Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
19,051,812 GBP2023-04-01 ~ 2024-03-31
10,144,029 GBP2022-07-01 ~ 2023-03-31
Cost of Sales
6,367,929 GBP2023-04-01 ~ 2024-03-31
3,609,310 GBP2022-07-01 ~ 2023-03-31
Gross Profit/Loss
12,683,883 GBP2023-04-01 ~ 2024-03-31
6,534,719 GBP2022-07-01 ~ 2023-03-31
Administrative Expenses
11,981,203 GBP2023-04-01 ~ 2024-03-31
6,513,000 GBP2022-07-01 ~ 2023-03-31
Operating Profit/Loss
702,680 GBP2023-04-01 ~ 2024-03-31
21,719 GBP2022-07-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
120,402 GBP2023-04-01 ~ 2024-03-31
27,649 GBP2022-07-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
582,278 GBP2023-04-01 ~ 2024-03-31
-5,930 GBP2022-07-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
149,086 GBP2023-04-01 ~ 2024-03-31
97,183 GBP2022-07-01 ~ 2023-03-31
Profit/Loss
433,192 GBP2023-04-01 ~ 2024-03-31
-103,113 GBP2022-07-01 ~ 2023-03-31
Intangible Assets
1,405,768 GBP2024-03-31
1,566,428 GBP2023-03-31
Property, Plant & Equipment
1,291,834 GBP2024-03-31
1,543,642 GBP2023-03-31
Fixed Assets - Investments
5,000 GBP2024-03-31
5,000 GBP2023-03-31
Fixed Assets
2,702,602 GBP2024-03-31
3,115,070 GBP2023-03-31
Total Inventories
95,085 GBP2024-03-31
99,530 GBP2023-03-31
Debtors
209,241 GBP2024-03-31
138,116 GBP2023-03-31
Cash at bank and in hand
2,185,897 GBP2024-03-31
774,527 GBP2023-03-31
Current Assets
2,490,223 GBP2024-03-31
1,012,173 GBP2023-03-31
Creditors
Current
2,504,056 GBP2024-03-31
1,649,536 GBP2023-03-31
Net Current Assets/Liabilities
-13,833 GBP2024-03-31
-637,363 GBP2023-03-31
Total Assets Less Current Liabilities
2,688,769 GBP2024-03-31
2,477,707 GBP2023-03-31
Creditors
Non-current
-1,860,236 GBP2024-03-31
-1,958,334 GBP2023-03-31
Net Assets/Liabilities
592,782 GBP2024-03-31
422,190 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-06-30
Retained earnings (accumulated losses)
592,682 GBP2024-03-31
422,090 GBP2023-03-31
695,449 GBP2022-06-30
Equity
592,782 GBP2024-03-31
422,190 GBP2023-03-31
695,549 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-262,600 GBP2023-04-01 ~ 2024-03-31
-170,246 GBP2022-07-01 ~ 2023-03-31
Dividends Paid
-262,600 GBP2023-04-01 ~ 2024-03-31
-170,246 GBP2022-07-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
433,192 GBP2023-04-01 ~ 2024-03-31
-103,113 GBP2022-07-01 ~ 2023-03-31
Comprehensive Income/Expense
433,192 GBP2023-04-01 ~ 2024-03-31
-103,113 GBP2022-07-01 ~ 2023-03-31
Wages/Salaries
4,377,982 GBP2023-04-01 ~ 2024-03-31
2,439,206 GBP2022-07-01 ~ 2023-03-31
Social Security Costs
232,048 GBP2023-04-01 ~ 2024-03-31
126,988 GBP2022-07-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,522 GBP2023-04-01 ~ 2024-03-31
36,671 GBP2022-07-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,672,552 GBP2023-04-01 ~ 2024-03-31
2,602,865 GBP2022-07-01 ~ 2023-03-31
Average Number of Employees
3892023-04-01 ~ 2024-03-31
2902022-07-01 ~ 2023-03-31
Director Remuneration
42,000 GBP2023-04-01 ~ 2024-03-31
31,500 GBP2022-07-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
399,329 GBP2023-04-01 ~ 2024-03-31
268,450 GBP2022-07-01 ~ 2023-03-31
Audit Fees/Expenses
6,200 GBP2023-04-01 ~ 2024-03-31
6,000 GBP2022-07-01 ~ 2023-03-31
Current Tax for the Period
10,518 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
145,570 GBP2023-04-01 ~ 2024-03-31
-1,127 GBP2022-07-01 ~ 2023-03-31
Dividends Paid on Shares
262,600 GBP2023-04-01 ~ 2024-03-31
170,246 GBP2022-07-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
1,646,592 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
60,000 GBP2023-03-31
Intangible Assets - Gross Cost
1,706,592 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
270,382 GBP2024-03-31
112,723 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
30,442 GBP2024-03-31
27,441 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
300,824 GBP2024-03-31
140,164 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
157,659 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
3,001 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
160,660 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
1,376,210 GBP2024-03-31
1,533,869 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
29,558 GBP2024-03-31
32,559 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,750,961 GBP2024-03-31
3,603,440 GBP2023-03-31
Motor vehicles
17,975 GBP2024-03-31
17,975 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,768,936 GBP2024-03-31
3,621,415 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,463,147 GBP2024-03-31
2,066,104 GBP2023-03-31
Motor vehicles
13,955 GBP2024-03-31
11,669 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,477,102 GBP2024-03-31
2,077,773 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
397,043 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
2,286 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
399,329 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,287,814 GBP2024-03-31
1,537,336 GBP2023-03-31
Motor vehicles
4,020 GBP2024-03-31
6,306 GBP2023-03-31
Merchandise
95,085 GBP2024-03-31
99,530 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
117,997 GBP2024-03-31
74,424 GBP2023-03-31
Other Debtors
Current
16,970 GBP2024-03-31
Prepayments/Accrued Income
Current
74,274 GBP2024-03-31
63,692 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
209,241 GBP2024-03-31
138,116 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
237,655 GBP2024-03-31
335,714 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,486,518 GBP2024-03-31
530,768 GBP2023-03-31
Corporation Tax Payable
Current
10,518 GBP2024-03-31
Other Taxation & Social Security Payable
Current
551,885 GBP2024-03-31
496,114 GBP2023-03-31
Other Creditors
Current
10,461 GBP2024-03-31
13,259 GBP2023-03-31
Accrued Liabilities
Current
207,019 GBP2024-03-31
273,681 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,860,236 GBP2024-03-31
1,958,334 GBP2023-03-31
Bank Borrowings
Non-current, Between two and five year
712,967 GBP2024-03-31
1,007,143 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
439,128 GBP2024-03-31
439,128 GBP2023-03-31
Between one and five year
1,756,512 GBP2024-03-31
1,756,512 GBP2023-03-31
More than five year
2,469,711 GBP2024-03-31
2,908,839 GBP2023-03-31
All periods
4,665,351 GBP2024-03-31
5,104,479 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
235,751 GBP2024-03-31
97,183 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-03-31
Class 2 ordinary share
25 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
433,192 GBP2023-04-01 ~ 2024-03-31