Cost of Sales
-20,459,076 GBP2022-04-01 ~ 2023-03-31
-19,644,287 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-1,404,833 GBP2022-04-01 ~ 2023-03-31
-1,429,358 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-3,010,347 GBP2022-04-01 ~ 2023-03-31
-2,482,296 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,645,251 GBP2022-04-01 ~ 2023-03-31
-3,705,374 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
18,387 GBP2022-04-01 ~ 2023-03-31
-18,387 GBP2022-04-01 ~ 2023-03-31
0 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-2,626,864 GBP2022-04-01 ~ 2023-03-31
-3,705,374 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-2,626,864 GBP2022-04-01 ~ 2023-03-31
-3,705,374 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Goodwill
104,545 GBP2023-03-31
133,315 GBP2022-03-31
Other
576,597 GBP2023-03-31
727,014 GBP2022-03-31
Intangible Assets
681,142 GBP2023-03-31
860,329 GBP2022-03-31
Property, Plant & Equipment
5,121,584 GBP2023-03-31
5,147,988 GBP2022-03-31
Fixed Assets
5,802,726 GBP2023-03-31
6,008,317 GBP2022-03-31
Debtors
4,956,739 GBP2023-03-31
5,204,621 GBP2022-03-31
Current Assets
12,138,514 GBP2023-03-31
10,725,947 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-29,501,127 GBP2023-03-31
-25,236,895 GBP2022-03-31
Net Current Assets/Liabilities
-17,362,613 GBP2023-03-31
-14,510,948 GBP2022-03-31
Total Assets Less Current Liabilities
-11,559,887 GBP2023-03-31
-8,502,631 GBP2022-03-31
Net Assets/Liabilities
-12,049,906 GBP2023-03-31
-9,423,042 GBP2022-03-31
Equity
Called up share capital
100,000 GBP2023-03-31
100,000 GBP2022-03-31
100,000 GBP2021-03-31
Retained earnings (accumulated losses)
-12,149,906 GBP2023-03-31
-9,523,042 GBP2022-03-31
-5,817,668 GBP2021-03-31
Equity
-12,049,906 GBP2023-03-31
-9,423,042 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-2,626,864 GBP2022-04-01 ~ 2023-03-31
-3,705,374 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
50,000 GBP2022-04-01 ~ 2023-03-31
25,000 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
331,337 GBP2022-04-01 ~ 2023-03-31
328,886 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
1822022-04-01 ~ 2023-03-31
1792021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Goodwill
833,489 GBP2022-03-31
Computer software
727,014 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
298,147 GBP2022-03-31
Intangible Assets - Gross Cost
1,858,650 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
728,944 GBP2023-03-31
700,174 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
298,147 GBP2023-03-31
298,147 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,177,508 GBP2023-03-31
998,321 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
28,770 GBP2022-04-01 ~ 2023-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
179,187 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-03-31
0 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,848,229 GBP2023-03-31
3,848,229 GBP2022-03-31
Plant and equipment
1,118,408 GBP2023-03-31
959,988 GBP2022-03-31
Furniture and fittings
186,650 GBP2023-03-31
186,650 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
6,004,280 GBP2023-03-31
5,702,752 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
333,716 GBP2023-03-31
137,925 GBP2022-03-31
Plant and equipment
459,456 GBP2023-03-31
365,339 GBP2022-03-31
Furniture and fittings
89,524 GBP2023-03-31
51,500 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
882,696 GBP2023-03-31
554,764 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
195,791 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
94,117 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
38,024 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
327,932 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,514,513 GBP2023-03-31
3,710,304 GBP2022-03-31
Plant and equipment
658,952 GBP2023-03-31
594,649 GBP2022-03-31
Furniture and fittings
97,126 GBP2023-03-31
135,150 GBP2022-03-31
Finished Goods/Goods for Resale
986,791 GBP2023-03-31
927,587 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
4,144,379 GBP2023-03-31
4,368,728 GBP2022-03-31
Other Debtors
Current
285,748 GBP2023-03-31
284,752 GBP2022-03-31
Prepayments/Accrued Income
Current
526,612 GBP2023-03-31
551,141 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
4,956,739 GBP2023-03-31
5,204,621 GBP2022-03-31
Other Remaining Borrowings
Current
26,113,176 GBP2023-03-31
20,267,832 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,729,407 GBP2023-03-31
2,733,565 GBP2022-03-31
Amounts owed to group undertakings
Current
243,661 GBP2023-03-31
907,240 GBP2022-03-31
Other Taxation & Social Security Payable
Current
572,238 GBP2023-03-31
567,800 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
842,645 GBP2023-03-31
760,458 GBP2022-03-31
Creditors
Current
29,501,127 GBP2023-03-31
25,236,895 GBP2022-03-31
Total Borrowings
Current
26,113,176 GBP2023-03-31
20,267,832 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
689,296 GBP2023-03-31
738,722 GBP2022-03-31
Between two and five year
2,404,131 GBP2023-03-31
2,936,271 GBP2022-03-31
More than five year
7,384,534 GBP2023-03-31
7,957,111 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,477,961 GBP2023-03-31
11,632,104 GBP2022-03-31