Average Number of Employees
02022-05-01 ~ 2023-04-30
02021-02-01 ~ 2022-04-30
Turnover/Revenue
4,636,000 GBP2022-05-01 ~ 2023-04-30
6,275,000 GBP2021-02-01 ~ 2022-04-30
Cost of Sales
-4,122,000 GBP2022-05-01 ~ 2023-04-30
-5,649,000 GBP2021-02-01 ~ 2022-04-30
Gross Profit/Loss
514,000 GBP2022-05-01 ~ 2023-04-30
626,000 GBP2021-02-01 ~ 2022-04-30
Administrative Expenses
-654,000 GBP2022-05-01 ~ 2023-04-30
-1,050,000 GBP2021-02-01 ~ 2022-04-30
Operating Profit/Loss
-140,000 GBP2022-05-01 ~ 2023-04-30
-561,000 GBP2021-02-01 ~ 2022-04-30
Other Interest Receivable/Similar Income (Finance Income)
15,000 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
-91,000 GBP2022-05-01 ~ 2023-04-30
-145,000 GBP2021-02-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
-216,000 GBP2022-05-01 ~ 2023-04-30
-706,000 GBP2021-02-01 ~ 2022-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
28,000 GBP2022-05-01 ~ 2023-04-30
133,000 GBP2021-02-01 ~ 2022-04-30
Profit/Loss
-188,000 GBP2022-05-01 ~ 2023-04-30
-573,000 GBP2021-02-01 ~ 2022-04-30
Property, Plant & Equipment
854,000 GBP2023-04-30
1,027,000 GBP2022-04-30
Fixed Assets
854,000 GBP2023-04-30
1,027,000 GBP2022-04-30
Total Inventories
1,172,000 GBP2023-04-30
858,000 GBP2022-04-30
Debtors
Current
1,871,000 GBP2023-04-30
1,070,000 GBP2022-04-30
Cash at bank and in hand
74,000 GBP2023-04-30
58,000 GBP2022-04-30
Current Assets
3,117,000 GBP2023-04-30
1,986,000 GBP2022-04-30
Creditors
Current, Amounts falling due within one year
-2,115,000 GBP2023-04-30
-1,936,000 GBP2022-04-30
Net Current Assets/Liabilities
1,002,000 GBP2023-04-30
50,000 GBP2022-04-30
Total Assets Less Current Liabilities
1,856,000 GBP2023-04-30
1,077,000 GBP2022-04-30
Creditors
Non-current, Amounts falling due after one year
-1,199,000 GBP2023-04-30
-232,000 GBP2022-04-30
Net Assets/Liabilities
657,000 GBP2023-04-30
845,000 GBP2022-04-30
Equity
Called up share capital
500,000 GBP2023-04-30
500,000 GBP2022-04-30
Share premium
917,000 GBP2023-04-30
917,000 GBP2022-04-30
Retained earnings (accumulated losses)
-760,000 GBP2023-04-30
-572,000 GBP2022-04-30
-1,582,000 GBP2021-02-01
Equity
657,000 GBP2023-04-30
845,000 GBP2022-04-30
-1,582,000 GBP2021-02-01
Profit/Loss
Retained earnings (accumulated losses)
-188,000 GBP2022-05-01 ~ 2023-04-30
-573,000 GBP2021-02-01 ~ 2022-04-30
Issue of Equity Instruments
Called up share capital
500,000 GBP2021-02-01 ~ 2022-04-30
Issue of Equity Instruments
3,000,000 GBP2021-02-01 ~ 2022-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,265,000 GBP2023-04-30
3,225,000 GBP2022-04-30
Furniture and fittings
485,000 GBP2023-04-30
481,000 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
3,750,000 GBP2023-04-30
3,706,000 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,281,000 GBP2022-04-30
Furniture and fittings
398,000 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,679,000 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
182,000 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings, Owned/Freehold
35,000 GBP2022-05-01 ~ 2023-04-30
Owned/Freehold
217,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,463,000 GBP2023-04-30
Furniture and fittings
433,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,896,000 GBP2023-04-30
Property, Plant & Equipment
Plant and equipment
802,000 GBP2023-04-30
944,000 GBP2022-04-30
Furniture and fittings
52,000 GBP2023-04-30
83,000 GBP2022-04-30
Raw materials and consumables
93,000 GBP2023-04-30
52,000 GBP2022-04-30
Value of work in progress
1,079,000 GBP2023-04-30
806,000 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
1,250,000 GBP2023-04-30
728,000 GBP2022-04-30
Amounts Owed by Group Undertakings
Current
452,000 GBP2023-04-30
199,000 GBP2022-04-30
Other Debtors
Current
98,000 GBP2023-04-30
72,000 GBP2022-04-30
Prepayments/Accrued Income
Current
71,000 GBP2023-04-30
71,000 GBP2022-04-30
Bank Borrowings
Current
1,013,000 GBP2023-04-30
636,000 GBP2022-04-30
Trade Creditors/Trade Payables
Current
610,000 GBP2023-04-30
618,000 GBP2022-04-30
Amounts owed to group undertakings
Current
68,000 GBP2023-04-30
29,000 GBP2022-04-30
Taxation/Social Security Payable
Current
310,000 GBP2023-04-30
367,000 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Current
64,000 GBP2023-04-30
160,000 GBP2022-04-30
Other Creditors
Current
9,000 GBP2023-04-30
8,000 GBP2022-04-30
Accrued Liabilities/Deferred Income
Current
41,000 GBP2023-04-30
118,000 GBP2022-04-30
Creditors
Current
2,115,000 GBP2023-04-30
1,936,000 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Non-current
43,000 GBP2023-04-30
107,000 GBP2022-04-30
Amounts owed to group undertakings
Non-current
1,156,000 GBP2023-04-30
125,000 GBP2022-04-30
Creditors
Non-current
1,199,000 GBP2023-04-30
232,000 GBP2022-04-30
Bank Borrowings
Current, Amounts falling due within one year
1,013,000 GBP2023-04-30
636,000 GBP2022-04-30
Minimum gross finance lease payments owing
107,000 GBP2023-04-30
267,000 GBP2022-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-04-30
500,000 shares2022-04-30
Par Value of Share
Class 1 ordinary share
02022-05-01 ~ 2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
91,000 GBP2023-04-30
89,000 GBP2022-04-30
Between one and five year
12,000 GBP2023-04-30
107,000 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
103,000 GBP2023-04-30
196,000 GBP2022-04-30