Cost of Sales
-13,696,790 GBP2024-04-01 ~ 2025-03-31
-22,799,064 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-6,314,429 GBP2024-04-01 ~ 2025-03-31
-8,301,135 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
23 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,190,903 GBP2024-04-01 ~ 2025-03-31
256,837 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
815,888 GBP2024-04-01 ~ 2025-03-31
132,349 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
2,811,891 GBP2025-03-31
1,996,003 GBP2024-03-31
1,863,654 GBP2023-03-31
Property, Plant & Equipment
568,035 GBP2025-03-31
863,879 GBP2024-03-31
Debtors
4,491,120 GBP2025-03-31
2,829,081 GBP2024-03-31
Cash at bank and in hand
1,477,852 GBP2025-03-31
1,890,550 GBP2024-03-31
Current Assets
8,654,057 GBP2025-03-31
6,997,748 GBP2024-03-31
Creditors
Amounts falling due within one year
-6,268,346 GBP2025-03-31
-5,598,899 GBP2024-03-31
Net Current Assets/Liabilities
2,385,711 GBP2025-03-31
1,398,849 GBP2024-03-31
Total Assets Less Current Liabilities
2,953,746 GBP2025-03-31
2,262,728 GBP2024-03-31
Creditors
Amounts falling due after one year
-13,731 GBP2025-03-31
-63,484 GBP2024-03-31
Net Assets/Liabilities
2,811,892 GBP2025-03-31
1,996,004 GBP2024-03-31
Equity
Called up share capital
1 GBP2025-03-31
1 GBP2024-03-31
Equity
2,811,892 GBP2025-03-31
1,996,004 GBP2024-03-31
Audit Fees/Expenses
38,100 GBP2024-04-01 ~ 2025-03-31
27,145 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1362024-04-01 ~ 2025-03-31
1182023-04-01 ~ 2024-03-31
Wages/Salaries
928,941 GBP2024-04-01 ~ 2025-03-31
3,392,139 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,637 GBP2024-04-01 ~ 2025-03-31
63,991 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,115,697 GBP2024-04-01 ~ 2025-03-31
3,737,819 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
12,720 GBP2024-04-01 ~ 2025-03-31
12,720 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-75,117 GBP2024-04-01 ~ 2025-03-31
-18,682 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
117,467 GBP2025-03-31
117,467 GBP2024-03-31
Plant and equipment
1,401,996 GBP2025-03-31
1,401,996 GBP2024-03-31
Furniture and fittings
159,658 GBP2025-03-31
154,037 GBP2024-03-31
Computers
771,517 GBP2025-03-31
737,395 GBP2024-03-31
Motor vehicles
0 GBP2025-03-31
81,850 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,450,638 GBP2025-03-31
2,492,745 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-81,850 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-81,850 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
36,578 GBP2025-03-31
27,590 GBP2024-03-31
Plant and equipment
1,099,997 GBP2025-03-31
913,962 GBP2024-03-31
Furniture and fittings
87,345 GBP2025-03-31
75,320 GBP2024-03-31
Computers
658,683 GBP2025-03-31
568,616 GBP2024-03-31
Motor vehicles
0 GBP2025-03-31
43,378 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,882,603 GBP2025-03-31
1,628,866 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,988 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
186,035 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
12,025 GBP2024-04-01 ~ 2025-03-31
Computers
90,067 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
297,115 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-43,378 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,378 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
80,889 GBP2025-03-31
89,877 GBP2024-03-31
Plant and equipment
301,999 GBP2025-03-31
488,034 GBP2024-03-31
Furniture and fittings
72,313 GBP2025-03-31
78,717 GBP2024-03-31
Computers
112,834 GBP2025-03-31
168,779 GBP2024-03-31
Motor vehicles
0 GBP2025-03-31
38,472 GBP2024-03-31
Finished Goods/Goods for Resale
2,685,085 GBP2025-03-31
2,278,117 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
589,977 GBP2025-03-31
590,945 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,519,058 GBP2025-03-31
509,263 GBP2024-03-31
Other Debtors
Current
2,294,048 GBP2025-03-31
1,448,719 GBP2024-03-31
Prepayments/Accrued Income
Current
88,037 GBP2025-03-31
280,154 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
66,073 GBP2025-03-31
42,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
7,753 GBP2025-03-31
15,807 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,954,792 GBP2025-03-31
1,818,195 GBP2024-03-31
Amounts owed to group undertakings
Current
738,486 GBP2025-03-31
1,331,205 GBP2024-03-31
Corporation Tax Payable
Current
404,550 GBP2025-03-31
143,170 GBP2024-03-31
Other Taxation & Social Security Payable
Current
111,509 GBP2025-03-31
137,953 GBP2024-03-31
Other Creditors
Current
2,304,430 GBP2025-03-31
1,430,228 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
680,753 GBP2025-03-31
680,341 GBP2024-03-31
Creditors
Current
6,268,346 GBP2025-03-31
5,598,899 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
10,500 GBP2025-03-31
52,500 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
3,231 GBP2025-03-31
10,984 GBP2024-03-31
Creditors
Non-current
13,731 GBP2025-03-31
63,484 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
7,753 GBP2025-03-31
15,807 GBP2024-03-31
Minimum gross finance lease payments owing
10,984 GBP2025-03-31
26,791 GBP2024-03-31
Bank Overdrafts
24,073 GBP2025-03-31
0 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2025-03-31
1 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
234,579 GBP2025-03-31
234,579 GBP2024-03-31
Between two and five year
19,548 GBP2025-03-31
254,126 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
254,127 GBP2025-03-31
488,705 GBP2024-03-31