Cost of Sales
-16,734,654 GBP2022-04-01 ~ 2023-03-31
-18,119,361 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,092,349 GBP2022-04-01 ~ 2023-03-31
-2,119,685 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-117,911 GBP2022-04-01 ~ 2023-03-31
-68,351 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-3,031,100 GBP2022-04-01 ~ 2023-03-31
-1,540,945 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2022-04-01 ~ 2023-03-31
0 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-3,031,100 GBP2022-04-01 ~ 2023-03-31
-1,540,945 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
215,840 GBP2023-03-31
170,242 GBP2022-03-31
Debtors
1,830,674 GBP2023-03-31
3,935,420 GBP2022-03-31
Cash at bank and in hand
153,341 GBP2023-03-31
460,223 GBP2022-03-31
Current Assets
2,481,711 GBP2023-03-31
4,688,541 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-20,528,362 GBP2023-03-31
-19,658,494 GBP2022-03-31
Net Current Assets/Liabilities
-18,046,651 GBP2023-03-31
-14,969,953 GBP2022-03-31
Total Assets Less Current Liabilities
-17,830,811 GBP2023-03-31
-14,799,711 GBP2022-03-31
Equity
Called up share capital
1 GBP2023-03-31
1 GBP2022-03-31
1 GBP2021-03-31
Share premium
100,000 GBP2023-03-31
100,000 GBP2022-03-31
100,000 GBP2021-03-31
Retained earnings (accumulated losses)
-17,930,812 GBP2023-03-31
-14,899,712 GBP2022-03-31
-13,358,767 GBP2021-03-31
Equity
-17,830,811 GBP2023-03-31
-14,799,711 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-3,031,100 GBP2022-04-01 ~ 2023-03-31
-1,540,945 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
15,000 GBP2022-04-01 ~ 2023-03-31
12,000 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
642022-04-01 ~ 2023-03-31
662021-04-01 ~ 2022-03-31
Wages/Salaries
3,260,489 GBP2022-04-01 ~ 2023-03-31
3,346,144 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
236,208 GBP2022-04-01 ~ 2023-03-31
232,686 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,874,119 GBP2022-04-01 ~ 2023-03-31
3,946,563 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
15,450 GBP2023-03-31
15,450 GBP2022-03-31
Plant and equipment
459,735 GBP2023-03-31
376,986 GBP2022-03-31
Furniture and fittings
63,763 GBP2023-03-31
63,763 GBP2022-03-31
Computers
37,292 GBP2023-03-31
35,443 GBP2022-03-31
Motor vehicles
25,200 GBP2023-03-31
0 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
601,440 GBP2023-03-31
491,642 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
7,725 GBP2023-03-31
4,635 GBP2022-03-31
Plant and equipment
295,713 GBP2023-03-31
247,314 GBP2022-03-31
Furniture and fittings
44,275 GBP2023-03-31
34,223 GBP2022-03-31
Computers
35,844 GBP2023-03-31
35,228 GBP2022-03-31
Motor vehicles
2,043 GBP2023-03-31
0 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
385,600 GBP2023-03-31
321,400 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,090 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
48,399 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
10,052 GBP2022-04-01 ~ 2023-03-31
Computers
616 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
2,043 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,200 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
7,725 GBP2023-03-31
10,815 GBP2022-03-31
Plant and equipment
164,022 GBP2023-03-31
129,672 GBP2022-03-31
Furniture and fittings
19,488 GBP2023-03-31
29,540 GBP2022-03-31
Computers
1,448 GBP2023-03-31
215 GBP2022-03-31
Motor vehicles
23,157 GBP2023-03-31
0 GBP2022-03-31
Finished Goods/Goods for Resale
497,696 GBP2023-03-31
292,898 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
772,821 GBP2023-03-31
2,353,638 GBP2022-03-31
Other Debtors
Current
521,857 GBP2023-03-31
591,301 GBP2022-03-31
Prepayments/Accrued Income
Current
535,996 GBP2023-03-31
990,481 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
1,830,674 GBP2023-03-31
3,935,420 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,717,598 GBP2023-03-31
3,542,381 GBP2022-03-31
Amounts owed to group undertakings
Current
14,397,386 GBP2023-03-31
14,177,022 GBP2022-03-31
Other Taxation & Social Security Payable
Current
420,047 GBP2023-03-31
455,026 GBP2022-03-31
Other Creditors
Current
3,380,788 GBP2023-03-31
920,736 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
612,543 GBP2023-03-31
563,329 GBP2022-03-31
Creditors
Current
20,528,362 GBP2023-03-31
19,658,494 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,955,074 GBP2023-03-31
2,955,074 GBP2022-03-31
Between two and five year
705,248 GBP2023-03-31
751,081 GBP2022-03-31
More than five year
1,353,912 GBP2023-03-31
2,224,276 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,014,234 GBP2023-03-31
5,930,431 GBP2022-03-31