Average Number of Employees
212022-04-01 ~ 2023-03-31
222021-04-01 ~ 2022-03-31
Turnover/Revenue
12,322,827 GBP2022-04-01 ~ 2023-03-31
14,391,712 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-9,257,312 GBP2022-04-01 ~ 2023-03-31
-11,316,386 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
3,065,515 GBP2022-04-01 ~ 2023-03-31
3,075,326 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-1,626,132 GBP2022-04-01 ~ 2023-03-31
-1,841,853 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
1,439,383 GBP2022-04-01 ~ 2023-03-31
1,234,613 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
10,067 GBP2022-04-01 ~ 2023-03-31
54,149 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,449,450 GBP2022-04-01 ~ 2023-03-31
1,288,762 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,162,433 GBP2022-04-01 ~ 2023-03-31
1,080,207 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
222,612 GBP2023-03-31
253,109 GBP2022-03-31
Fixed Assets - Investments
1 GBP2023-03-31
1 GBP2022-03-31
Fixed Assets
222,613 GBP2023-03-31
253,110 GBP2022-03-31
Total Inventories
14,592 GBP2023-03-31
48,885 GBP2022-03-31
Debtors
Current
3,344,598 GBP2023-03-31
4,540,256 GBP2022-03-31
Cash at bank and in hand
1,952,059 GBP2023-03-31
637,285 GBP2022-03-31
Current Assets
5,311,249 GBP2023-03-31
5,226,426 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-2,521,517 GBP2023-03-31
-2,326,609 GBP2022-03-31
Net Current Assets/Liabilities
2,789,732 GBP2023-03-31
2,899,817 GBP2022-03-31
Total Assets Less Current Liabilities
3,012,345 GBP2023-03-31
3,152,927 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-689,315 GBP2023-03-31
-896,815 GBP2022-03-31
Net Assets/Liabilities
2,317,423 GBP2023-03-31
2,254,990 GBP2022-03-31
Equity
Called up share capital
6 GBP2023-03-31
6 GBP2022-03-31
6 GBP2021-04-01
Capital redemption reserve
4 GBP2023-03-31
4 GBP2022-03-31
4 GBP2021-04-01
Retained earnings (accumulated losses)
2,317,413 GBP2023-03-31
2,254,980 GBP2022-03-31
9,189,673 GBP2021-04-01
Equity
2,317,423 GBP2023-03-31
2,254,990 GBP2022-03-31
9,189,683 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,162,433 GBP2022-04-01 ~ 2023-03-31
1,080,207 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,162,433 GBP2022-04-01 ~ 2023-03-31
1,080,207 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
1,162,433 GBP2022-04-01 ~ 2023-03-31
1,080,207 GBP2021-04-01 ~ 2022-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,100,000 GBP2022-04-01 ~ 2023-03-31
-8,014,900 GBP2021-04-01 ~ 2022-03-31
Equity - Income/Expense Recognised Directly
-1,100,000 GBP2022-04-01 ~ 2023-03-31
-8,014,900 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
32,847 GBP2022-04-01 ~ 2023-03-31
11,957 GBP2021-04-01 ~ 2022-03-31
Cash and Cash Equivalents
1,952,059 GBP2023-03-31
637,285 GBP2022-03-31
188,462 GBP2021-04-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-04-01 ~ 2023-03-31
Furniture and fittings
252022-04-01 ~ 2023-03-31
Office equipment
252022-04-01 ~ 2023-03-31
Audit Fees/Expenses
14,950 GBP2022-04-01 ~ 2023-03-31
13,000 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
1,254,162 GBP2022-04-01 ~ 2023-03-31
1,242,126 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
150,293 GBP2022-04-01 ~ 2023-03-31
143,702 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
1,424,722 GBP2022-04-01 ~ 2023-03-31
1,408,696 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
392,805 GBP2022-04-01 ~ 2023-03-31
356,836 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,486 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
274,607 GBP2022-04-01 ~ 2023-03-31
244,865 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Buildings
327,410 GBP2023-03-31
327,410 GBP2022-03-31
Plant and equipment
13,225 GBP2023-03-31
10,875 GBP2022-03-31
Furniture and fittings
23,410 GBP2023-03-31
23,410 GBP2022-03-31
Office equipment
57,400 GBP2023-03-31
57,400 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
421,445 GBP2023-03-31
419,095 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,975 GBP2022-03-31
Furniture and fittings
23,039 GBP2022-03-31
Office equipment
54,858 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
165,986 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
813 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings, Owned/Freehold
92 GBP2022-04-01 ~ 2023-03-31
Office equipment, Owned/Freehold
636 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
32,847 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,788 GBP2023-03-31
Furniture and fittings
23,131 GBP2023-03-31
Office equipment
55,494 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
198,833 GBP2023-03-31
Property, Plant & Equipment
Buildings
217,990 GBP2023-03-31
249,296 GBP2022-03-31
Plant and equipment
2,437 GBP2023-03-31
900 GBP2022-03-31
Furniture and fittings
279 GBP2023-03-31
371 GBP2022-03-31
Office equipment
1,906 GBP2023-03-31
2,542 GBP2022-03-31
Raw materials and consumables
14,592 GBP2023-03-31
48,885 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
910,034 GBP2023-03-31
1,151,321 GBP2022-03-31
Other Debtors
Current
1,093,515 GBP2023-03-31
1,074,165 GBP2022-03-31
Prepayments/Accrued Income
Current
61,744 GBP2023-03-31
30,643 GBP2022-03-31
Trade Creditors/Trade Payables
Current
722,277 GBP2023-03-31
919,542 GBP2022-03-31
Corporation Tax Payable
Current
367,666 GBP2023-03-31
476,722 GBP2022-03-31
Taxation/Social Security Payable
Current
81,691 GBP2023-03-31
80,289 GBP2022-03-31
Other Creditors
Current
1,311,711 GBP2023-03-31
819,597 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
38,172 GBP2023-03-31
30,459 GBP2022-03-31
Creditors
Current
2,521,517 GBP2023-03-31
2,326,609 GBP2022-03-31
Other Creditors
Non-current
689,315 GBP2023-03-31
896,815 GBP2022-03-31
Creditors
Non-current
689,315 GBP2023-03-31
896,815 GBP2022-03-31
Net Deferred Tax Liability/Asset
-5,607 GBP2023-03-31
-1,122 GBP2022-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,485 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,607 GBP2023-03-31
-1,122 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
59 shares2023-03-31
59 shares2022-03-31
Par Value of Share
Class 1 ordinary share
0.102022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,930 GBP2023-03-31
65,640 GBP2022-03-31
Between one and five year
114,580 GBP2023-03-31
65,640 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
237,510 GBP2023-03-31
131,280 GBP2022-03-31