Average Number of Employees
3992022-04-01 ~ 2023-03-31
2832021-04-01 ~ 2022-03-31
Turnover/Revenue
27,452,241 GBP2022-04-01 ~ 2023-03-31
15,589,168 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-21,688,747 GBP2022-04-01 ~ 2023-03-31
-11,828,886 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
5,763,494 GBP2022-04-01 ~ 2023-03-31
3,760,282 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-5,262,291 GBP2022-04-01 ~ 2023-03-31
-4,005,743 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
199,521 GBP2022-04-01 ~ 2023-03-31
-345,917 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
135,952 GBP2022-04-01 ~ 2023-03-31
-386,656 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
1,342,501 GBP2023-03-31
1,116,622 GBP2022-03-31
1,460,231 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
225,879 GBP2022-04-01 ~ 2023-03-31
-329,307 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-14,302 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
320,212 GBP2023-03-31
151,557 GBP2022-03-31
Property, Plant & Equipment
3,132,203 GBP2023-03-31
1,926,790 GBP2022-03-31
Fixed Assets
3,452,415 GBP2023-03-31
2,078,347 GBP2022-03-31
Total Inventories
2,081,543 GBP2023-03-31
885,550 GBP2022-03-31
Debtors
Current
3,388,479 GBP2023-03-31
3,128,394 GBP2022-03-31
Cash at bank and in hand
716,273 GBP2023-03-31
111,291 GBP2022-03-31
Current Assets
6,186,295 GBP2023-03-31
4,125,235 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-7,172,793 GBP2023-03-31
-3,829,100 GBP2022-03-31
Net Current Assets/Liabilities
-986,498 GBP2023-03-31
296,135 GBP2022-03-31
Total Assets Less Current Liabilities
2,465,917 GBP2023-03-31
2,374,482 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-962,514 GBP2023-03-31
-999,031 GBP2022-03-31
Net Assets/Liabilities
1,342,601 GBP2023-03-31
1,116,722 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
Equity
1,342,601 GBP2023-03-31
1,116,722 GBP2022-03-31
Profit/Loss
225,879 GBP2022-04-01 ~ 2023-03-31
-329,307 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
439,073 GBP2022-04-01 ~ 2023-03-31
357,868 GBP2021-04-01 ~ 2022-03-31
Cash and Cash Equivalents
716,273 GBP2023-03-31
111,291 GBP2022-03-31
1,610,042 GBP2021-04-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-04-01 ~ 2023-03-31
Motor vehicles
252022-04-01 ~ 2023-03-31
Office equipment
332022-04-01 ~ 2023-03-31
Audit Fees/Expenses
17,500 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
8,360,587 GBP2022-04-01 ~ 2023-03-31
5,073,824 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
717,885 GBP2022-04-01 ~ 2023-03-31
445,260 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
9,180,565 GBP2022-04-01 ~ 2023-03-31
5,576,827 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
395,025 GBP2022-04-01 ~ 2023-03-31
162,901 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-97,927 GBP2022-04-01 ~ 2023-03-31
139,366 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
25,831 GBP2022-04-01 ~ 2023-03-31
-73,465 GBP2021-04-01 ~ 2022-03-31
Dividends Paid on Shares
14,302 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Computer software
325,848 GBP2023-03-31
151,307 GBP2022-03-31
Goodwill
20,000 GBP2023-03-31
20,000 GBP2022-03-31
Intangible Assets - Gross Cost
345,848 GBP2023-03-31
171,307 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
20,000 GBP2023-03-31
19,750 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
25,636 GBP2023-03-31
19,750 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
5,886 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
250 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,748,816 GBP2023-03-31
1,180,177 GBP2022-03-31
Plant and equipment
2,027,079 GBP2023-03-31
1,339,977 GBP2022-03-31
Motor vehicles
1,056,900 GBP2023-03-31
726,900 GBP2022-03-31
Office equipment
136,647 GBP2023-03-31
77,902 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
4,969,442 GBP2023-03-31
3,324,956 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
780,258 GBP2022-03-31
Motor vehicles
264,596 GBP2022-03-31
Office equipment
37,099 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,398,166 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
154,567 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Owned/Freehold
194,103 GBP2022-04-01 ~ 2023-03-31
Office equipment, Owned/Freehold
22,427 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
439,073 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
934,825 GBP2023-03-31
Motor vehicles
458,699 GBP2023-03-31
Office equipment
59,526 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,837,239 GBP2023-03-31
Property, Plant & Equipment
Buildings
1,364,627 GBP2023-03-31
863,964 GBP2022-03-31
Plant and equipment
1,092,254 GBP2023-03-31
559,719 GBP2022-03-31
Motor vehicles
598,201 GBP2023-03-31
462,304 GBP2022-03-31
Office equipment
77,121 GBP2023-03-31
40,803 GBP2022-03-31
Raw materials and consumables
1,109,313 GBP2023-03-31
757,516 GBP2022-03-31
Finished Goods/Goods for Resale
972,230 GBP2023-03-31
128,034 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,647,524 GBP2023-03-31
2,583,717 GBP2022-03-31
Other Debtors
Current
344,144 GBP2023-03-31
305,507 GBP2022-03-31
Prepayments/Accrued Income
Current
396,811 GBP2023-03-31
239,170 GBP2022-03-31
Bank Borrowings
Current
158,590 GBP2023-03-31
158,590 GBP2022-03-31
Trade Creditors/Trade Payables
Current
3,572,227 GBP2023-03-31
2,028,546 GBP2022-03-31
Taxation/Social Security Payable
Current
362,070 GBP2023-03-31
132,202 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
299,693 GBP2023-03-31
288,654 GBP2022-03-31
Other Creditors
Current
2,571,786 GBP2023-03-31
808,870 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
208,427 GBP2023-03-31
412,238 GBP2022-03-31
Creditors
Current
7,172,793 GBP2023-03-31
3,829,100 GBP2022-03-31
Bank Borrowings
Non-current
453,601 GBP2023-03-31
607,023 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
508,913 GBP2023-03-31
392,008 GBP2022-03-31
Creditors
Non-current
962,514 GBP2023-03-31
999,031 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
158,590 GBP2023-03-31
158,590 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
158,590 GBP2023-03-31
158,590 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
453,601 GBP2023-03-31
607,023 GBP2022-03-31
Total Borrowings
612,191 GBP2023-03-31
765,613 GBP2022-03-31
Minimum gross finance lease payments owing
808,606 GBP2023-03-31
680,662 GBP2022-03-31
Net Deferred Tax Liability/Asset
-160,802 GBP2023-03-31
-258,729 GBP2022-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
97,927 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-651,182 GBP2023-03-31
-372,245 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-03-31
100 shares2022-03-31
Par Value of Share
Class 1 ordinary share
1.002022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
316,478 GBP2023-03-31
332,285 GBP2022-03-31
Between one and five year
1,556,169 GBP2023-03-31
1,315,648 GBP2022-03-31
More than five year
1,198,395 GBP2023-03-31
1,352,112 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,071,042 GBP2023-03-31
3,000,045 GBP2022-03-31