Cost of Sales
-15,639,488 GBP2022-04-01 ~ 2023-03-31
-9,733,889 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-4,254,945 GBP2022-04-01 ~ 2023-03-31
-2,816,291 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,646 GBP2022-04-01 ~ 2023-03-31
360 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
104,805 GBP2022-04-01 ~ 2023-03-31
384,890 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
103,023 GBP2022-04-01 ~ 2023-03-31
308,686 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
91,385 GBP2023-03-31
849,168 GBP2022-03-31
804,482 GBP2021-03-31
Dividends Paid
-860,806 GBP2022-04-01 ~ 2023-03-31
Retained earnings (accumulated losses)
-264,000 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Other
33,635 GBP2023-03-31
0 GBP2022-03-31
Property, Plant & Equipment
722,510 GBP2023-03-31
285,050 GBP2022-03-31
Fixed Assets - Investments
100 GBP2023-03-31
100 GBP2022-03-31
Fixed Assets
756,245 GBP2023-03-31
285,150 GBP2022-03-31
Debtors
4,047,841 GBP2023-03-31
4,027,707 GBP2022-03-31
Cash at bank and in hand
23,812 GBP2023-03-31
307,077 GBP2022-03-31
Current Assets
4,071,653 GBP2023-03-31
4,334,784 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-3,836,027 GBP2023-03-31
-3,122,852 GBP2022-03-31
Net Current Assets/Liabilities
235,626 GBP2023-03-31
1,211,932 GBP2022-03-31
Total Assets Less Current Liabilities
991,871 GBP2023-03-31
1,497,082 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-763,348 GBP2023-03-31
-593,702 GBP2022-03-31
Net Assets/Liabilities
91,485 GBP2023-03-31
849,268 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
Equity
91,485 GBP2023-03-31
849,268 GBP2022-03-31
Audit Fees/Expenses
25,000 GBP2022-04-01 ~ 2023-03-31
0 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
512022-04-01 ~ 2023-03-31
572021-04-01 ~ 2022-03-31
Wages/Salaries
2,687,041 GBP2022-04-01 ~ 2023-03-31
1,917,161 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,783 GBP2022-04-01 ~ 2023-03-31
16,472 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,043,923 GBP2022-04-01 ~ 2023-03-31
2,151,920 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
836,887 GBP2022-04-01 ~ 2023-03-31
265,976 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,126 GBP2022-04-01 ~ 2023-03-31
36,159 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Computer software
37,120 GBP2023-03-31
0 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
563,759 GBP2023-03-31
127,768 GBP2022-03-31
Furniture and fittings
22,515 GBP2023-03-31
16,936 GBP2022-03-31
Computers
160,621 GBP2023-03-31
27,824 GBP2022-03-31
Motor vehicles
196,058 GBP2023-03-31
196,058 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
942,953 GBP2023-03-31
368,586 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2022-04-01 ~ 2023-03-31
Computers
0 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
0 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-26,695 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
70,848 GBP2023-03-31
25,112 GBP2022-03-31
Furniture and fittings
8,556 GBP2023-03-31
3,273 GBP2022-03-31
Computers
35,268 GBP2023-03-31
14,732 GBP2022-03-31
Motor vehicles
105,771 GBP2023-03-31
40,419 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
220,443 GBP2023-03-31
83,536 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
70,848 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
5,283 GBP2022-04-01 ~ 2023-03-31
Computers
20,536 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
65,352 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,019 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2022-04-01 ~ 2023-03-31
Computers
0 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
0 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-25,112 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
492,911 GBP2023-03-31
102,656 GBP2022-03-31
Furniture and fittings
13,959 GBP2023-03-31
13,663 GBP2022-03-31
Computers
125,353 GBP2023-03-31
13,092 GBP2022-03-31
Motor vehicles
90,287 GBP2023-03-31
155,639 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,465,225 GBP2023-03-31
2,325,685 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
62,473 GBP2023-03-31
0 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
468,796 GBP2023-03-31
403,127 GBP2022-03-31
Other Debtors
Current
406,069 GBP2023-03-31
1,036,924 GBP2022-03-31
Prepayments/Accrued Income
Current
606,478 GBP2023-03-31
261,971 GBP2022-03-31
Debtors - Deferred Tax Asset
Current
38,800 GBP2023-03-31
0 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
4,047,841 GBP2023-03-31
4,027,707 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
1,715,400 GBP2023-03-31
1,828,112 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
145,750 GBP2023-03-31
18,149 GBP2022-03-31
Trade Creditors/Trade Payables
Current
186,842 GBP2023-03-31
352,115 GBP2022-03-31
Corporation Tax Payable
Current
20,129 GBP2023-03-31
42,844 GBP2022-03-31
Other Taxation & Social Security Payable
Current
891,392 GBP2023-03-31
429,144 GBP2022-03-31
Other Creditors
Current
196,879 GBP2023-03-31
191,078 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
679,635 GBP2023-03-31
261,410 GBP2022-03-31
Creditors
Current
3,836,027 GBP2023-03-31
3,122,852 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
303,750 GBP2023-03-31
461,250 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
459,598 GBP2023-03-31
132,452 GBP2022-03-31
Creditors
Non-current
763,348 GBP2023-03-31
593,702 GBP2022-03-31
Bank Borrowings
438,750 GBP2023-03-31
573,750 GBP2022-03-31
Total Borrowings
2,019,150 GBP2023-03-31
2,289,362 GBP2022-03-31
Current
1,715,400 GBP2023-03-31
1,828,112 GBP2022-03-31
Non-current
303,750 GBP2023-03-31
461,250 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
145,750 GBP2023-03-31
150,601 GBP2022-03-31
Minimum gross finance lease payments owing
605,348 GBP2023-03-31
150,601 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
89,925 GBP2022-03-31
Between two and five year
158,493 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
248,418 GBP2022-03-31