Cost of Sales
-8,076,155 GBP2024-03-01 ~ 2025-03-31
-4,882,162 GBP2023-03-01 ~ 2024-02-29
Distribution Costs
-331,846 GBP2024-03-01 ~ 2025-03-31
-201,495 GBP2023-03-01 ~ 2024-02-29
Administrative Expenses
-5,671,749 GBP2024-03-01 ~ 2025-03-31
-4,015,421 GBP2023-03-01 ~ 2024-02-29
Other Interest Receivable/Similar Income (Finance Income)
15,268 GBP2024-03-01 ~ 2025-03-31
0 GBP2023-03-01 ~ 2024-02-29
Profit/Loss on Ordinary Activities Before Tax
466,853 GBP2024-03-01 ~ 2025-03-31
-54,108 GBP2023-03-01 ~ 2024-02-29
Profit/Loss
509,560 GBP2024-03-01 ~ 2025-03-31
-286,942 GBP2023-03-01 ~ 2024-02-29
Comprehensive Income/Expense
509,560 GBP2024-03-01 ~ 2025-03-31
-286,942 GBP2023-03-01 ~ 2024-02-29
Intangible Assets
Goodwill
73,790 GBP2025-03-31
89,105 GBP2024-02-29
Property, Plant & Equipment
2,628,148 GBP2025-03-31
2,269,214 GBP2024-02-29
Fixed Assets - Investments
80,001 GBP2025-03-31
0 GBP2024-02-29
Fixed Assets
2,781,939 GBP2025-03-31
2,358,319 GBP2024-02-29
Debtors
7,229,537 GBP2025-03-31
6,725,065 GBP2024-02-29
Cash at bank and in hand
317,176 GBP2025-03-31
381,074 GBP2024-02-29
Current Assets
7,951,207 GBP2025-03-31
7,490,394 GBP2024-02-29
Net Current Assets/Liabilities
5,450,108 GBP2025-03-31
5,128,228 GBP2024-02-29
Total Assets Less Current Liabilities
8,232,047 GBP2025-03-31
7,486,547 GBP2024-02-29
Net Assets/Liabilities
7,072,918 GBP2025-03-31
6,563,358 GBP2024-02-29
Equity
Called up share capital
8,500 GBP2025-03-31
8,500 GBP2024-02-29
8,500 GBP2023-02-28
Capital redemption reserve
1,500 GBP2025-03-31
1,500 GBP2024-02-29
1,500 GBP2023-02-28
Retained earnings (accumulated losses)
7,062,918 GBP2025-03-31
6,553,358 GBP2024-02-29
6,840,300 GBP2023-02-28
Equity
7,072,918 GBP2025-03-31
6,563,358 GBP2024-02-29
Profit/Loss
Retained earnings (accumulated losses)
509,560 GBP2024-03-01 ~ 2025-03-31
-286,942 GBP2023-03-01 ~ 2024-02-29
Audit Fees/Expenses
13,445 GBP2024-03-01 ~ 2025-03-31
10,400 GBP2023-03-01 ~ 2024-02-29
Average Number of Employees
2522024-03-01 ~ 2025-03-31
2162023-03-01 ~ 2024-02-29
Wages/Salaries
6,480,411 GBP2024-03-01 ~ 2025-03-31
4,042,526 GBP2023-03-01 ~ 2024-02-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,943 GBP2024-03-01 ~ 2025-03-31
136,150 GBP2023-03-01 ~ 2024-02-29
Staff Costs/Employee Benefits Expense
7,254,680 GBP2024-03-01 ~ 2025-03-31
4,676,991 GBP2023-03-01 ~ 2024-02-29
Director Remuneration
959,594 GBP2024-03-01 ~ 2025-03-31
1,294,200 GBP2023-03-01 ~ 2024-02-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
96,860 GBP2024-03-01 ~ 2025-03-31
232,834 GBP2023-03-01 ~ 2024-02-29
Intangible Assets - Gross Cost
Goodwill
284,373 GBP2024-02-29
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
210,583 GBP2025-03-31
195,268 GBP2024-02-29
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,315 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,108,398 GBP2025-03-31
1,090,202 GBP2024-02-29
Plant and equipment
4,293,072 GBP2025-03-31
3,658,743 GBP2024-02-29
Motor vehicles
559,844 GBP2025-03-31
605,544 GBP2024-02-29
Property, Plant & Equipment - Gross Cost
5,961,314 GBP2025-03-31
5,354,489 GBP2024-02-29
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-03-01 ~ 2025-03-31
Motor vehicles
