Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
25,591,950 GBP2024-04-01 ~ 2025-03-31
23,945,221 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
18,096,964 GBP2024-04-01 ~ 2025-03-31
15,360,776 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
7,494,986 GBP2024-04-01 ~ 2025-03-31
8,584,445 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
4,718,281 GBP2024-04-01 ~ 2025-03-31
3,420,153 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,776,705 GBP2024-04-01 ~ 2025-03-31
5,164,292 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
79,729 GBP2024-04-01 ~ 2025-03-31
73,367 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
266,152 GBP2024-04-01 ~ 2025-03-31
288,824 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,590,282 GBP2024-04-01 ~ 2025-03-31
4,948,835 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
706,664 GBP2024-04-01 ~ 2025-03-31
1,180,458 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,883,618 GBP2024-04-01 ~ 2025-03-31
3,768,377 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,883,618 GBP2024-04-01 ~ 2025-03-31
3,768,377 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
14,315,432 GBP2025-03-31
16,401,631 GBP2024-03-31
Fixed Assets - Investments
1 GBP2025-03-31
1 GBP2024-03-31
Fixed Assets
14,315,433 GBP2025-03-31
16,401,632 GBP2024-03-31
Total Inventories
1,092,194 GBP2025-03-31
752,778 GBP2024-03-31
Debtors
8,964,641 GBP2025-03-31
4,908,059 GBP2024-03-31
Cash at bank and in hand
11,033,137 GBP2025-03-31
12,252,085 GBP2024-03-31
Current Assets
21,089,972 GBP2025-03-31
17,912,922 GBP2024-03-31
Creditors
Current
11,477,127 GBP2025-03-31
7,832,500 GBP2024-03-31
Net Current Assets/Liabilities
9,612,845 GBP2025-03-31
10,080,422 GBP2024-03-31
Total Assets Less Current Liabilities
23,928,278 GBP2025-03-31
26,482,054 GBP2024-03-31
Net Assets/Liabilities
13,518,387 GBP2025-03-31
14,134,769 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Retained earnings (accumulated losses)
13,418,387 GBP2025-03-31
14,034,769 GBP2024-03-31
12,566,392 GBP2023-03-31
Equity
13,518,387 GBP2025-03-31
14,134,769 GBP2024-03-31
12,666,392 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,883,618 GBP2024-04-01 ~ 2025-03-31
3,768,377 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2024-04-01 ~ 2025-03-31
-2,300,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-2,500,000 GBP2024-04-01 ~ 2025-03-31
-2,300,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
9,471,341 GBP2024-04-01 ~ 2025-03-31
8,124,543 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
1,051,018 GBP2024-04-01 ~ 2025-03-31
923,955 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
397,356 GBP2024-04-01 ~ 2025-03-31
338,804 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
10,919,715 GBP2024-04-01 ~ 2025-03-31
9,387,302 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1252024-04-01 ~ 2025-03-31
1142023-04-01 ~ 2024-03-31
Director Remuneration
764,360 GBP2024-04-01 ~ 2025-03-31
512,622 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,844,958 GBP2024-04-01 ~ 2025-03-31
1,744,793 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
36,300 GBP2024-04-01 ~ 2025-03-31
Current Tax for the Period
823,376 GBP2024-04-01 ~ 2025-03-31
1,239,225 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
647,571 GBP2024-04-01 ~ 2025-03-31
1,237,209 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
442,128 GBP2024-03-31
Plant and equipment
31,017,655 GBP2025-03-31
30,148,229 GBP2024-03-31
Furniture and fittings
62,335 GBP2025-03-31
62,335 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
31,522,118 GBP2025-03-31
30,652,692 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
389,346 GBP2024-03-31
Plant and equipment
16,717,140 GBP2025-03-31
13,799,380 GBP2024-03-31
Furniture and fittings
62,335 GBP2025-03-31
62,335 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,206,686 GBP2025-03-31
14,251,061 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,917,760 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,955,625 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
14,300,515 GBP2025-03-31
16,348,849 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
11,104,427 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
4,295,264 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,110,667 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
5,405,931 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
5,698,496 GBP2025-03-31
6,809,163 GBP2024-03-31
Raw Materials
1,092,194 GBP2025-03-31
752,778 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,505,819 GBP2025-03-31
61,083 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
377,064 GBP2024-03-31
Other Debtors
Current
17,797 GBP2025-03-31
17,797 GBP2024-03-31
Prepayments/Accrued Income
Current
5,441,025 GBP2025-03-31
4,452,115 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
8,964,641 GBP2025-03-31
Current, Amounts falling due within one year
4,908,059 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
920,000 GBP2025-03-31
920,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
900,682 GBP2025-03-31
879,879 GBP2024-03-31
Trade Creditors/Trade Payables
Current
468,508 GBP2025-03-31
225,003 GBP2024-03-31
Amounts owed to group undertakings
Current
508,002 GBP2025-03-31
95,233 GBP2024-03-31
Corporation Tax Payable
Current
23,026 GBP2025-03-31
510,964 GBP2024-03-31
Other Taxation & Social Security Payable
Current
319,650 GBP2025-03-31
272,480 GBP2024-03-31
Other Creditors
Current
3,007,675 GBP2025-03-31
1,998,148 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
4,322,678 GBP2025-03-31
2,619,899 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
4,600,000 GBP2025-03-31
5,520,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
4,197,026 GBP2025-03-31
5,097,708 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
920,000 GBP2024-03-31
Between two and five year, Non-current
2,760,000 GBP2025-03-31
2,760,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,196,081 GBP2025-03-31
1,378,811 GBP2024-03-31
Between one and five year
2,207,711 GBP2025-03-31
1,372,300 GBP2024-03-31
All periods
3,403,792 GBP2025-03-31
2,751,111 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,705,547 GBP2025-03-31
1,820,864 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,612,865 GBP2025-03-31
1,729,577 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31