Average Number of Employees
102023-04-01 ~ 2024-03-31
102022-04-01 ~ 2023-03-31
Turnover/Revenue
2,252,756 GBP2023-04-01 ~ 2024-03-31
3,565,463 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-1,386,509 GBP2023-04-01 ~ 2024-03-31
-3,115,691 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
866,247 GBP2023-04-01 ~ 2024-03-31
449,772 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-647,497 GBP2023-04-01 ~ 2024-03-31
-527,341 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
218,750 GBP2023-04-01 ~ 2024-03-31
-80,069 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
520 GBP2023-04-01 ~ 2024-03-31
369 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
266,876 GBP2023-04-01 ~ 2024-03-31
140,667 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
229,964 GBP2023-04-01 ~ 2024-03-31
-13,272 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
773,087 GBP2024-03-31
725,921 GBP2023-03-31
Fixed Assets - Investments
2,974,510 GBP2024-03-31
2,974,510 GBP2023-03-31
Fixed Assets
3,747,597 GBP2024-03-31
3,700,431 GBP2023-03-31
Total Inventories
269,216 GBP2024-03-31
268,712 GBP2023-03-31
Debtors
Non-current
35,000 GBP2024-03-31
35,000 GBP2023-03-31
Current
2,053,672 GBP2024-03-31
2,228,795 GBP2023-03-31
Cash at bank and in hand
188,230 GBP2024-03-31
352,696 GBP2023-03-31
Current Assets
2,546,118 GBP2024-03-31
2,885,203 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-552,534 GBP2024-03-31
-1,065,424 GBP2023-03-31
Net Current Assets/Liabilities
1,993,584 GBP2024-03-31
1,819,779 GBP2023-03-31
Total Assets Less Current Liabilities
5,741,181 GBP2024-03-31
5,520,210 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-16,667 GBP2024-03-31
-26,667 GBP2023-03-31
Net Assets/Liabilities
5,022,294 GBP2024-03-31
4,792,330 GBP2023-03-31
Equity
Called up share capital
970,002 GBP2024-03-31
970,002 GBP2023-03-31
970,002 GBP2022-04-01
Retained earnings (accumulated losses)
1,890,962 GBP2024-03-31
1,660,998 GBP2023-03-31
1,499,338 GBP2022-04-01
Equity
5,022,294 GBP2024-03-31
4,792,330 GBP2023-03-31
4,805,602 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
229,964 GBP2023-04-01 ~ 2024-03-31
-13,272 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
229,964 GBP2023-04-01 ~ 2024-03-31
161,660 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
229,964 GBP2023-04-01 ~ 2024-03-31
-13,272 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
18,824 GBP2023-04-01 ~ 2024-03-31
18,920 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
188,230 GBP2024-03-31
352,696 GBP2023-03-31
458,684 GBP2022-04-01
Wages/Salaries
375,210 GBP2023-04-01 ~ 2024-03-31
304,843 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
35,166 GBP2023-04-01 ~ 2024-03-31
26,926 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
418,926 GBP2023-04-01 ~ 2024-03-31
339,079 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
225,440 GBP2023-04-01 ~ 2024-03-31
140,028 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
66,719 GBP2023-04-01 ~ 2024-03-31
26,727 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
140,947 GBP2024-03-31
140,947 GBP2023-03-31
Motor vehicles
65,990 GBP2024-03-31
40,554 GBP2023-03-31
Office equipment
43,250 GBP2024-03-31
43,250 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
972,687 GBP2024-03-31
947,251 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-40,554 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-40,554 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
140,584 GBP2023-03-31
Motor vehicles
40,554 GBP2023-03-31
Office equipment
40,192 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
221,330 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
363 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
16,497 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
1,964 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
18,824 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-40,554 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,554 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,947 GBP2024-03-31
Motor vehicles
16,497 GBP2024-03-31
Office equipment
42,156 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
199,600 GBP2024-03-31
Property, Plant & Equipment
Motor vehicles
49,493 GBP2024-03-31
Office equipment
1,094 GBP2024-03-31
3,058 GBP2023-03-31
Plant and equipment
363 GBP2023-03-31
Land and buildings
722,500 GBP2024-03-31
722,500 GBP2023-03-31
Value of work in progress
269,216 GBP2024-03-31
268,712 GBP2023-03-31
Other Debtors
Non-current
35,000 GBP2024-03-31
35,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
175,145 GBP2024-03-31
119,360 GBP2023-03-31
Other Debtors
Current
13,267 GBP2024-03-31
282,676 GBP2023-03-31
Prepayments/Accrued Income
Current
39,886 GBP2024-03-31
34,208 GBP2023-03-31
Bank Borrowings
Current
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
77,822 GBP2024-03-31
64,167 GBP2023-03-31
Corporation Tax Payable
Current
36,103 GBP2024-03-31
Taxation/Social Security Payable
Current
41,847 GBP2024-03-31
152,166 GBP2023-03-31
Other Creditors
Current
326,055 GBP2024-03-31
673,314 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
60,707 GBP2024-03-31
165,777 GBP2023-03-31
Creditors
Current
552,534 GBP2024-03-31
1,065,424 GBP2023-03-31
Bank Borrowings
Non-current
16,667 GBP2024-03-31
26,667 GBP2023-03-31
Creditors
Non-current
16,667 GBP2024-03-31
26,667 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Non-current, Between two and five year
6,667 GBP2024-03-31
16,667 GBP2023-03-31
Total Borrowings
26,667 GBP2024-03-31
36,667 GBP2023-03-31
Net Deferred Tax Liability/Asset
-702,220 GBP2024-03-31
-701,213 GBP2023-03-31
-535,948 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,007 GBP2023-04-01 ~ 2024-03-31
-165,265 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
18,224 GBP2024-03-31
19,231 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
970,002 shares2024-03-31
970,002 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,730 GBP2024-03-31
49,500 GBP2023-03-31
Between one and five year
10,665 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
76,395 GBP2024-03-31
49,500 GBP2023-03-31