Turnover/Revenue
10,746,391 GBP2021-04-01 ~ 2022-03-31
7,331,789 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
-7,691,429 GBP2021-04-01 ~ 2022-03-31
-6,077,676 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
3,054,962 GBP2021-04-01 ~ 2022-03-31
1,254,113 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
-2,534,458 GBP2021-04-01 ~ 2022-03-31
-2,542,690 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
558,908 GBP2021-04-01 ~ 2022-03-31
-352,102 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
471,698 GBP2021-04-01 ~ 2022-03-31
-425,153 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
681,698 GBP2021-04-01 ~ 2022-03-31
-415,153 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
620,698 GBP2021-04-01 ~ 2022-03-31
-415,153 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
185,094 GBP2022-03-31
240,882 GBP2021-03-31
Property, Plant & Equipment
2,088,861 GBP2022-03-31
2,049,054 GBP2021-03-31
Fixed Assets - Investments
3 GBP2022-03-31
3 GBP2021-03-31
Fixed Assets
2,273,958 GBP2022-03-31
2,289,939 GBP2021-03-31
Total Inventories
761,225 GBP2022-03-31
721,115 GBP2021-03-31
Debtors
6,695,443 GBP2022-03-31
3,871,104 GBP2021-03-31
Cash at bank and in hand
998,749 GBP2022-03-31
1,159,249 GBP2021-03-31
Current Assets
8,455,417 GBP2022-03-31
5,751,468 GBP2021-03-31
Net Current Assets/Liabilities
785,337 GBP2022-03-31
Restated amount
573,858 GBP2021-03-31
Total Assets Less Current Liabilities
3,059,295 GBP2022-03-31
Restated amount
2,863,797 GBP2021-03-31
Creditors
Non-current, Amounts falling due after one year
-1,745,501 GBP2022-03-31
Net Assets/Liabilities
800,186 GBP2022-03-31
Restated amount
179,488 GBP2021-03-31
Equity
Called up share capital
2,625 GBP2022-03-31
2,625 GBP2021-03-31
2,625 GBP2020-03-31
Share premium
247,500 GBP2022-03-31
247,500 GBP2021-03-31
247,500 GBP2020-03-31
Revaluation reserve
962,135 GBP2022-03-31
1,044,135 GBP2021-03-31
1,044,135 GBP2020-03-31
Retained earnings (accumulated losses)
-412,074 GBP2022-03-31
-1,114,772 GBP2021-03-31
-699,619 GBP2020-03-31
Equity
800,186 GBP2022-03-31
179,488 GBP2021-03-31
594,641 GBP2020-03-31
Profit/Loss
Retained earnings (accumulated losses)
681,698 GBP2021-04-01 ~ 2022-03-31
-415,153 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
681,698 GBP2021-04-01 ~ 2022-03-31
-415,153 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
81,589 GBP2021-04-01 ~ 2022-03-31
69,749 GBP2020-04-01 ~ 2021-03-31
Audit Fees/Expenses
16,775 GBP2021-04-01 ~ 2022-03-31
15,250 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
4,444,491 GBP2021-04-01 ~ 2022-03-31
3,886,292 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
406,872 GBP2021-04-01 ~ 2022-03-31
346,907 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
5,006,739 GBP2021-04-01 ~ 2022-03-31
4,380,937 GBP2020-04-01 ~ 2021-03-31
Average number of employees in administration and support functions
442021-04-01 ~ 2022-03-31
432020-04-01 ~ 2021-03-31
Average Number of Employees
1642021-04-01 ~ 2022-03-31
1552020-04-01 ~ 2021-03-31
Director Remuneration
302,301 GBP2021-04-01 ~ 2022-03-31
269,153 GBP2020-04-01 ~ 2021-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-210,000 GBP2021-04-01 ~ 2022-03-31
-10,000 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
89,623 GBP2021-04-01 ~ 2022-03-31
-80,779 GBP2020-04-01 ~ 2021-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
89,000 GBP2022-03-31
52,000 GBP2021-03-31
Deferred Tax Liabilities
341,000 GBP2022-03-31
Intangible Assets - Gross Cost
Goodwill
-346,341 GBP2022-03-31
-346,341 GBP2021-03-31
Development expenditure
890,292 GBP2022-03-31
722,583 GBP2021-03-31
Other
