43999 - Other Specialised Construction Activities N.e.c.
28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
1132024-04-01 ~ 2025-03-31
992023-04-01 ~ 2024-03-31
Turnover/Revenue
39,153,860 GBP2024-04-01 ~ 2025-03-31
27,231,155 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-30,687,635 GBP2024-04-01 ~ 2025-03-31
-23,013,916 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
8,466,225 GBP2024-04-01 ~ 2025-03-31
4,217,239 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,802,785 GBP2024-04-01 ~ 2025-03-31
-5,118,076 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,712,756 GBP2024-04-01 ~ 2025-03-31
-900,837 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-67,509 GBP2024-04-01 ~ 2025-03-31
-132,726 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,645,247 GBP2024-04-01 ~ 2025-03-31
-1,033,563 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
2,082,678 GBP2024-04-01 ~ 2025-03-31
-821,221 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
2,082,678 GBP2024-04-01 ~ 2025-03-31
-821,221 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
281,502 GBP2025-03-31
358,619 GBP2024-03-31
Property, Plant & Equipment
433,302 GBP2025-03-31
382,680 GBP2024-03-31
Fixed Assets
714,804 GBP2025-03-31
741,299 GBP2024-03-31
Total Inventories
3,979,973 GBP2025-03-31
3,745,535 GBP2024-03-31
Debtors
Current
8,404,583 GBP2025-03-31
10,091,969 GBP2024-03-31
Cash at bank and in hand
1,793,419 GBP2025-03-31
111,307 GBP2024-03-31
Current Assets
14,177,975 GBP2025-03-31
13,948,811 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-11,764,495 GBP2025-03-31
-13,598,502 GBP2024-03-31
Net Current Assets/Liabilities
2,413,480 GBP2025-03-31
350,309 GBP2024-03-31
Total Assets Less Current Liabilities
3,128,284 GBP2025-03-31
1,091,608 GBP2024-03-31
Net Assets/Liabilities
3,105,536 GBP2025-03-31
1,022,858 GBP2024-03-31
Equity
Called up share capital
125 GBP2025-03-31
125 GBP2024-03-31
125 GBP2023-04-01
Retained earnings (accumulated losses)
3,105,411 GBP2025-03-31
1,022,733 GBP2024-03-31
1,843,954 GBP2023-04-01
Equity
3,105,536 GBP2025-03-31
1,022,858 GBP2024-03-31
1,844,079 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,082,678 GBP2024-04-01 ~ 2025-03-31
-821,221 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
22,500 GBP2024-04-01 ~ 2025-03-31
16,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,586,614 GBP2024-04-01 ~ 2025-03-31
4,810,291 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
616,523 GBP2024-04-01 ~ 2025-03-31
526,100 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,402,919 GBP2024-04-01 ~ 2025-03-31
5,521,862 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
472,926 GBP2024-04-01 ~ 2025-03-31
487,705 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
284,544 GBP2024-04-01 ~ 2025-03-31
-240,452 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
661,312 GBP2024-04-01 ~ 2025-03-31
-258,391 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
296,947 GBP2025-03-31
296,947 GBP2024-03-31
Computer software
427,849 GBP2025-03-31
418,628 GBP2024-03-31
Intangible Assets - Gross Cost
724,796 GBP2025-03-31
715,575 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
74,236 GBP2025-03-31
37,118 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
443,294 GBP2025-03-31
356,956 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
86,338 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
222,711 GBP2025-03-31
259,829 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
25,974 GBP2025-03-31
86,037 GBP2024-03-31
Office equipment
369,922 GBP2025-03-31
212,589 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,132,039 GBP2025-03-31
1,023,477 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-60,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-60,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
81,857 GBP2024-03-31
Office equipment
170,296 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
640,797 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
113,823 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
4,180 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
4,180 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-60,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-60,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
25,974 GBP2025-03-31
Office equipment
206,402 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
698,737 GBP2025-03-31
Property, Plant & Equipment
Office equipment
163,520 GBP2025-03-31
42,293 GBP2024-03-31
Motor vehicles
4,180 GBP2024-03-31
Land and buildings
269,782 GBP2025-03-31
336,207 GBP2024-03-31
Value of work in progress
2,282,177 GBP2025-03-31
2,162,970 GBP2024-03-31
Finished Goods/Goods for Resale
1,697,796 GBP2025-03-31
1,582,565 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,285,552 GBP2025-03-31
8,086,472 GBP2024-03-31
Other Debtors
Current
120,296 GBP2025-03-31
1,308 GBP2024-03-31
Prepayments/Accrued Income
Current
367,989 GBP2025-03-31
434,795 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
264,298 GBP2024-03-31
Cash and Cash Equivalents
1,793,419 GBP2025-03-31
111,307 GBP2024-03-31
Bank Borrowings
Current
68,750 GBP2025-03-31
2,429,625 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,386,567 GBP2025-03-31
2,707,546 GBP2024-03-31
Amounts owed to group undertakings
Current
3,087,937 GBP2025-03-31
3,139,482 GBP2024-03-31
Corporation Tax Payable
Current
316,303 GBP2025-03-31
29,378 GBP2024-03-31
Taxation/Social Security Payable
Current
1,074,276 GBP2025-03-31
921,962 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
15,076 GBP2024-03-31
Other Creditors
Current
75,023 GBP2025-03-31
35,000 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
3,705,630 GBP2025-03-31
3,237,749 GBP2024-03-31
Creditors
Current
11,764,495 GBP2025-03-31
13,598,502 GBP2024-03-31
Bank Borrowings
Non-current
68,750 GBP2024-03-31
Creditors
Non-current
68,750 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
68,750 GBP2025-03-31
2,429,625 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
68,750 GBP2025-03-31
2,429,625 GBP2024-03-31
Bank Borrowings
Between two and five year, Non-current
68,750 GBP2024-03-31
Total Borrowings
68,750 GBP2025-03-31
2,498,375 GBP2024-03-31
Minimum gross finance lease payments owing
15,076 GBP2024-03-31
Net Deferred Tax Liability/Asset
-22,748 GBP2025-03-31
264,298 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-287,046 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-22,748 GBP2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
125 shares2025-03-31
125 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
463,753 GBP2025-03-31
451,004 GBP2024-03-31
Between one and five year
903,651 GBP2025-03-31
929,671 GBP2024-03-31
More than five year
201,546 GBP2025-03-31
382,741 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,568,950 GBP2025-03-31
1,763,416 GBP2024-03-31