(expand)Cost of Sales
20,991,158 GBP2020-04-01 ~ 2021-03-31
14,140,328 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
10,043,873 GBP2020-04-01 ~ 2021-03-31
7,270,290 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
4,695,354 GBP2020-04-01 ~ 2021-03-31
6,007,302 GBP2019-04-01 ~ 2020-03-31
Operating Profit/Loss
5,612,588 GBP2020-04-01 ~ 2021-03-31
1,263,239 GBP2019-04-01 ~ 2020-03-31
Other Interest Receivable/Similar Income (Finance Income)
409 GBP2019-04-01 ~ 2020-03-31
Interest Payable/Similar Charges (Finance Costs)
36,031 GBP2020-04-01 ~ 2021-03-31
17,398 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
5,576,557 GBP2020-04-01 ~ 2021-03-31
1,246,250 GBP2019-04-01 ~ 2020-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,047,411 GBP2020-04-01 ~ 2021-03-31
91,580 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
4,529,146 GBP2020-04-01 ~ 2021-03-31
1,154,670 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
4,529,146 GBP2020-04-01 ~ 2021-03-31
1,154,670 GBP2019-04-01 ~ 2020-03-31
Intangible Assets
499,087 GBP2021-03-31
619,149 GBP2020-03-31
Property, Plant & Equipment
461,416 GBP2021-03-31
513,412 GBP2020-03-31
Fixed Assets - Investments
300 GBP2021-03-31
300 GBP2020-03-31
Fixed Assets
960,803 GBP2021-03-31
1,132,861 GBP2020-03-31
Total Inventories
2,900,833 GBP2021-03-31
3,975,490 GBP2020-03-31
Debtors
8,567,468 GBP2021-03-31
5,485,927 GBP2020-03-31
Cash at bank and in hand
1,562,614 GBP2021-03-31
146,996 GBP2020-03-31
Current Assets
13,030,915 GBP2021-03-31
9,608,413 GBP2020-03-31
Creditors
Current
5,052,569 GBP2021-03-31
5,004,578 GBP2020-03-31
Net Current Assets/Liabilities
7,978,346 GBP2021-03-31
4,603,835 GBP2020-03-31
Total Assets Less Current Liabilities
8,939,149 GBP2021-03-31
5,736,696 GBP2020-03-31
Net Assets/Liabilities
8,473,041 GBP2021-03-31
4,723,895 GBP2020-03-31
Equity
Called up share capital
100 GBP2021-03-31
100 GBP2020-03-31
100 GBP2019-03-31
Retained earnings (accumulated losses)
8,445,135 GBP2021-03-31
4,681,776 GBP2020-03-31
4,052,904 GBP2019-03-31
Equity
8,473,041 GBP2021-03-31
4,723,895 GBP2020-03-31
4,069,225 GBP2019-03-31
Dividends Paid
Retained earnings (accumulated losses)
-780,000 GBP2020-04-01 ~ 2021-03-31
-500,000 GBP2019-04-01 ~ 2020-03-31
Dividends Paid
-780,000 GBP2020-04-01 ~ 2021-03-31
-500,000 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,543,359 GBP2020-04-01 ~ 2021-03-31
1,128,872 GBP2019-04-01 ~ 2020-03-31
Bank Overdrafts
-2,136,451 GBP2020-03-31
-2,216,940 GBP2019-03-31
Wages/Salaries
2,780,911 GBP2020-04-01 ~ 2021-03-31
3,446,181 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
324,611 GBP2020-04-01 ~ 2021-03-31
363,308 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
3,105,522 GBP2020-04-01 ~ 2021-03-31
3,809,489 GBP2019-04-01 ~ 2020-03-31
Average Number of Employees
512020-04-01 ~ 2021-03-31
532019-04-01 ~ 2020-03-31
Director Remuneration
405,094 GBP2020-04-01 ~ 2021-03-31
722,633 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,139 GBP2020-04-01 ~ 2021-03-31
97,399 GBP2019-04-01 ~ 2020-03-31
Audit Fees/Expenses
14,500 GBP2020-04-01 ~ 2021-03-31
10,500 GBP2019-04-01 ~ 2020-03-31
Current Tax for the Period
1,038,908 GBP2020-04-01 ~ 2021-03-31
183,810 GBP2019-04-01 ~ 2020-03-31
Tax Expense/Credit at Applicable Tax Rate
1,059,546 GBP2020-04-01 ~ 2021-03-31
236,788 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Net goodwill
1,673,606 GBP2021-03-31
1,673,606 GBP2020-03-31
Patents/Trademarks/Licences/Concessions
19,802 GBP2021-03-31
9,995 GBP2020-03-31
Intangible Assets - Gross Cost
1,767,138 GBP2021-03-31
1,683,601 GBP2020-03-31
Computer software
73,730 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,241,650 GBP2021-03-31
1,060,454 GBP2020-03-31
Patents/Trademarks/Licences/Concessions
7,958 GBP2021-03-31
3,998 GBP2020-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,268,051 GBP2021-03-31
