Cost of Sales
-22,799,064 GBP2023-04-01 ~ 2024-03-31
-27,474,263 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-8,301,135 GBP2023-04-01 ~ 2024-03-31
-8,094,218 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
256,837 GBP2023-04-01 ~ 2024-03-31
223,031 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
132,349 GBP2023-04-01 ~ 2024-03-31
181,635 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
1,996,003 GBP2024-03-31
1,863,654 GBP2023-03-31
1,682,019 GBP2022-03-31
Property, Plant & Equipment
863,879 GBP2024-03-31
1,245,132 GBP2023-03-31
Debtors
2,829,081 GBP2024-03-31
2,291,013 GBP2023-03-31
Cash at bank and in hand
1,890,550 GBP2024-03-31
574,655 GBP2023-03-31
Current Assets
6,997,748 GBP2024-03-31
6,718,277 GBP2023-03-31
Net Current Assets/Liabilities
1,398,849 GBP2024-03-31
961,736 GBP2023-03-31
Total Assets Less Current Liabilities
2,262,728 GBP2024-03-31
2,206,868 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-63,484 GBP2024-03-31
Net Assets/Liabilities
1,996,004 GBP2024-03-31
1,863,655 GBP2023-03-31
Equity
Called up share capital
1 GBP2024-03-31
1 GBP2023-03-31
Equity
1,996,004 GBP2024-03-31
1,863,655 GBP2023-03-31
Audit Fees/Expenses
27,145 GBP2023-04-01 ~ 2024-03-31
19,800 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1182023-04-01 ~ 2024-03-31
1122022-04-01 ~ 2023-03-31
Wages/Salaries
3,392,139 GBP2023-04-01 ~ 2024-03-31
2,971,729 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,991 GBP2023-04-01 ~ 2024-03-31
52,149 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,737,819 GBP2023-04-01 ~ 2024-03-31
3,243,702 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
12,720 GBP2023-04-01 ~ 2024-03-31
12,012 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,682 GBP2023-04-01 ~ 2024-03-31
10,359 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
117,467 GBP2024-03-31
117,467 GBP2023-03-31
Plant and equipment
1,401,996 GBP2024-03-31
1,401,996 GBP2023-03-31
Furniture and fittings
154,037 GBP2024-03-31
148,631 GBP2023-03-31
Computers
737,395 GBP2024-03-31
576,912 GBP2023-03-31
Motor vehicles
81,850 GBP2024-03-31
81,850 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,492,745 GBP2024-03-31
2,326,856 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
-3,152 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-3,152 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
27,590 GBP2024-03-31
17,604 GBP2023-03-31
Plant and equipment
913,962 GBP2024-03-31
522,690 GBP2023-03-31
Furniture and fittings
75,320 GBP2024-03-31
61,854 GBP2023-03-31
Computers
568,616 GBP2024-03-31
449,022 GBP2023-03-31
Motor vehicles
43,378 GBP2024-03-31
30,554 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,628,866 GBP2024-03-31
1,081,724 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,986 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
391,272 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
13,466 GBP2023-04-01 ~ 2024-03-31
Computers
122,746 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
12,824 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
550,294 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
-3,152 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,152 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
89,877 GBP2024-03-31
99,863 GBP2023-03-31
Plant and equipment
488,034 GBP2024-03-31
879,306 GBP2023-03-31
Furniture and fittings
78,717 GBP2024-03-31
86,777 GBP2023-03-31
Computers
168,779 GBP2024-03-31
127,890 GBP2023-03-31
Motor vehicles
38,472 GBP2024-03-31
51,296 GBP2023-03-31
Finished Goods/Goods for Resale
2,278,117 GBP2024-03-31
3,852,609 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
590,945 GBP2024-03-31
594,979 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
509,263 GBP2024-03-31
0 GBP2023-03-31
Other Debtors
Current
1,448,719 GBP2024-03-31
1,519,020 GBP2023-03-31
Prepayments/Accrued Income
Current
280,154 GBP2024-03-31
177,014 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
2,829,081 GBP2024-03-31
2,291,013 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
42,000 GBP2024-03-31
42,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
15,807 GBP2024-03-31
31,861 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,818,195 GBP2024-03-31
1,408,158 GBP2023-03-31
Amounts owed to group undertakings
Current
1,331,205 GBP2024-03-31
508,306 GBP2023-03-31
Corporation Tax Payable
Current
143,170 GBP2024-03-31
30,472 GBP2023-03-31
Other Taxation & Social Security Payable
Current
137,953 GBP2024-03-31
112,775 GBP2023-03-31
Other Creditors
Current
1,430,228 GBP2024-03-31
2,961,116 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
680,341 GBP2024-03-31
661,853 GBP2023-03-31
Creditors
Current
5,598,899 GBP2024-03-31
5,756,541 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
52,500 GBP2024-03-31
94,500 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
10,984 GBP2024-03-31
26,791 GBP2023-03-31
Creditors
Non-current
63,484 GBP2024-03-31
121,291 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
15,807 GBP2024-03-31
31,861 GBP2023-03-31
Minimum gross finance lease payments owing
26,791 GBP2024-03-31
58,652 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
234,579 GBP2024-03-31
294,579 GBP2023-03-31
Between two and five year
254,126 GBP2024-03-31
668,705 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
488,705 GBP2024-03-31
963,284 GBP2023-03-31