(expand)Cost of Sales
17,391,567 GBP2024-04-01 ~ 2025-03-31
17,905,649 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,046,682 GBP2024-04-01 ~ 2025-03-31
2,113,497 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
389,953 GBP2024-04-01 ~ 2025-03-31
345,163 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,400,243 GBP2024-04-01 ~ 2025-03-31
1,354,479 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
391,162 GBP2024-04-01 ~ 2025-03-31
540,147 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,092 GBP2024-04-01 ~ 2025-03-31
469 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
46,435 GBP2024-04-01 ~ 2025-03-31
61,422 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
346,819 GBP2024-04-01 ~ 2025-03-31
479,194 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
74,527 GBP2024-04-01 ~ 2025-03-31
315,279 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
272,292 GBP2024-04-01 ~ 2025-03-31
163,915 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
423,362 GBP2024-04-01 ~ 2025-03-31
163,915 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
3,905,955 GBP2025-03-31
3,785,004 GBP2024-03-31
Fixed Assets
3,905,955 GBP2025-03-31
3,785,004 GBP2024-03-31
Debtors
1,527,904 GBP2025-03-31
1,355,771 GBP2024-03-31
Cash at bank and in hand
102,348 GBP2025-03-31
169,330 GBP2024-03-31
Current Assets
2,923,456 GBP2025-03-31
2,886,745 GBP2024-03-31
Creditors
Current
1,891,467 GBP2025-03-31
2,100,821 GBP2024-03-31
Net Current Assets/Liabilities
1,031,989 GBP2025-03-31
785,924 GBP2024-03-31
Total Assets Less Current Liabilities
4,937,944 GBP2025-03-31
4,570,928 GBP2024-03-31
Net Assets/Liabilities
3,647,209 GBP2025-03-31
3,243,847 GBP2024-03-31
Equity
Called up share capital
2 GBP2025-03-31
2 GBP2024-03-31
2 GBP2023-03-31
Revaluation reserve
1,579,978 GBP2025-03-31
1,428,908 GBP2024-03-31
1,905,210 GBP2023-03-31
Capital redemption reserve
1 GBP2025-03-31
1 GBP2024-03-31
1 GBP2023-03-31
Retained earnings (accumulated losses)
2,067,228 GBP2025-03-31
1,814,936 GBP2024-03-31
1,175,219 GBP2023-03-31
Equity
3,647,209 GBP2025-03-31
3,243,847 GBP2024-03-31
3,080,432 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2024-04-01 ~ 2025-03-31
-500 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-20,000 GBP2024-04-01 ~ 2025-03-31
-500 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
272,292 GBP2024-04-01 ~ 2025-03-31
163,915 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-64,375 GBP2024-03-31
Wages/Salaries
1,504,906 GBP2024-04-01 ~ 2025-03-31
1,445,253 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
126,264 GBP2024-04-01 ~ 2025-03-31
97,319 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,435 GBP2024-04-01 ~ 2025-03-31
8,264 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,638,605 GBP2024-04-01 ~ 2025-03-31
1,550,836 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
612024-04-01 ~ 2025-03-31
582023-04-01 ~ 2024-03-31
Director Remuneration
53,813 GBP2024-04-01 ~ 2025-03-31
54,750 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
215,316 GBP2024-04-01 ~ 2025-03-31
234,267 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,000 GBP2024-04-01 ~ 2025-03-31
16,200 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
74,843 GBP2024-04-01 ~ 2025-03-31
140,671 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
86,705 GBP2024-04-01 ~ 2025-03-31
119,799 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
68,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
68,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,700,000 GBP2025-03-31
2,712,719 GBP2024-03-31
Plant and equipment
2,036,411 GBP2025-03-31
1,916,892 GBP2024-03-31
Furniture and fittings
226,137 GBP2025-03-31
224,764 GBP2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-12,719 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
163,265 GBP2024-03-31
Plant and equipment
1,143,442 GBP2025-03-31
1,050,838 GBP2024-03-31
Furniture and fittings
117,616 GBP2025-03-31
98,693 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,881 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
92,604 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
18,923 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
2,700,000 GBP2025-03-31
2,549,454 GBP2024-03-31
Plant and equipment
892,969 GBP2025-03-31
866,054 GBP2024-03-31
Furniture and fittings
108,521 GBP2025-03-31
126,071 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
361,123 GBP2025-03-31
393,128 GBP2024-03-31
Computers
117,687 GBP2025-03-31
114,306 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,441,358 GBP2025-03-31
5,361,809 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-81,900 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-81,900 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-12,719 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
177,421 GBP2025-03-31
175,940 GBP2024-03-31
Computers
96,924 GBP2025-03-31
88,069 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,535,403 GBP2025-03-31
1,576,805 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
44,053 GBP2024-04-01 ~ 2025-03-31
Computers
8,855 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,316 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-42,572 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-42,572 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
183,702 GBP2025-03-31
217,188 GBP2024-03-31
Computers
20,763 GBP2025-03-31
26,237 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
451,447 GBP2025-03-31
352,636 GBP2024-03-31
Other Debtors
Current
890,946 GBP2025-03-31
953,054 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
9,137 GBP2024-03-31
Prepayments/Accrued Income
Current
55,579 GBP2025-03-31
40,944 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
1,527,904 GBP2025-03-31
Amounts falling due within one year, Current
1,355,771 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
29,708 GBP2025-03-31
156,747 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
35,352 GBP2025-03-31
59,117 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,568,364 GBP2025-03-31
1,553,822 GBP2024-03-31
Corporation Tax Payable
Current
74,267 GBP2025-03-31
140,872 GBP2024-03-31
Other Taxation & Social Security Payable
Current
62,295 GBP2025-03-31
63,143 GBP2024-03-31
Other Creditors
Current
80,032 GBP2025-03-31
79,390 GBP2024-03-31
Accrued Liabilities
Current
41,449 GBP2025-03-31
47,650 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
481,067 GBP2025-03-31
511,692 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
7,191 GBP2025-03-31
62,953 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
29,708 GBP2025-03-31
Total Borrowings
Current, Amounts falling due within one year
29,708 GBP2025-03-31
Bank Borrowings
Non-current, Between one and two years
29,708 GBP2025-03-31
24,188 GBP2024-03-31
Non-current, Between two and five year
89,125 GBP2025-03-31
Between two and five year, Non-current
96,752 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
62,953 GBP2024-03-31
hire purchase agreements
42,543 GBP2025-03-31
122,070 GBP2024-03-31
Bank Overdrafts
Secured
64,375 GBP2024-03-31
Bank Borrowings
Secured
510,775 GBP2025-03-31
604,064 GBP2024-03-31
Total Borrowings
Secured
510,775 GBP2025-03-31
668,439 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
275,817 GBP2025-03-31
276,133 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
802,477 GBP2025-03-31
752,436 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-03-31
Nominal value of allotted share capital
Class 1 ordinary share
2 GBP2024-04-01 ~ 2025-03-31
2 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
272,292 GBP2024-04-01 ~ 2025-03-31