Average Number of Employees
1822023-03-30 ~ 2024-03-29
1802022-04-03 ~ 2023-03-29
Profit/Loss
61,986 GBP2023-03-30 ~ 2024-03-29
253,620 GBP2022-04-03 ~ 2023-03-29
Intangible Assets - Gross Cost
Net goodwill
30,000 GBP2024-03-29
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
30,000 GBP2024-03-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,751,343 GBP2024-03-29
8,968,523 GBP2023-03-29
Property, Plant & Equipment - Disposals
Plant and equipment
435,232 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,996,511 GBP2024-03-29
5,649,251 GBP2023-03-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
731,708 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
384,448 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment
Plant and equipment
2,754,832 GBP2024-03-29
3,319,272 GBP2023-03-29
Other Investments Other Than Loans
Non-current
250,000 GBP2023-03-29
Turnover/Revenue
21,327,047 GBP2023-03-30 ~ 2024-03-29
22,516,697 GBP2022-04-03 ~ 2023-03-29
Cost of Sales
17,858,698 GBP2023-03-30 ~ 2024-03-29
19,359,322 GBP2022-04-03 ~ 2023-03-29
Gross Profit/Loss
3,468,349 GBP2023-03-30 ~ 2024-03-29
3,157,375 GBP2022-04-03 ~ 2023-03-29
Administrative Expenses
3,211,031 GBP2023-03-30 ~ 2024-03-29
3,145,761 GBP2022-04-03 ~ 2023-03-29
Operating Profit/Loss
257,318 GBP2023-03-30 ~ 2024-03-29
11,614 GBP2022-04-03 ~ 2023-03-29
Interest Payable/Similar Charges (Finance Costs)
154,990 GBP2023-03-30 ~ 2024-03-29
366,056 GBP2022-04-03 ~ 2023-03-29
Profit/Loss on Ordinary Activities Before Tax
102,328 GBP2023-03-30 ~ 2024-03-29
-354,442 GBP2022-04-03 ~ 2023-03-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
164,314 GBP2023-03-30 ~ 2024-03-29
-100,822 GBP2022-04-03 ~ 2023-03-29
Comprehensive Income/Expense
-61,986 GBP2023-03-30 ~ 2024-03-29
-253,620 GBP2022-04-03 ~ 2023-03-29
Equity
Retained earnings (accumulated losses)
800,655 GBP2024-03-29
862,641 GBP2023-03-29
1,116,261 GBP2022-04-02
Property, Plant & Equipment
2,754,832 GBP2024-03-29
3,319,272 GBP2023-03-29
Fixed Assets - Investments
250,000 GBP2023-03-29
Fixed Assets
2,754,832 GBP2024-03-29
3,569,272 GBP2023-03-29
Total Inventories
202,578 GBP2024-03-29
323,660 GBP2023-03-29
Debtors
7,048,354 GBP2024-03-29
7,189,377 GBP2023-03-29
Cash at bank and in hand
201,205 GBP2024-03-29
784,040 GBP2023-03-29
Current Assets
7,452,137 GBP2024-03-29
8,297,077 GBP2023-03-29
Creditors
Amounts falling due within one year
6,889,051 GBP2024-03-29
8,178,272 GBP2023-03-29
Net Current Assets/Liabilities
563,086 GBP2024-03-29
118,805 GBP2023-03-29
Total Assets Less Current Liabilities
3,317,918 GBP2024-03-29
3,688,077 GBP2023-03-29
Creditors
Amounts falling due after one year
517,263 GBP2024-03-29
825,436 GBP2023-03-29
Net Assets/Liabilities
2,800,655 GBP2024-03-29
2,862,641 GBP2023-03-29
Equity
Called up share capital
2,000,000 GBP2024-03-29
2,000,000 GBP2023-03-29
Equity
2,800,655 GBP2024-03-29
2,862,641 GBP2023-03-29
Property, Plant & Equipment - Depreciation Expense
731,708 GBP2023-03-30 ~ 2024-03-29
776,138 GBP2022-04-03 ~ 2023-03-29
Average number of employees in administration and support functions
532023-03-30 ~ 2024-03-29
352022-04-03 ~ 2023-03-29
Wages/Salaries
7,804,222 GBP2023-03-30 ~ 2024-03-29
7,550,684 GBP2022-04-03 ~ 2023-03-29
Social Security Costs
