Turnover/Revenue
6,951,000 GBP2023-05-01 ~ 2024-04-30
4,636,000 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
-6,140,000 GBP2023-05-01 ~ 2024-04-30
-4,122,000 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
811,000 GBP2023-05-01 ~ 2024-04-30
514,000 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-665,000 GBP2023-05-01 ~ 2024-04-30
-654,000 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
146,000 GBP2023-05-01 ~ 2024-04-30
-140,000 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
15,000 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
-196,000 GBP2023-05-01 ~ 2024-04-30
-91,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
-50,000 GBP2023-05-01 ~ 2024-04-30
-216,000 GBP2022-05-01 ~ 2023-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-73,000 GBP2023-05-01 ~ 2024-04-30
28,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
-123,000 GBP2023-05-01 ~ 2024-04-30
-188,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
686,000 GBP2024-04-30
854,000 GBP2023-04-30
Total Inventories
1,019,000 GBP2024-04-30
1,172,000 GBP2023-04-30
Debtors
Current
2,306,000 GBP2024-04-30
1,871,000 GBP2023-04-30
Cash at bank and in hand
74,000 GBP2023-04-30
Current Assets
3,325,000 GBP2024-04-30
3,117,000 GBP2023-04-30
Creditors
Current, Amounts falling due within one year
-2,315,000 GBP2024-04-30
-2,115,000 GBP2023-04-30
Net Current Assets/Liabilities
1,010,000 GBP2024-04-30
1,002,000 GBP2023-04-30
Total Assets Less Current Liabilities
1,696,000 GBP2024-04-30
1,856,000 GBP2023-04-30
Creditors
Non-current, Amounts falling due after one year
-1,162,000 GBP2024-04-30
-1,199,000 GBP2023-04-30
Net Assets/Liabilities
534,000 GBP2024-04-30
657,000 GBP2023-04-30
Equity
Called up share capital
500,000 GBP2024-04-30
500,000 GBP2023-04-30
500,000 GBP2022-05-01
Share premium
917,000 GBP2024-04-30
917,000 GBP2023-04-30
917,000 GBP2022-05-01
Retained earnings (accumulated losses)
-883,000 GBP2024-04-30
-760,000 GBP2023-04-30
-572,000 GBP2022-05-01
Equity
534,000 GBP2024-04-30
657,000 GBP2023-04-30
845,000 GBP2022-05-01
Profit/Loss
Retained earnings (accumulated losses)
-123,000 GBP2023-05-01 ~ 2024-04-30
-188,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,281,000 GBP2024-04-30
3,265,000 GBP2023-04-30
Furniture and fittings
500,000 GBP2024-04-30
485,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
3,781,000 GBP2024-04-30
3,750,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,463,000 GBP2023-04-30
Furniture and fittings
433,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,896,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
168,000 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings, Owned/Freehold
31,000 GBP2023-05-01 ~ 2024-04-30
Owned/Freehold
199,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,631,000 GBP2024-04-30
Furniture and fittings
464,000 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,095,000 GBP2024-04-30
Property, Plant & Equipment
Plant and equipment
650,000 GBP2024-04-30
802,000 GBP2023-04-30
Furniture and fittings
36,000 GBP2024-04-30
52,000 GBP2023-04-30
Raw materials and consumables
94,000 GBP2024-04-30
93,000 GBP2023-04-30
Value of work in progress
925,000 GBP2024-04-30
1,079,000 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
1,739,000 GBP2024-04-30
1,250,000 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
465,000 GBP2024-04-30
452,000 GBP2023-04-30
Other Debtors
Current
6,000 GBP2024-04-30
98,000 GBP2023-04-30
Prepayments/Accrued Income
Current
96,000 GBP2024-04-30
71,000 GBP2023-04-30
Bank Overdrafts
-2,000 GBP2024-04-30
Cash and Cash Equivalents
-2,000 GBP2024-04-30
74,000 GBP2023-04-30
Bank Overdrafts
Current
2,000 GBP2024-04-30
Bank Borrowings
Current
896,000 GBP2024-04-30
1,013,000 GBP2023-04-30
Trade Creditors/Trade Payables
Current
816,000 GBP2024-04-30
610,000 GBP2023-04-30
Amounts owed to group undertakings
Current
106,000 GBP2024-04-30
68,000 GBP2023-04-30
Taxation/Social Security Payable
Current
326,000 GBP2024-04-30
310,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
37,000 GBP2024-04-30
64,000 GBP2023-04-30
Other Creditors
Current
12,000 GBP2024-04-30
9,000 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
120,000 GBP2024-04-30
41,000 GBP2023-04-30
Creditors
Current
2,315,000 GBP2024-04-30
2,115,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
6,000 GBP2024-04-30
43,000 GBP2023-04-30
Amounts owed to group undertakings
Non-current
1,156,000 GBP2024-04-30
1,156,000 GBP2023-04-30
Creditors
Non-current
1,162,000 GBP2024-04-30
1,199,000 GBP2023-04-30
Bank Borrowings
Current, Amounts falling due within one year
896,000 GBP2024-04-30
1,013,000 GBP2023-04-30
Minimum gross finance lease payments owing
43,000 GBP2024-04-30
107,000 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-04-30
500,000 shares2023-04-30
Par Value of Share
Class 1 ordinary share
02023-05-01 ~ 2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,000 GBP2024-04-30
91,000 GBP2023-04-30
Between one and five year
7,000 GBP2024-04-30
12,000 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,000 GBP2024-04-30
103,000 GBP2023-04-30