-129,431 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-129,431 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
350,826 GBP2025-03-31
311,912 GBP2024-02-29
Plant and equipment
2,770,666 GBP2025-03-31
2,563,766 GBP2024-02-29
Motor vehicles
211,674 GBP2025-03-31
209,597 GBP2024-02-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,333,166 GBP2025-03-31
3,085,275 GBP2024-02-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
38,914 GBP2024-03-01 ~ 2025-03-31
Plant and equipment
206,900 GBP2024-03-01 ~ 2025-03-31
Motor vehicles
79,393 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
325,207 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-03-01 ~ 2025-03-31
Motor vehicles
-77,316 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-77,316 GBP2024-03-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
757,572 GBP2025-03-31
778,290 GBP2024-02-29
Plant and equipment
1,522,406 GBP2025-03-31
1,094,977 GBP2024-02-29
Motor vehicles
348,170 GBP2025-03-31
395,947 GBP2024-02-29
Trade Debtors/Trade Receivables
Current
892,883 GBP2025-03-31
710,892 GBP2024-02-29
Amount of corporation tax that is recoverable
Current
14,510 GBP2025-03-31
0 GBP2024-02-29
Amounts Owed by Group Undertakings
Current
5,930,507 GBP2025-03-31
5,852,571 GBP2024-02-29
Other Debtors
Current
61,916 GBP2025-03-31
105,854 GBP2024-02-29
Prepayments/Accrued Income
Current
329,721 GBP2025-03-31
55,748 GBP2024-02-29
Bank Borrowings/Overdrafts
Current
35,517 GBP2025-03-31
0 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Current
201,417 GBP2025-03-31
156,051 GBP2024-02-29
Other Remaining Borrowings
Current
576,651 GBP2025-03-31
390,631 GBP2024-02-29
Trade Creditors/Trade Payables
Current
1,153,460 GBP2025-03-31
793,951 GBP2024-02-29
Amounts owed to group undertakings
Current
0 GBP2025-03-31
68,849 GBP2024-02-29
Corporation Tax Payable
Current
0 GBP2025-03-31
182,875 GBP2024-02-29
Other Taxation & Social Security Payable
Current
210,756 GBP2025-03-31
115,910 GBP2024-02-29
Other Creditors
Current
17,976 GBP2025-03-31
293,317 GBP2024-02-29
Accrued Liabilities/Deferred Income
Current
305,322 GBP2025-03-31
360,582 GBP2024-02-29
Creditors
Current
2,501,099 GBP2025-03-31
2,362,166 GBP2024-02-29
Bank Borrowings/Overdrafts
Non-current
163,375 GBP2025-03-31
0 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Non-current
407,997 GBP2025-03-31
432,292 GBP2024-02-29
Creditors
Non-current
571,372 GBP2025-03-31
432,292 GBP2024-02-29
Bank Borrowings
198,892 GBP2025-03-31
0 GBP2024-02-29
Total Borrowings
775,543 GBP2025-03-31
390,631 GBP2024-02-29
Current
612,168 GBP2025-03-31
390,631 GBP2024-02-29
Non-current
163,375 GBP2025-03-31
0 GBP2024-02-29
Minimum gross finance lease payments owing
Amounts falling due within one year
201,417 GBP2025-03-31
156,051 GBP2024-02-29
Minimum gross finance lease payments owing
609,414 GBP2025-03-31
588,343 GBP2024-02-29
Par Value of Share
Class 1 ordinary share
10 GBP2024-03-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
85,000 shares2025-03-31
85,000 shares2024-02-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
258,773 GBP2025-03-31
Between two and five year
1,005,000 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,263,773 GBP2025-03-31