1,064,452 GBP2020-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
181,196 GBP2020-04-01 ~ 2021-03-31
Patents/Trademarks/Licences/Concessions
3,960 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
203,599 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
Net goodwill
431,956 GBP2021-03-31
613,152 GBP2020-03-31
Patents/Trademarks/Licences/Concessions
11,844 GBP2021-03-31
5,997 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
221,965 GBP2021-03-31
206,482 GBP2020-03-31
Plant and equipment
515,852 GBP2021-03-31
457,699 GBP2020-03-31
Furniture and fittings
240,408 GBP2021-03-31
237,833 GBP2020-03-31
Motor vehicles
2,997 GBP2021-03-31
83,752 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
981,222 GBP2021-03-31
985,766 GBP2020-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-80,755 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Disposals
-80,755 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
77,325 GBP2021-03-31
61,255 GBP2020-03-31
Plant and equipment
304,332 GBP2021-03-31
244,889 GBP2020-03-31
Furniture and fittings
135,461 GBP2021-03-31
116,938 GBP2020-03-31
Motor vehicles
2,688 GBP2021-03-31
49,272 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
519,806 GBP2021-03-31
472,354 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,070 GBP2020-04-01 ~ 2021-03-31
Plant and equipment
59,443 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
18,523 GBP2020-04-01 ~ 2021-03-31
Motor vehicles
4,362 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,398 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-50,946 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-50,946 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Improvements to leasehold property
144,640 GBP2021-03-31
145,227 GBP2020-03-31
Plant and equipment
211,520 GBP2021-03-31
212,810 GBP2020-03-31
Furniture and fittings
104,947 GBP2021-03-31
120,895 GBP2020-03-31
Motor vehicles
309 GBP2021-03-31
34,480 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
80,755 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
46,687 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
4,259 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
34,068 GBP2020-03-31
Investments in Group Undertakings
Cost valuation
300 GBP2020-03-31
Investments in Group Undertakings
300 GBP2021-03-31
300 GBP2020-03-31
Finished Goods
2,900,833 GBP2021-03-31
3,975,490 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
7,154,397 GBP2021-03-31
4,737,181 GBP2020-03-31
Other Debtors
Current
77,343 GBP2021-03-31
306,043 GBP2020-03-31
Prepayments/Accrued Income
Current
973,072 GBP2021-03-31
186,635 GBP2020-03-31
Prepayments
Current
331,134 GBP2021-03-31
206,598 GBP2020-03-31
Debtors
Current, Amounts falling due within one year
8,567,468 GBP2021-03-31
5,485,927 GBP2020-03-31
Bank Borrowings/Overdrafts
Current
2,136,451 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current
44,035 GBP2020-03-31
Trade Creditors/Trade Payables
Current
1,384,095 GBP2021-03-31
980,501 GBP2020-03-31
Corporation Tax Payable
Current
1,038,908 GBP2021-03-31
183,810 GBP2020-03-31
Other Taxation & Social Security Payable
Current
76,123 GBP2021-03-31
104,759 GBP2020-03-31
Other Creditors
Current
314,197 GBP2021-03-31
258,125 GBP2020-03-31
Accrued Liabilities
Current
1,143,908 GBP2021-03-31
1,056,136 GBP2020-03-31
Other Remaining Borrowings
Non-current
355,649 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
44,035 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
206,813 GBP2021-03-31
132,184 GBP2020-03-31
Between one and five year
202,875 GBP2021-03-31
87,899 GBP2020-03-31
All periods
409,688 GBP2021-03-31
220,083 GBP2020-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
75,712 GBP2021-03-31
67,209 GBP2020-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
4,529,146 GBP2020-04-01 ~ 2021-03-31