Cost of Sales
-18,921,245 GBP2024-04-01 ~ 2025-03-31
-19,279,047 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-1,382,558 GBP2024-04-01 ~ 2025-03-31
-1,375,487 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-2,920,556 GBP2024-04-01 ~ 2025-03-31
-3,315,806 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-1,638,450 GBP2024-04-01 ~ 2025-03-31
-1,522,498 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,779,364 GBP2024-04-01 ~ 2025-03-31
-3,742,537 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-771,364 GBP2024-04-01 ~ 2025-03-31
-3,146,642 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Goodwill
53,339 GBP2025-03-31
78,942 GBP2024-03-31
Other
275,764 GBP2025-03-31
426,181 GBP2024-03-31
Intangible Assets
329,103 GBP2025-03-31
505,123 GBP2024-03-31
Property, Plant & Equipment
4,515,660 GBP2025-03-31
4,808,366 GBP2024-03-31
Fixed Assets
4,844,763 GBP2025-03-31
5,313,489 GBP2024-03-31
Debtors
5,646,811 GBP2025-03-31
4,044,370 GBP2024-03-31
Current Assets
11,043,656 GBP2025-03-31
10,674,096 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-30,656,511 GBP2025-03-31
-30,000,907 GBP2024-03-31
Net Current Assets/Liabilities
-19,612,855 GBP2025-03-31
-19,326,811 GBP2024-03-31
Total Assets Less Current Liabilities
-14,768,092 GBP2025-03-31
-14,013,322 GBP2024-03-31
Net Assets/Liabilities
-15,085,912 GBP2025-03-31
-14,314,548 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Retained earnings (accumulated losses)
-15,185,912 GBP2025-03-31
-14,414,548 GBP2024-03-31
-11,267,906 GBP2023-03-31
Equity
-15,085,912 GBP2025-03-31
-14,314,548 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-771,364 GBP2024-04-01 ~ 2025-03-31
-3,146,642 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
85,000 GBP2024-04-01 ~ 2025-03-31
90,950 GBP2023-04-01 ~ 2024-03-31
Creditors
Non-current
399,871 GBP2025-03-31
Current
542,205 GBP2024-03-31
Average Number of Employees
1702024-04-01 ~ 2025-03-31
1862023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,008,000 GBP2024-04-01 ~ 2025-03-31
-594,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
833,489 GBP2024-03-31
Computer software
727,014 GBP2024-03-31
Intangible Assets - Gross Cost
1,560,503 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
780,150 GBP2025-03-31
754,547 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,231,400 GBP2025-03-31
1,055,380 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,603 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
176,020 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,133,403 GBP2025-03-31
1,118,408 GBP2024-03-31
Furniture and fittings
186,650 GBP2025-03-31
186,650 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
6,019,275 GBP2025-03-31
6,004,280 GBP2024-03-31
Land and buildings, Under hire purchased contracts or finance leases
3,848,229 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
622,640 GBP2025-03-31
541,602 GBP2024-03-31
Furniture and fittings
155,677 GBP2025-03-31
124,805 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,503,615 GBP2025-03-31
1,195,914 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,038 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
30,872 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
307,701 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
725,298 GBP2025-03-31
Property, Plant & Equipment
Land and buildings
3,122,931 GBP2025-03-31
3,318,722 GBP2024-03-31
Plant and equipment
510,763 GBP2025-03-31
576,806 GBP2024-03-31
Furniture and fittings
30,973 GBP2025-03-31
61,845 GBP2024-03-31
Finished Goods/Goods for Resale
1,115,693 GBP2025-03-31
1,722,488 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,813,868 GBP2025-03-31
2,913,024 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
200,590 GBP2025-03-31
133,264 GBP2024-03-31
Other Debtors
Current
6,850 GBP2025-03-31
7,600 GBP2024-03-31
Prepayments/Accrued Income
Current
617,503 GBP2025-03-31
396,482 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
1,008,000 GBP2025-03-31
594,000 GBP2024-03-31
Other Remaining Borrowings
Current
27,276,740 GBP2025-03-31
27,733,760 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,481,074 GBP2025-03-31
975,778 GBP2024-03-31
Amounts owed to group undertakings
Current
620,004 GBP2025-03-31
301,395 GBP2024-03-31
Other Taxation & Social Security Payable
Current
661,092 GBP2025-03-31
434,312 GBP2024-03-31
Total Borrowings
Current
27,276,740 GBP2025-03-31
27,733,760 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
100,000 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
680,361 GBP2025-03-31
687,387 GBP2024-03-31
Between two and five year
2,404,596 GBP2025-03-31
2,461,060 GBP2024-03-31
More than five year
6,251,794 GBP2025-03-31
6,818,164 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,336,751 GBP2025-03-31
9,966,611 GBP2024-03-31