35,229 GBP2022-03-31
167,709 GBP2021-03-31
Intangible Assets - Gross Cost
579,180 GBP2022-03-31
543,951 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
-346,341 GBP2022-03-31
-346,341 GBP2021-03-31
Development expenditure
740,427 GBP2022-03-31
649,410 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
394,086 GBP2022-03-31
303,069 GBP2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
91,017 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
91,017 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Development expenditure
149,865 GBP2022-03-31
73,173 GBP2021-03-31
Other
35,229 GBP2022-03-31
167,709 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,050,000 GBP2022-03-31
2,050,000 GBP2021-03-31
Tools/Equipment for furniture and fittings
77,230 GBP2022-03-31
70,420 GBP2021-03-31
Other
1,116,551 GBP2022-03-31
1,001,965 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
3,243,781 GBP2022-03-31
3,122,385 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
116,673 GBP2022-03-31
81,667 GBP2021-03-31
Tools/Equipment for furniture and fittings
65,673 GBP2022-03-31
59,579 GBP2021-03-31
Other
972,574 GBP2022-03-31
932,085 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,154,920 GBP2022-03-31
1,073,331 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
35,006 GBP2021-04-01 ~ 2022-03-31
Tools/Equipment for furniture and fittings
6,094 GBP2021-04-01 ~ 2022-03-31
Other
40,489 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,589 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Land and buildings
1,933,327 GBP2022-03-31
1,968,333 GBP2021-03-31
Tools/Equipment for furniture and fittings
11,557 GBP2022-03-31
10,841 GBP2021-03-31
Other
143,977 GBP2022-03-31
69,880 GBP2021-03-31
Investments in Subsidiaries
3 GBP2022-03-31
3 GBP2021-03-31
Cost valuation
3 GBP2022-03-31
3 GBP2021-03-31
Raw materials and consumables
235,696 GBP2022-03-31
142,715 GBP2021-03-31
Finished Goods/Goods for Resale
525,529 GBP2022-03-31
578,400 GBP2021-03-31
Trade Debtors/Trade Receivables
5,299,594 GBP2022-03-31
2,927,212 GBP2021-03-31
Other Debtors
8,344 GBP2022-03-31
11,555 GBP2021-03-31
Prepayments
1,387,505 GBP2022-03-31
932,337 GBP2021-03-31
Debtors
Current
6,695,443 GBP2022-03-31
3,871,104 GBP2021-03-31
Total Borrowings
Current, Amounts falling due within one year
84,304 GBP2022-03-31
Trade Creditors/Trade Payables
6,393,468 GBP2022-03-31
3,840,373 GBP2021-03-31
Amounts Owed to Related Parties
5,000 GBP2022-03-31
5,000 GBP2021-03-31
Taxation/Social Security Payable
354,873 GBP2022-03-31
429,764 GBP2021-03-31
Other Creditors
350,000 GBP2022-03-31
463,955 GBP2021-03-31
Total Borrowings
Non-current, Amounts falling due after one year
1,745,501 GBP2022-03-31
Bank Borrowings
Current
68,388 GBP2022-03-31
Total Borrowings
Current
84,304 GBP2022-03-31
Bank Borrowings
Non-current
1,736,302 GBP2022-03-31
Total Borrowings
Non-current
1,745,501 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
15,916 GBP2022-03-31
38,644 GBP2021-03-31
Minimum gross finance lease payments owing
25,115 GBP2022-03-31
44,049 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
181,387 GBP2022-03-31
166,897 GBP2021-03-31
Between two and five year
433,542 GBP2022-03-31
316,072 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
614,929 GBP2022-03-31
482,969 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
93,000 GBP2022-03-31
242,000 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2022-03-31
250,000 shares2021-03-31
Class 2 ordinary share
12,500 shares2022-03-31
12,500 shares2021-03-31
Number of Shares Issued (Fully Paid)
262,500 shares2022-03-31
262,500 shares2021-03-31