Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
14,256,081 GBP2023-04-01 ~ 2024-03-31
15,879,229 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
12,756,908 GBP2023-04-01 ~ 2024-03-31
14,047,931 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,499,173 GBP2023-04-01 ~ 2024-03-31
1,831,298 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
14,550 GBP2023-04-01 ~ 2024-03-31
7,936 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,377,017 GBP2023-04-01 ~ 2024-03-31
1,210,465 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
110,872 GBP2023-04-01 ~ 2024-03-31
612,897 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
83,554 GBP2023-04-01 ~ 2024-03-31
71,529 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
80,579 GBP2023-04-01 ~ 2024-03-31
75,313 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
58,436 GBP2023-04-01 ~ 2024-03-31
523,309 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,517 GBP2023-04-01 ~ 2024-03-31
174,346 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
70,953 GBP2023-04-01 ~ 2024-03-31
348,963 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
70,953 GBP2023-04-01 ~ 2024-03-31
348,963 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
826,515 GBP2024-03-31
833,858 GBP2023-03-31
Total Inventories
2,861,130 GBP2024-03-31
4,632,827 GBP2023-03-31
Debtors
1,562,083 GBP2024-03-31
1,821,857 GBP2023-03-31
Cash at bank and in hand
618,918 GBP2024-03-31
800,797 GBP2023-03-31
Current Assets
5,042,131 GBP2024-03-31
7,255,481 GBP2023-03-31
Creditors
Current
1,877,990 GBP2024-03-31
4,065,157 GBP2023-03-31
Net Current Assets/Liabilities
3,164,141 GBP2024-03-31
3,190,324 GBP2023-03-31
Total Assets Less Current Liabilities
3,990,656 GBP2024-03-31
4,024,182 GBP2023-03-31
Creditors
Non-current
-267,960 GBP2024-03-31
-344,520 GBP2023-03-31
Net Assets/Liabilities
3,542,151 GBP2024-03-31
3,471,198 GBP2023-03-31
Equity
Called up share capital
1,200,001 GBP2024-03-31
1,200,001 GBP2023-03-31
1,200,001 GBP2022-03-31
Revaluation reserve
142,507 GBP2024-03-31
142,507 GBP2023-03-31
142,507 GBP2022-03-31
Retained earnings (accumulated losses)
2,199,643 GBP2024-03-31
2,128,690 GBP2023-03-31
1,779,727 GBP2022-03-31
Equity
3,542,151 GBP2024-03-31
3,471,198 GBP2023-03-31
3,122,235 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
70,953 GBP2023-04-01 ~ 2024-03-31
348,963 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,010,062 GBP2023-04-01 ~ 2024-03-31
894,602 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
93,104 GBP2023-04-01 ~ 2024-03-31
79,730 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,643 GBP2023-04-01 ~ 2024-03-31
29,524 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,128,809 GBP2023-04-01 ~ 2024-03-31
1,003,856 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
352023-04-01 ~ 2024-03-31
322022-04-01 ~ 2023-03-31
Director Remuneration
9,345 GBP2023-04-01 ~ 2024-03-31
9,050 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
145,844 GBP2023-04-01 ~ 2024-03-31
164,064 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,550 GBP2023-04-01 ~ 2024-03-31
11,800 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
9,633 GBP2023-04-01 ~ 2024-03-31
59,958 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
14,609 GBP2023-04-01 ~ 2024-03-31
99,429 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,393,666 GBP2024-03-31
1,255,165 GBP2023-03-31
Furniture and fittings
151,716 GBP2024-03-31
151,716 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,545,382 GBP2024-03-31
1,406,881 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
624,311 GBP2024-03-31
490,976 GBP2023-03-31
Furniture and fittings
94,556 GBP2024-03-31
82,047 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
718,867 GBP2024-03-31
573,023 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
133,335 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
12,509 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
145,844 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
769,355 GBP2024-03-31
764,189 GBP2023-03-31
Furniture and fittings
57,160 GBP2024-03-31
69,669 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,430,868 GBP2024-03-31
1,527,423 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
91,900 GBP2023-03-31
Other Debtors
Current
7 GBP2024-03-31
53,365 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
16,266 GBP2024-03-31
16,266 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
47,789 GBP2024-03-31
55,993 GBP2023-03-31
Prepayments/Accrued Income
Current
67,153 GBP2024-03-31
76,910 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,562,083 GBP2024-03-31
1,821,857 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,188,879 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
76,560 GBP2024-03-31
76,560 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,119,487 GBP2024-03-31
1,785,636 GBP2023-03-31
Amounts owed to group undertakings
Current
390,994 GBP2024-03-31
908,597 GBP2023-03-31
Corporation Tax Payable
Current
75,361 GBP2024-03-31
59,958 GBP2023-03-31
Other Taxation & Social Security Payable
Current
23,309 GBP2024-03-31
Other Creditors
Current
46,410 GBP2024-03-31
6,523 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
145,869 GBP2024-03-31
33,370 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
267,960 GBP2024-03-31
344,520 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
1,187,264 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
1,188,879 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
267,960 GBP2024-03-31
344,520 GBP2023-03-31
hire purchase agreements
344,520 GBP2024-03-31
421,080 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
180,545 GBP2024-03-31
208,464 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,200,001 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
70,953 GBP2023-04-01 ~ 2024-03-31