GBP2025-03-31
2,124,340 GBP2024-03-31
Trade Creditors/Trade Payables
Current
5,343,919 GBP2025-03-31
5,445,267 GBP2024-03-31
Corporation Tax Payable
Current
115,648 GBP2025-03-31
142,161 GBP2024-03-31
Other Taxation & Social Security Payable
Current
14,716 GBP2025-03-31
12,477 GBP2024-03-31
Accrued Liabilities
Current
38,120 GBP2025-03-31
12,480 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
173,456 GBP2025-03-31
521,916 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
311,332 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
2,124,340 GBP2024-03-31
Bank Borrowings
Non-current, Between one and two years
311,332 GBP2024-03-31
Between two and five year, Non-current
210,584 GBP2024-03-31
Bank Overdrafts
Secured
2,458,076 GBP2025-03-31
1,813,008 GBP2024-03-31
Bank Borrowings
Secured
513,681 GBP2025-03-31
833,248 GBP2024-03-31
Total Borrowings
Secured
2,971,757 GBP2025-03-31
2,646,256 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
181,032 GBP2025-03-31
78,884 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
123,241 GBP2024-04-01 ~ 2025-03-31