Cost of Sales
-19,754,000 GBP2023-04-01 ~ 2024-03-31
-9,583,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,332,000 GBP2023-04-01 ~ 2024-03-31
-3,279,000 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
154,000 GBP2023-04-01 ~ 2024-03-31
22,000 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-3,000 GBP2023-04-01 ~ 2024-03-31
3,000 GBP2023-04-01 ~ 2024-03-31
-25,000 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
3,933,000 GBP2023-04-01 ~ 2024-03-31
-372,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
360,000 GBP2024-03-31
Property, Plant & Equipment
177,000 GBP2024-03-31
101,000 GBP2023-03-31
Fixed Assets
537,000 GBP2024-03-31
467,000 GBP2023-03-31
Debtors
3,917,000 GBP2024-03-31
1,170,000 GBP2023-03-31
Cash at bank and in hand
2,869,000 GBP2024-03-31
5,954,000 GBP2023-03-31
Current Assets
12,061,000 GBP2024-03-31
9,285,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-9,202,000 GBP2024-03-31
-9,898,000 GBP2023-03-31
Net Current Assets/Liabilities
2,859,000 GBP2024-03-31
-613,000 GBP2023-03-31
Total Assets Less Current Liabilities
3,396,000 GBP2024-03-31
-146,000 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-3,461,000 GBP2024-03-31
-3,852,000 GBP2023-03-31
Net Assets/Liabilities
-65,000 GBP2024-03-31
-3,998,000 GBP2023-03-31
Equity
Called up share capital
3,012,000 GBP2024-03-31
3,012,000 GBP2023-03-31
3,012,000 GBP2022-03-31
Retained earnings (accumulated losses)
-3,077,000 GBP2024-03-31
-7,010,000 GBP2023-03-31
-6,638,000 GBP2022-03-31
Equity
-65,000 GBP2024-03-31
-3,998,000 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
3,933,000 GBP2023-04-01 ~ 2024-03-31
-372,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,000 GBP2023-04-01 ~ 2024-03-31
12,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
532023-04-01 ~ 2024-03-31
402022-04-01 ~ 2023-03-31
Wages/Salaries
2,752,000 GBP2023-04-01 ~ 2024-03-31
1,789,000 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,000 GBP2023-04-01 ~ 2024-03-31
27,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,140,000 GBP2023-04-01 ~ 2024-03-31
2,018,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
420,000 GBP2023-04-01 ~ 2024-03-31
258,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,933,000 GBP2023-04-01 ~ 2024-03-31
-372,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
1,908,000 GBP2024-03-31
1,668,000 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
24,000 GBP2024-03-31
24,000 GBP2023-03-31
Intangible Assets - Gross Cost
1,932,000 GBP2024-03-31
1,692,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
12,000 GBP2024-03-31
12,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,572,000 GBP2024-03-31
1,326,000 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
246,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
12,000 GBP2024-03-31
Intangible Assets
360,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
110,000 GBP2024-03-31
101,000 GBP2023-03-31
Furniture and fittings
90,000 GBP2024-03-31
77,000 GBP2023-03-31
Computers
231,000 GBP2024-03-31
114,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
431,000 GBP2024-03-31
292,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
84,000 GBP2024-03-31
65,000 GBP2023-03-31
Furniture and fittings
64,000 GBP2024-03-31
54,000 GBP2023-03-31
Computers
106,000 GBP2024-03-31
72,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
254,000 GBP2024-03-31
191,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
19,000 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
10,000 GBP2023-04-01 ~ 2024-03-31
Computers
34,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
26,000 GBP2024-03-31
36,000 GBP2023-03-31
Furniture and fittings
26,000 GBP2024-03-31
23,000 GBP2023-03-31
Computers
125,000 GBP2024-03-31
42,000 GBP2023-03-31
Finished Goods/Goods for Resale
5,275,000 GBP2024-03-31
2,161,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,791,000 GBP2024-03-31
98,000 GBP2023-03-31
Other Debtors
Current
1,322,000 GBP2024-03-31
431,000 GBP2023-03-31
Prepayments/Accrued Income
Current
804,000 GBP2024-03-31
626,000 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,917,000 GBP2024-03-31
1,170,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
504,000 GBP2024-03-31
493,000 GBP2023-03-31
Amounts owed to group undertakings
Current
0 GBP2024-03-31
1,773,000 GBP2023-03-31
Other Taxation & Social Security Payable
Current
391,000 GBP2024-03-31
311,000 GBP2023-03-31
Other Creditors
Current
520,000 GBP2024-03-31
88,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,101,000 GBP2024-03-31
191,000 GBP2023-03-31
Creditors
Current
9,202,000 GBP2024-03-31
9,898,000 GBP2023-03-31
Amounts owed to group undertakings
Non-current
3,461,000 GBP2024-03-31
3,852,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
301,245,800,000 shares2024-03-31
301,245,800,000 shares2023-03-31
Nominal value of allotted share capital
3,012,000 GBP2023-04-01 ~ 2024-03-31
3,012,000 GBP2022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2024-03-31
78,000 GBP2023-03-31
Between two and five year
0 GBP2024-03-31
60,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,000 GBP2024-03-31
138,000 GBP2023-03-31