Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
11,888,365 GBP2023-04-01 ~ 2024-03-31
14,809,948 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
8,066,558 GBP2023-04-01 ~ 2024-03-31
10,774,233 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,821,807 GBP2023-04-01 ~ 2024-03-31
4,035,715 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,994,484 GBP2023-04-01 ~ 2024-03-31
3,119,127 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
964,392 GBP2023-04-01 ~ 2024-03-31
940,588 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
7,571 GBP2023-04-01 ~ 2024-03-31
72,622 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
956,821 GBP2023-04-01 ~ 2024-03-31
867,966 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
324,429 GBP2023-04-01 ~ 2024-03-31
361,057 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
632,392 GBP2023-04-01 ~ 2024-03-31
506,909 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
632,392 GBP2023-04-01 ~ 2024-03-31
509,667 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,357,136 GBP2024-03-31
2,412,925 GBP2023-03-31
Fixed Assets
2,357,136 GBP2024-03-31
2,412,925 GBP2023-03-31
Total Inventories
1,237,271 GBP2024-03-31
1,512,894 GBP2023-03-31
Debtors
2,618,075 GBP2024-03-31
3,334,477 GBP2023-03-31
Cash at bank and in hand
738,949 GBP2024-03-31
120,652 GBP2023-03-31
Current Assets
4,594,295 GBP2024-03-31
4,968,023 GBP2023-03-31
Creditors
Current
1,608,219 GBP2024-03-31
2,788,128 GBP2023-03-31
Net Current Assets/Liabilities
2,986,076 GBP2024-03-31
2,179,895 GBP2023-03-31
Total Assets Less Current Liabilities
5,343,212 GBP2024-03-31
4,592,820 GBP2023-03-31
Net Assets/Liabilities
4,805,212 GBP2024-03-31
4,172,820 GBP2023-03-31
Equity
Called up share capital
1,800 GBP2024-03-31
1,800 GBP2023-03-31
1,800 GBP2022-03-31
Share premium
19,200 GBP2024-03-31
19,200 GBP2023-03-31
19,200 GBP2022-03-31
Revaluation reserve
18,320 GBP2024-03-31
94,344 GBP2023-03-31
106,101 GBP2022-03-31
Retained earnings (accumulated losses)
4,765,892 GBP2024-03-31
4,057,476 GBP2023-03-31
3,536,052 GBP2022-03-31
Equity
4,805,212 GBP2024-03-31
4,172,820 GBP2023-03-31
3,663,153 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
708,416 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,470,467 GBP2023-04-01 ~ 2024-03-31
3,849,692 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1132023-04-01 ~ 2024-03-31
1362022-04-01 ~ 2023-03-31
Director Remuneration
190,514 GBP2023-04-01 ~ 2024-03-31
181,347 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
375,784 GBP2023-04-01 ~ 2024-03-31
362,378 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
223,569 GBP2023-04-01 ~ 2024-03-31
240,899 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
126,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
126,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,367,224 GBP2024-03-31
3,173,228 GBP2023-03-31
Furniture and fittings
588,210 GBP2024-03-31
544,711 GBP2023-03-31
Computers
206,156 GBP2024-03-31
206,156 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,161,590 GBP2024-03-31
3,924,095 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-125,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-125,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,287,893 GBP2024-03-31
1,088,075 GBP2023-03-31
Furniture and fittings
356,666 GBP2024-03-31
283,815 GBP2023-03-31
Computers
159,895 GBP2024-03-31
139,280 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,804,454 GBP2024-03-31
1,511,170 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
282,318 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
72,851 GBP2023-04-01 ~ 2024-03-31
Computers
20,615 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
375,784 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-82,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-82,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
2,079,331 GBP2024-03-31
2,085,153 GBP2023-03-31
Furniture and fittings
231,544 GBP2024-03-31
260,896 GBP2023-03-31
Computers
46,261 GBP2024-03-31
66,876 GBP2023-03-31
Raw Materials
841,888 GBP2024-03-31
942,687 GBP2023-03-31
Value of work in progress
84,802 GBP2024-03-31
194,513 GBP2023-03-31
Finished Goods
310,581 GBP2024-03-31
375,694 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,967,491 GBP2024-03-31
2,327,698 GBP2023-03-31
Other Debtors
Current
42,767 GBP2024-03-31
965,299 GBP2023-03-31
Prepayments
Current
187,817 GBP2024-03-31
41,480 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,198,075 GBP2024-03-31
3,334,477 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
41,894 GBP2023-03-31
Trade Creditors/Trade Payables
Current
849,697 GBP2024-03-31
987,048 GBP2023-03-31
Amounts owed to group undertakings
Current
830,000 GBP2023-03-31
Corporation Tax Payable
Current
223,569 GBP2024-03-31
240,899 GBP2023-03-31
Other Creditors
Current
16,897 GBP2024-03-31
40,036 GBP2023-03-31
Accrued Liabilities
Current
124,433 GBP2024-03-31
37,989 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
200,250 GBP2024-03-31
267,000 GBP2023-03-31
Between one and five year
200,250 GBP2023-03-31
All periods
200,250 GBP2024-03-31
467,250 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
538,000 GBP2024-03-31
420,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,530 shares2024-03-31
Class 2 ordinary share
180 shares2024-03-31
Class 3 ordinary share
90 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
632,392 GBP2023-04-01 ~ 2024-03-31