Cost of Sales
-9,206,385 GBP2023-04-01 ~ 2024-03-31
-8,534,570 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,633,628 GBP2023-04-01 ~ 2024-03-31
-1,163,447 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
9,705 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
472,374 GBP2023-04-01 ~ 2024-03-31
803,103 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
321,277 GBP2023-04-01 ~ 2024-03-31
653,496 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,163,411 GBP2024-03-31
2,111,738 GBP2023-03-31
Debtors
2,268,777 GBP2024-03-31
2,072,330 GBP2023-03-31
Cash at bank and in hand
631,719 GBP2024-03-31
1,089,367 GBP2023-03-31
Current Assets
3,717,903 GBP2024-03-31
4,004,441 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,950,018 GBP2024-03-31
-2,361,236 GBP2023-03-31
Net Current Assets/Liabilities
1,767,885 GBP2024-03-31
1,643,205 GBP2023-03-31
Total Assets Less Current Liabilities
3,931,296 GBP2024-03-31
3,754,943 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-927,860 GBP2024-03-31
-975,884 GBP2023-03-31
Net Assets/Liabilities
2,973,236 GBP2024-03-31
2,751,959 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Revaluation reserve
46,818 GBP2024-03-31
48,689 GBP2023-03-31
48,689 GBP2022-03-31
Retained earnings (accumulated losses)
2,926,318 GBP2024-03-31
2,703,170 GBP2023-03-31
2,149,674 GBP2022-03-31
Equity
2,973,236 GBP2024-03-31
2,751,959 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
321,277 GBP2023-04-01 ~ 2024-03-31
653,496 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-100,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
7,500 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
202023-04-01 ~ 2024-03-31
172022-04-01 ~ 2023-03-31
Wages/Salaries
847,996 GBP2023-04-01 ~ 2024-03-31
617,571 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,992 GBP2023-04-01 ~ 2024-03-31
117,584 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,079,741 GBP2023-04-01 ~ 2024-03-31
801,327 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
20,342 GBP2023-04-01 ~ 2024-03-31
19,764 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,100 GBP2023-04-01 ~ 2024-03-31
23,024 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,066,200 GBP2024-03-31
2,014,024 GBP2023-03-31
Plant and equipment
51,970 GBP2024-03-31
51,970 GBP2023-03-31
Furniture and fittings
118,524 GBP2024-03-31
115,638 GBP2023-03-31
Computers
6,052 GBP2024-03-31
4,886 GBP2023-03-31
Motor vehicles
212,277 GBP2024-03-31
97,546 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,455,023 GBP2024-03-31
2,284,064 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
125,333 GBP2024-03-31
84,467 GBP2023-03-31
Plant and equipment
43,197 GBP2024-03-31
41,295 GBP2023-03-31
Furniture and fittings
45,728 GBP2024-03-31
6,674 GBP2023-03-31
Computers
2,644 GBP2024-03-31
1,818 GBP2023-03-31
Motor vehicles
74,710 GBP2024-03-31
38,072 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
291,612 GBP2024-03-31
172,326 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
40,866 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
1,902 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
39,054 GBP2023-04-01 ~ 2024-03-31
Computers
826 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
36,638 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,286 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,940,867 GBP2024-03-31
1,929,557 GBP2023-03-31
Plant and equipment
8,773 GBP2024-03-31
10,675 GBP2023-03-31
Furniture and fittings
72,796 GBP2024-03-31
108,964 GBP2023-03-31
Computers
3,408 GBP2024-03-31
3,068 GBP2023-03-31
Motor vehicles
137,567 GBP2024-03-31
59,474 GBP2023-03-31
Finished Goods/Goods for Resale
817,407 GBP2024-03-31
842,744 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,983,869 GBP2024-03-31
1,831,779 GBP2023-03-31
Prepayments/Accrued Income
Current
284,908 GBP2024-03-31
240,551 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,268,777 GBP2024-03-31
2,072,330 GBP2023-03-31
Bank Borrowings
984,888 GBP2024-03-31
1,040,084 GBP2023-03-31
Total Borrowings
Current
57,028 GBP2024-03-31
64,200 GBP2023-03-31
Non-current
927,860 GBP2024-03-31
975,884 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
57,028 GBP2024-03-31
64,200 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,604,318 GBP2024-03-31
1,983,907 GBP2023-03-31
Corporation Tax Payable
Current
148,000 GBP2024-03-31
127,134 GBP2023-03-31
Other Taxation & Social Security Payable
Current
30,375 GBP2024-03-31
22,028 GBP2023-03-31
Other Creditors
Current
9,945 GBP2024-03-31
69,873 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
100,352 GBP2024-03-31
94,094 GBP2023-03-31
Creditors
Current
1,950,018 GBP2024-03-31
2,361,236 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
927,860 GBP2024-03-31
975,884 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,960 GBP2024-03-31
8,000 GBP2023-03-31