Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
18,262,268 GBP2024-04-01 ~ 2025-03-31
13,011,084 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
13,112,280 GBP2024-04-01 ~ 2025-03-31
9,048,961 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,149,988 GBP2024-04-01 ~ 2025-03-31
3,962,123 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,115,293 GBP2024-04-01 ~ 2025-03-31
1,680,038 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
3,035,271 GBP2024-04-01 ~ 2025-03-31
2,285,523 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
10,893 GBP2024-04-01 ~ 2025-03-31
5,628 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
66,578 GBP2024-04-01 ~ 2025-03-31
61,502 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,979,586 GBP2024-04-01 ~ 2025-03-31
2,229,649 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
759,802 GBP2024-04-01 ~ 2025-03-31
659,939 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
2,219,784 GBP2024-04-01 ~ 2025-03-31
1,569,710 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
2,219,784 GBP2024-04-01 ~ 2025-03-31
1,569,710 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,002,233 GBP2025-03-31
2,357,956 GBP2024-03-31
1,337,534 GBP2023-03-31
Total Inventories
180,000 GBP2025-03-31
248,000 GBP2024-03-31
220,000 GBP2023-03-31
Debtors
4,903,440 GBP2025-03-31
6,854,909 GBP2024-03-31
Cash at bank and in hand
6,002,966 GBP2025-03-31
9,125,180 GBP2024-03-31
6,681,850 GBP2023-03-31
Current Assets
11,086,406 GBP2025-03-31
16,228,089 GBP2024-03-31
Creditors
Current
-6,565,820 GBP2025-03-31
6,565,820 GBP2025-03-31
-6,885,527 GBP2024-03-31
6,885,527 GBP2024-03-31
-2,266,529 GBP2023-03-31
Net Current Assets/Liabilities
4,520,586 GBP2025-03-31
9,342,562 GBP2024-03-31
8,542,770 GBP2023-03-31
Total Assets Less Current Liabilities
6,522,819 GBP2025-03-31
11,700,518 GBP2024-03-31
9,880,304 GBP2023-03-31
Creditors
Non-current
-250,893 GBP2025-03-31
-455,826 GBP2024-03-31
-260,633 GBP2023-03-31
Net Assets/Liabilities
5,833,676 GBP2025-03-31
10,774,692 GBP2024-03-31
9,365,782 GBP2023-03-31
Equity
Called up share capital
30 GBP2025-03-31
30 GBP2024-03-31
30 GBP2023-03-31
Retained earnings (accumulated losses)
5,833,646 GBP2025-03-31
10,774,662 GBP2024-03-31
9,365,752 GBP2023-03-31
Equity
5,833,676 GBP2025-03-31
10,774,692 GBP2024-03-31
9,365,782 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-7,160,800 GBP2024-04-01 ~ 2025-03-31
-160,800 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-7,160,800 GBP2024-04-01 ~ 2025-03-31
-160,800 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,219,784 GBP2024-04-01 ~ 2025-03-31
Wages/Salaries
1,325,257 GBP2024-04-01 ~ 2025-03-31
1,320,224 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
144,086 GBP2024-04-01 ~ 2025-03-31
147,303 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,068 GBP2024-04-01 ~ 2025-03-31
20,862 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,493,411 GBP2024-04-01 ~ 2025-03-31
1,488,389 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
262024-04-01 ~ 2025-03-31
482023-04-01 ~ 2024-03-31
Director Remuneration
13,170 GBP2024-04-01 ~ 2025-03-31
16,796 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
487,528 GBP2024-04-01 ~ 2025-03-31
417,022 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
16,750 GBP2024-04-01 ~ 2025-03-31
Current Tax for the Period
791,552 GBP2024-04-01 ~ 2025-03-31
443,828 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
744,897 GBP2024-04-01 ~ 2025-03-31
557,412 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
7,160,800 GBP2024-04-01 ~ 2025-03-31
160,800 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
201,690 GBP2024-03-31
Plant and equipment
3,946,234 GBP2025-03-31
3,915,587 GBP2024-03-31
Motor vehicles
978,970 GBP2025-03-31
1,000,056 GBP2024-03-31
Computers
6,341 GBP2025-03-31
6,048 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,931,545 GBP2025-03-31
5,123,381 GBP2024-03-31
Property, Plant & Equipment - Disposals
Land and buildings
-201,690 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
-585,950 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-112,266 GBP2024-04-01 ~ 2025-03-31
Computers
-6,048 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-905,954 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,289,627 GBP2025-03-31
2,240,363 GBP2024-03-31
Motor vehicles
638,100 GBP2025-03-31
519,014 GBP2024-03-31
Computers
1,585 GBP2025-03-31
6,048 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,929,312 GBP2025-03-31
2,765,425 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
910,200 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
133,752 GBP2024-04-01 ~ 2025-03-31
Computers
1,585 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,045,537 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-518,762 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-14,666 GBP2024-04-01 ~ 2025-03-31
Computers
-6,048 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-539,476 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
1,656,607 GBP2025-03-31
1,675,224 GBP2024-03-31
Motor vehicles
340,870 GBP2025-03-31
481,042 GBP2024-03-31
Computers
4,756 GBP2025-03-31
Land and buildings
201,690 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,023,387 GBP2024-03-31
Under hire purchased contracts or finance leases, Plant and equipment
1,847,637 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,340,964 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
558,009 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
1,259,898 GBP2025-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
587,739 GBP2025-03-31
Plant and equipment, Under hire purchased contracts or finance leases
682,423 GBP2024-03-31
Merchandise
100,000 GBP2025-03-31
63,000 GBP2024-03-31
Value of work in progress
80,000 GBP2025-03-31
185,000 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,049,504 GBP2025-03-31
4,498,232 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
37,239 GBP2025-03-31
Debtors
Amounts falling due within one year, Current
3,929,842 GBP2025-03-31
Current, Amounts falling due within one year
5,863,266 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
481,165 GBP2025-03-31
470,248 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,795,097 GBP2025-03-31
2,098,086 GBP2024-03-31
Corporation Tax Payable
Current
964,087 GBP2025-03-31
474,856 GBP2024-03-31
Other Taxation & Social Security Payable
Current
39,723 GBP2025-03-31
25,940 GBP2024-03-31
Other Creditors
Current
10,734 GBP2025-03-31
8,391 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
3,175,000 GBP2025-03-31
3,146,853 GBP2024-03-31
Accrued Liabilities
Current
96,893 GBP2025-03-31
5,412 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
250,893 GBP2025-03-31
455,826 GBP2024-03-31
Between one and five year, hire purchase agreements
455,826 GBP2024-03-31
hire purchase agreements
732,058 GBP2025-03-31
926,074 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,485 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
438,250 GBP2025-03-31
470,000 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2025-03-31
Class 2 ordinary share
10 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,219,784 GBP2024-04-01 ~ 2025-03-31