879,354 GBP2023-03-30 ~ 2024-03-29
920,116 GBP2022-04-03 ~ 2023-03-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
202,233 GBP2023-03-30 ~ 2024-03-29
195,523 GBP2022-04-03 ~ 2023-03-29
Staff Costs/Employee Benefits Expense
8,885,809 GBP2023-03-30 ~ 2024-03-29
8,666,323 GBP2022-04-03 ~ 2023-03-29
Director Remuneration
125,000 GBP2023-03-30 ~ 2024-03-29
243,833 GBP2022-04-03 ~ 2023-03-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
164,314 GBP2023-03-30 ~ 2024-03-29
-100,822 GBP2022-04-03 ~ 2023-03-29
Tax Expense/Credit at Applicable Tax Rate
25,582 GBP2023-03-30 ~ 2024-03-29
-88,611 GBP2022-04-03 ~ 2023-03-29
Intangible Assets - Gross Cost
30,000 GBP2024-03-29
Intangible Assets - Accumulated Amortisation & Impairment
30,000 GBP2024-03-29
Property, Plant & Equipment - Gross Cost
8,751,343 GBP2024-03-29
8,968,523 GBP2023-03-29
Property, Plant & Equipment - Disposals
-435,232 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,996,511 GBP2024-03-29
5,649,251 GBP2023-03-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
731,708 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-384,448 GBP2023-03-30 ~ 2024-03-29
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,599,383 GBP2024-03-29
1,847,336 GBP2023-03-29
Amounts invested in assets
Non-current
250,000 GBP2023-03-29
Raw Materials
202,578 GBP2024-03-29
323,660 GBP2023-03-29
Trade Debtors/Trade Receivables
4,540,587 GBP2024-03-29
4,397,128 GBP2023-03-29
Prepayments/Accrued Income
653,201 GBP2024-03-29
597,692 GBP2023-03-29
Other Debtors
73,409 GBP2024-03-29
48,000 GBP2023-03-29
Bank Borrowings/Overdrafts
Amounts falling due within one year
9,896 GBP2024-03-29
9,626 GBP2023-03-29
Trade Creditors/Trade Payables
Amounts falling due within one year
1,619,502 GBP2024-03-29
2,179,829 GBP2023-03-29
Accrued Liabilities/Deferred Income
Amounts falling due within one year
237,441 GBP2024-03-29
215,405 GBP2023-03-29
Other Taxation & Social Security Payable
Amounts falling due within one year
1,711,247 GBP2024-03-29
2,149,124 GBP2023-03-29
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
537,243 GBP2024-03-29
644,589 GBP2023-03-29
Other Creditors
Amounts falling due within one year
2,773,722 GBP2024-03-29
2,779,699 GBP2023-03-29
Bank Borrowings/Overdrafts
Amounts falling due after one year
15,864 GBP2024-03-29
26,005 GBP2023-03-29
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
501,399 GBP2024-03-29
799,431 GBP2023-03-29
Minimum gross finance lease payments owing
Amounts falling due within one year
606,459 GBP2024-03-29
670,030 GBP2023-03-29
Between one and five year
536,085 GBP2024-03-29
956,240 GBP2023-03-29
Minimum gross finance lease payments owing
1,142,544 GBP2024-03-29
1,626,270 GBP2023-03-29
Finance Lease Liabilities - Total Present Value
1,038,642 GBP2024-03-29
1,444,020 GBP2023-03-29
Par Value of Share
Class 1 ordinary share
1 shares2023-03-30 ~ 2024-03-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2024-03-29
2,000,000 shares2023-03-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,406,134 GBP2024-03-29
330,608 GBP2023-03-29
Between one and five year
2,806,044 GBP2024-03-29
4,094,255 GBP2023-03-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,212,178 GBP2024-03-29
4,424,863 GBP2023-03-29