Turnover/Revenue
13,359,470 GBP2022-04-01 ~ 2023-03-31
17,776,488 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-10,599,226 GBP2022-04-01 ~ 2023-03-31
-16,801,833 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
2,760,244 GBP2022-04-01 ~ 2023-03-31
974,655 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-4,425,434 GBP2022-04-01 ~ 2023-03-31
-3,687,676 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-1,615,119 GBP2022-04-01 ~ 2023-03-31
-2,711,521 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,495 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-231,942 GBP2022-04-01 ~ 2023-03-31
-666,619 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,844,566 GBP2022-04-01 ~ 2023-03-31
-3,378,140 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-1,520,670 GBP2022-04-01 ~ 2023-03-31
-2,745,234 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
268,592 GBP2023-03-31
33,055 GBP2022-03-31
Fixed Assets - Investments
1,000,019 GBP2023-03-31
1,000,019 GBP2022-03-31
Fixed Assets
1,268,611 GBP2023-03-31
1,033,074 GBP2022-03-31
Total Inventories
7,250,072 GBP2023-03-31
7,786,512 GBP2022-03-31
Debtors
Current
3,316,017 GBP2023-03-31
5,152,362 GBP2022-03-31
Cash at bank and in hand
1,065,503 GBP2023-03-31
1,025,994 GBP2022-03-31
Current Assets
11,631,592 GBP2023-03-31
13,964,868 GBP2022-03-31
Net Current Assets/Liabilities
-8,911,933 GBP2023-03-31
-7,477,531 GBP2022-03-31
Total Assets Less Current Liabilities
-7,643,322 GBP2023-03-31
-6,444,457 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-1,299,812 GBP2023-03-31
-1,038,209 GBP2022-03-31
Net Assets/Liabilities
-9,008,753 GBP2023-03-31
-7,488,083 GBP2022-03-31
Property, Plant & Equipment - Depreciation Expense
25,299 GBP2022-04-01 ~ 2023-03-31
23,815 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
3,275,123 GBP2022-04-01 ~ 2023-03-31
2,810,793 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
446,575 GBP2022-04-01 ~ 2023-03-31
352,777 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,937,008 GBP2022-04-01 ~ 2023-03-31
3,361,764 GBP2021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
82022-04-01 ~ 2023-03-31
82021-04-01 ~ 2022-03-31
Average Number of Employees
262022-04-01 ~ 2023-03-31
262021-04-01 ~ 2022-03-31
Director Remuneration
671,830 GBP2022-04-01 ~ 2023-03-31
878,985 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
27,000 GBP2022-04-01 ~ 2023-03-31
53,500 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-350,468 GBP2022-04-01 ~ 2023-03-31
-641,847 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
57,733 GBP2023-03-31
5,417 GBP2022-03-31
Deferred Tax Liabilities
60,202 GBP2023-03-31
5,417 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
384,110 GBP2023-03-31
165,657 GBP2022-03-31
Tools/Equipment for furniture and fittings
99,262 GBP2023-03-31
83,710 GBP2022-03-31
Other
53,544 GBP2023-03-31
27,496 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
536,916 GBP2023-03-31
276,863 GBP2022-03-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-1,082 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-1,082 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
172,988 GBP2023-03-31
165,657 GBP2022-03-31
Tools/Equipment for furniture and fittings
66,914 GBP2023-03-31
51,350 GBP2022-03-31
Other
28,422 GBP2023-03-31
26,801 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
268,324 GBP2023-03-31
243,808 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,331 GBP2022-04-01 ~ 2023-03-31
Tools/Equipment for furniture and fittings
16,347 GBP2022-04-01 ~ 2023-03-31
Other
1,621 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,299 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-783 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-783 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings
211,122 GBP2023-03-31
Tools/Equipment for furniture and fittings
32,348 GBP2023-03-31
32,360 GBP2022-03-31
Other
25,122 GBP2023-03-31
695 GBP2022-03-31
Investments in Subsidiaries
19 GBP2023-03-31
19 GBP2022-03-31
Investments in group undertakings and participating interests
1,000,019 GBP2023-03-31
1,000,019 GBP2022-03-31
Investments in Subsidiaries
Cost valuation
328,641 GBP2023-03-31
328,641 GBP2022-03-31
Value of work in progress
7,250,072 GBP2023-03-31
7,786,512 GBP2022-03-31
Trade Debtors/Trade Receivables
307,796 GBP2023-03-31
Amounts Owed By Related Parties
2,191,850 GBP2023-03-31
4,762,700 GBP2022-03-31
Other Debtors
91,027 GBP2023-03-31
76,957 GBP2022-03-31
Prepayments
82,637 GBP2023-03-31
8,887 GBP2022-03-31
Cash and Cash Equivalents
1,065,503 GBP2023-03-31
1,025,994 GBP2022-03-31
Trade Creditors/Trade Payables
258,502 GBP2023-03-31
31,551 GBP2022-03-31
Amounts Owed to Related Parties
4,684,050 GBP2023-03-31
7,770,599 GBP2022-03-31
Taxation/Social Security Payable
124,087 GBP2023-03-31
253,268 GBP2022-03-31
Other Creditors
3,160 GBP2022-03-31
Total Borrowings
Non-current, Amounts falling due after one year
1,299,812 GBP2023-03-31
1,038,209 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
65,619 GBP2023-03-31
5,417 GBP2022-03-31
Other Remaining Borrowings
Non-current
1,299,812 GBP2023-03-31
1,038,209 GBP2022-03-31
Current
6,771,050 GBP2023-03-31
4,902,824 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
272,715 GBP2023-03-31
162,482 GBP2022-03-31
Between two and five year
740,487 GBP2023-03-31
275,474 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,013,202 GBP2023-03-31
437,956 GBP2022-03-31