Cost of Sales
-19,279,047 GBP2023-04-01 ~ 2024-03-31
-20,459,076 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,375,487 GBP2023-04-01 ~ 2024-03-31
-1,404,833 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,315,806 GBP2023-04-01 ~ 2024-03-31
-3,010,347 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-3,742,537 GBP2023-04-01 ~ 2024-03-31
-2,645,251 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-3,146,642 GBP2023-04-01 ~ 2024-03-31
-1,744,864 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-3,146,642 GBP2023-04-01 ~ 2024-03-31
-1,744,864 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
78,942 GBP2024-03-31
104,545 GBP2023-03-31
Other
426,181 GBP2024-03-31
576,597 GBP2023-03-31
Intangible Assets
505,123 GBP2024-03-31
681,142 GBP2023-03-31
Property, Plant & Equipment
4,808,366 GBP2024-03-31
5,121,584 GBP2023-03-31
Fixed Assets
5,313,489 GBP2024-03-31
5,802,726 GBP2023-03-31
Debtors
4,044,370 GBP2024-03-31
6,041,877 GBP2023-03-31
Current Assets
10,674,096 GBP2024-03-31
13,223,652 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-29,704,265 GBP2023-03-31
Net Current Assets/Liabilities
-19,416,792 GBP2024-03-31
-16,480,613 GBP2023-03-31
Total Assets Less Current Liabilities
-14,103,303 GBP2024-03-31
-10,677,887 GBP2023-03-31
Net Assets/Liabilities
-14,314,548 GBP2024-03-31
-11,167,906 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Retained earnings (accumulated losses)
-14,414,548 GBP2024-03-31
-11,267,906 GBP2023-03-31
-9,523,042 GBP2022-03-31
Equity
-14,314,548 GBP2024-03-31
-11,167,906 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-3,146,642 GBP2023-04-01 ~ 2024-03-31
-1,744,864 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
90,950 GBP2023-04-01 ~ 2024-03-31
50,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1862023-04-01 ~ 2024-03-31
1822022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-594,000 GBP2023-04-01 ~ 2024-03-31
-882,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
833,489 GBP2023-03-31
Computer software
727,014 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
298,147 GBP2023-03-31
Intangible Assets - Gross Cost
1,858,650 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
754,547 GBP2024-03-31
728,944 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
298,147 GBP2024-03-31
298,147 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,353,527 GBP2024-03-31
1,177,508 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,603 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
176,019 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-03-31
0 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,848,229 GBP2023-03-31
Plant and equipment
1,118,408 GBP2023-03-31
Furniture and fittings
186,650 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,004,280 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
529,507 GBP2024-03-31
333,716 GBP2023-03-31
Plant and equipment
541,602 GBP2024-03-31
459,456 GBP2023-03-31
Furniture and fittings
124,805 GBP2024-03-31
89,524 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,195,914 GBP2024-03-31
882,696 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
195,791 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
82,146 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
35,281 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
313,218 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,318,722 GBP2024-03-31
Plant and equipment
576,806 GBP2024-03-31
658,952 GBP2023-03-31
Furniture and fittings
61,845 GBP2024-03-31
97,126 GBP2023-03-31
Finished Goods/Goods for Resale
1,722,488 GBP2024-03-31
986,791 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,913,024 GBP2024-03-31
4,144,379 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
133,264 GBP2024-03-31
203,138 GBP2023-03-31
Other Debtors
Current
7,600 GBP2024-03-31
285,748 GBP2023-03-31
Prepayments/Accrued Income
Current
396,482 GBP2024-03-31
526,612 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
594,000 GBP2024-03-31
882,000 GBP2023-03-31
Other Remaining Borrowings
Current
27,733,760 GBP2024-03-31
26,113,176 GBP2023-03-31
Trade Creditors/Trade Payables
Current
975,778 GBP2024-03-31
1,729,407 GBP2023-03-31
Amounts owed to group undertakings
Current
301,395 GBP2024-03-31
446,799 GBP2023-03-31
Other Taxation & Social Security Payable
Current
434,312 GBP2024-03-31
572,238 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
645,643 GBP2024-03-31
842,645 GBP2023-03-31
Total Borrowings
Current
27,733,760 GBP2024-03-31
26,113,176 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-03-31
100,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
687,387 GBP2024-03-31
689,296 GBP2023-03-31
Between two and five year
2,461,060 GBP2024-03-31
2,404,131 GBP2023-03-31
More than five year
6,818,164 GBP2024-03-31
7,384,534 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,966,611 GBP2024-03-31
10,477,961 GBP2023-03-31