(expand)Cost of Sales
-10,757,482 GBP2024-04-01 ~ 2025-03-31
-8,805,553 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,926,206 GBP2024-04-01 ~ 2025-03-31
4,905,019 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,183,922 GBP2024-04-01 ~ 2025-03-31
-3,357,503 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
772,284 GBP2024-04-01 ~ 2025-03-31
1,607,516 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
19,653 GBP2024-04-01 ~ 2025-03-31
30,550 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
832,173 GBP2024-04-01 ~ 2025-03-31
1,828,009 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
439,481 GBP2024-04-01 ~ 2025-03-31
1,221,150 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
711,028 GBP2025-03-31
513,482 GBP2024-03-31
Property, Plant & Equipment
165,855 GBP2025-03-31
282,626 GBP2024-03-31
Fixed Assets - Investments
1,441,891 GBP2025-03-31
1,571,991 GBP2024-03-31
Fixed Assets
2,318,774 GBP2025-03-31
2,368,099 GBP2024-03-31
Total Inventories
84,970 GBP2025-03-31
68,586 GBP2024-03-31
Debtors
5,074,507 GBP2025-03-31
4,050,109 GBP2024-03-31
Current assets - Investments
250,000 GBP2024-03-31
Cash at bank and in hand
2,316,774 GBP2025-03-31
1,634,687 GBP2024-03-31
Current Assets
7,476,251 GBP2025-03-31
6,003,382 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-4,750,814 GBP2025-03-31
-4,596,057 GBP2024-03-31
Net Current Assets/Liabilities
2,725,437 GBP2025-03-31
1,407,325 GBP2024-03-31
Total Assets Less Current Liabilities
5,044,211 GBP2025-03-31
3,775,424 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-949,408 GBP2025-03-31
-833,982 GBP2024-03-31
Net Assets/Liabilities
1,256,983 GBP2025-03-31
817,502 GBP2024-03-31
Equity
Called up share capital
200 GBP2025-03-31
200 GBP2024-03-31
200 GBP2023-04-01
Share premium
46,562 GBP2025-03-31
46,562 GBP2024-03-31
46,562 GBP2023-04-01
Capital redemption reserve
6 GBP2025-03-31
6 GBP2024-03-31
6 GBP2023-04-01
Retained earnings (accumulated losses)
1,210,215 GBP2025-03-31
770,734 GBP2024-03-31
439,354 GBP2023-04-01
Equity
1,256,983 GBP2025-03-31
817,502 GBP2024-03-31
486,122 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
439,481 GBP2024-04-01 ~ 2025-03-31
1,221,150 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
439,481 GBP2024-04-01 ~ 2025-03-31
1,221,150 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
439,481 GBP2024-04-01 ~ 2025-03-31
1,221,150 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-889,770 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-889,770 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-889,770 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
-889,770 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
25,100 GBP2024-04-01 ~ 2025-03-31
20,950 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,334,744 GBP2024-04-01 ~ 2025-03-31
2,100,110 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
356,890 GBP2024-04-01 ~ 2025-03-31
206,829 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,779,080 GBP2024-04-01 ~ 2025-03-31
2,347,226 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
338,587 GBP2024-04-01 ~ 2025-03-31
35,325 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,880 GBP2024-04-01 ~ 2025-03-31
79,357 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
208,043 GBP2024-04-01 ~ 2025-03-31
457,002 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
1,049,856 GBP2025-03-31
731,587 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
106,031 GBP2025-03-31
248,759 GBP2024-03-31
Furniture and fittings
74,572 GBP2025-03-31
55,487 GBP2024-03-31
Computers
68,462 GBP2025-03-31
62,473 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
343,775 GBP2025-03-31
461,429 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-142,728 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-341 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-143,069 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
58,584 GBP2024-03-31
Furniture and fittings
24,781 GBP2024-03-31
Computers
18,877 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
178,803 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
11,943 GBP2024-04-01 ~ 2025-03-31
Computers, Owned/Freehold
9,751 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
54,035 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-54,731 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-187 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-54,918 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
31,809 GBP2025-03-31
Furniture and fittings
36,537 GBP2025-03-31
Computers
28,628 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
177,920 GBP2025-03-31
Property, Plant & Equipment
Motor vehicles
74,222 GBP2025-03-31
190,175 GBP2024-03-31
Furniture and fittings
38,035 GBP2025-03-31
30,706 GBP2024-03-31
Computers
39,834 GBP2025-03-31
43,596 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
74,222 GBP2025-03-31
95,428 GBP2024-03-31
Under hire purchased contracts or finance leases
74,222 GBP2025-03-31
95,428 GBP2024-03-31
Investments in Subsidiaries
1,441,891 GBP2025-03-31
Finished Goods/Goods for Resale
84,970 GBP2025-03-31
68,586 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,728,419 GBP2025-03-31
1,417,191 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,196,268 GBP2025-03-31
1,237,612 GBP2024-03-31
Other Debtors
Current
1,718,055 GBP2025-03-31
798,339 GBP2024-03-31
Prepayments/Accrued Income
Current
218,002 GBP2025-03-31
235,524 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
213,763 GBP2025-03-31
361,443 GBP2024-03-31
Debtors
Current
5,074,507 GBP2025-03-31
4,050,109 GBP2024-03-31
Trade Creditors/Trade Payables
Current
216,662 GBP2025-03-31
193,252 GBP2024-03-31
Amounts owed to group undertakings
Current
160 GBP2025-03-31
Corporation Tax Payable
Current
314,001 GBP2025-03-31
252,984 GBP2024-03-31
Taxation/Social Security Payable
Current
756,214 GBP2025-03-31
555,028 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
13,590 GBP2025-03-31
13,590 GBP2024-03-31
Other Creditors
Current
1,039,404 GBP2025-03-31
1,244,746 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
2,410,783 GBP2025-03-31
2,336,457 GBP2024-03-31
Creditors
Current
4,750,814 GBP2025-03-31
4,596,057 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
75,073 GBP2025-03-31
85,666 GBP2024-03-31
Creditors
Non-current
949,408 GBP2025-03-31
833,982 GBP2024-03-31
Minimum gross finance lease payments owing
88,663 GBP2025-03-31
99,256 GBP2024-03-31
Net Deferred Tax Liability/Asset
-181,198 GBP2025-03-31
-144,318 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-36,880 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-184,783 GBP2025-03-31
-144,318 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180 shares2025-03-31
180 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
11 shares2025-03-31
11 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5 shares2025-03-31
5 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2 shares2025-03-31
2 shares2024-03-31
Par Value of Share
Class 4 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,358 GBP2025-03-31
153,888 GBP2024-03-31
Between one and five year
219,811 GBP2025-03-31
366,169 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
366,169 GBP2025-03-31
520,057 GBP2024-03-31