Cost of Sales
-27,474,263 GBP2022-04-01 ~ 2023-03-31
-45,833,236 GBP2021-01-01 ~ 2022-03-31
Administrative Expenses
-8,094,218 GBP2022-04-01 ~ 2023-03-31
-8,890,459 GBP2021-01-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
223,031 GBP2022-04-01 ~ 2023-03-31
719,171 GBP2021-01-01 ~ 2022-03-31
Profit/Loss
181,635 GBP2022-04-01 ~ 2023-03-31
574,764 GBP2021-01-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
1,863,654 GBP2023-03-31
1,682,019 GBP2022-03-31
1,107,255 GBP2020-12-31
Property, Plant & Equipment
1,245,132 GBP2023-03-31
1,222,006 GBP2022-03-31
Debtors
2,291,013 GBP2023-03-31
974,540 GBP2022-03-31
Cash at bank and in hand
574,655 GBP2023-03-31
357,044 GBP2022-03-31
Current Assets
6,718,277 GBP2023-03-31
6,829,290 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-5,756,541 GBP2023-03-31
-5,958,299 GBP2022-03-31
Net Current Assets/Liabilities
961,736 GBP2023-03-31
870,991 GBP2022-03-31
Total Assets Less Current Liabilities
2,206,868 GBP2023-03-31
2,092,997 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-121,291 GBP2023-03-31
-195,152 GBP2022-03-31
Net Assets/Liabilities
1,863,655 GBP2023-03-31
1,682,020 GBP2022-03-31
Equity
Called up share capital
1 GBP2023-03-31
1 GBP2022-03-31
Equity
1,863,655 GBP2023-03-31
1,682,020 GBP2022-03-31
Audit Fees/Expenses
19,800 GBP2022-04-01 ~ 2023-03-31
18,000 GBP2021-01-01 ~ 2022-03-31
Average Number of Employees
1122022-04-01 ~ 2023-03-31
1142021-01-01 ~ 2022-03-31
Wages/Salaries
2,971,729 GBP2022-04-01 ~ 2023-03-31
3,928,032 GBP2021-01-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,149 GBP2022-04-01 ~ 2023-03-31
50,747 GBP2021-01-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,243,702 GBP2022-04-01 ~ 2023-03-31
4,213,281 GBP2021-01-01 ~ 2022-03-31
Director Remuneration
12,012 GBP2022-04-01 ~ 2023-03-31
12,120 GBP2021-01-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,359 GBP2022-04-01 ~ 2023-03-31
104,178 GBP2021-01-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
117,467 GBP2023-03-31
112,527 GBP2022-03-31
Plant and equipment
1,401,996 GBP2023-03-31
1,176,996 GBP2022-03-31
Furniture and fittings
148,631 GBP2023-03-31
148,631 GBP2022-03-31
Computers
576,912 GBP2023-03-31
516,450 GBP2022-03-31
Motor vehicles
81,850 GBP2023-03-31
81,850 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
2,326,856 GBP2023-03-31
2,036,454 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
17,604 GBP2023-03-31
6,782 GBP2022-03-31
Plant and equipment
522,690 GBP2023-03-31
404,990 GBP2022-03-31
Furniture and fittings
61,854 GBP2023-03-31
46,539 GBP2022-03-31
Computers
449,022 GBP2023-03-31
342,682 GBP2022-03-31
Motor vehicles
30,554 GBP2023-03-31
13,455 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,081,724 GBP2023-03-31
814,448 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,822 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
117,700 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
15,315 GBP2022-04-01 ~ 2023-03-31
Computers
106,340 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
17,099 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
267,276 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
99,863 GBP2023-03-31
105,745 GBP2022-03-31
Plant and equipment
879,306 GBP2023-03-31
772,006 GBP2022-03-31
Furniture and fittings
86,777 GBP2023-03-31
102,092 GBP2022-03-31
Computers
127,890 GBP2023-03-31
173,768 GBP2022-03-31
Motor vehicles
51,296 GBP2023-03-31
68,395 GBP2022-03-31
Finished Goods/Goods for Resale
3,852,609 GBP2023-03-31
5,497,706 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
594,979 GBP2023-03-31
568,845 GBP2022-03-31
Other Debtors
Current
1,519,020 GBP2023-03-31
164,547 GBP2022-03-31
Prepayments/Accrued Income
Current
177,014 GBP2023-03-31
236,886 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
2,291,013 GBP2023-03-31
970,278 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
42,000 GBP2023-03-31
42,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
31,861 GBP2023-03-31
31,861 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,408,158 GBP2023-03-31
2,670,223 GBP2022-03-31
Amounts owed to group undertakings
Current
508,306 GBP2023-03-31
609,179 GBP2022-03-31
Corporation Tax Payable
Current
30,472 GBP2023-03-31
41,557 GBP2022-03-31
Other Taxation & Social Security Payable
Current
112,775 GBP2023-03-31
630,130 GBP2022-03-31
Other Creditors
Current
2,961,116 GBP2023-03-31
1,066,057 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
661,853 GBP2023-03-31
867,292 GBP2022-03-31
Creditors
Current
5,756,541 GBP2023-03-31
5,958,299 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
94,500 GBP2023-03-31
136,500 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
26,791 GBP2023-03-31
58,652 GBP2022-03-31
Creditors
Non-current
121,291 GBP2023-03-31
195,152 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
294,579 GBP2023-03-31
305,241 GBP2022-03-31
Between two and five year
668,705 GBP2023-03-31
963,284 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
963,284 GBP2023-03-31
1,268,525 GBP2022-03-31