(expand)Current Assets
5,020,094 GBP2021-03-31
2,291,357 GBP2020-03-31
Creditors
Current
2,976,003 GBP2021-03-31
2,980,116 GBP2020-03-31
Net Current Assets/Liabilities
2,044,091 GBP2021-03-31
-688,759 GBP2020-03-31
Total Assets Less Current Liabilities
2,711,430 GBP2021-03-31
801,138 GBP2020-03-31
Net Assets/Liabilities
2,635,351 GBP2021-03-31
760,880 GBP2020-03-31
Equity
Called up share capital
400 GBP2021-03-31
400 GBP2020-03-31
300 GBP2019-03-31
Share premium
18,802 GBP2021-03-31
18,802 GBP2020-03-31
18,802 GBP2019-03-31
Retained earnings (accumulated losses)
2,616,149 GBP2021-03-31
741,678 GBP2020-03-31
579,942 GBP2019-03-31
Equity
2,635,351 GBP2021-03-31
760,880 GBP2020-03-31
599,044 GBP2019-03-31
Issue of Equity Instruments
Called up share capital
100 GBP2019-04-01 ~ 2020-03-31
Issue of Equity Instruments
100 GBP2019-04-01 ~ 2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-705,000 GBP2020-04-01 ~ 2021-03-31
-636,625 GBP2019-04-01 ~ 2020-03-31
Dividends Paid
-705,000 GBP2020-04-01 ~ 2021-03-31
-636,625 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,579,471 GBP2020-04-01 ~ 2021-03-31
798,361 GBP2019-04-01 ~ 2020-03-31
Bank Overdrafts
-2 GBP2020-03-31
-159 GBP2019-03-31
Wages/Salaries
3,824,158 GBP2020-04-01 ~ 2021-03-31
2,378,870 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
379,597 GBP2020-04-01 ~ 2021-03-31
240,111 GBP2019-04-01 ~ 2020-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,860 GBP2020-04-01 ~ 2021-03-31
59,951 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
4,286,615 GBP2020-04-01 ~ 2021-03-31
2,678,932 GBP2019-04-01 ~ 2020-03-31
Average Number of Employees
1192020-04-01 ~ 2021-03-31
802019-04-01 ~ 2020-03-31
Director Remuneration
76,061 GBP2020-04-01 ~ 2021-03-31
25,896 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,707 GBP2020-04-01 ~ 2021-03-31
36,027 GBP2019-04-01 ~ 2020-03-31
Current Tax for the Period
609,902 GBP2020-04-01 ~ 2021-03-31
141,023 GBP2019-04-01 ~ 2020-03-31
Dividends Paid on Shares
705,000 GBP2020-04-01 ~ 2021-03-31
636,625 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Computer software
17,125 GBP2020-03-31
Intangible Assets - Gross Cost
518,412 GBP2021-03-31
17,125 GBP2020-03-31
Intangible assets - Disposals
-17,125 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Gross Cost
Net goodwill
28,412 GBP2021-03-31
Patents/Trademarks/Licences/Concessions
490,000 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
36,579 GBP2021-03-31
17,125 GBP2020-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
28,412 GBP2020-04-01 ~ 2021-03-31
Patents/Trademarks/Licences/Concessions
8,167 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
36,579 GBP2020-04-01 ~ 2021-03-31
Intangible assets - Disposals and decrease in the amortization or impairment
-17,125 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
28,412 GBP2021-03-31
Patents/Trademarks/Licences/Concessions
8,167 GBP2021-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
481,833 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
16,705 GBP2020-03-31
Plant and equipment
203,194 GBP2021-03-31
178,507 GBP2020-03-31
Furniture and fittings
121,596 GBP2021-03-31
194,669 GBP2020-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-31,380 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
-78,621 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
16,705 GBP2020-03-31
Plant and equipment
107,771 GBP2021-03-31
109,975 GBP2020-03-31
Furniture and fittings
71,216 GBP2021-03-31
137,750 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,880 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
12,087 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,084 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
-78,621 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Plant and equipment
95,423 GBP2021-03-31
68,532 GBP2020-03-31
Furniture and fittings
50,380 GBP2021-03-31
56,919 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
150,582 GBP2020-03-31
Computers
179,687 GBP2021-03-31
181,513 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
504,477 GBP2021-03-31
721,976 GBP2020-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-150,582 GBP2020-04-01 ~ 2021-03-31
Computers
-27,111 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Disposals
-304,399 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
108,544 GBP2020-03-31
Computers
139,984 GBP2021-03-31
135,784 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
318,971 GBP2021-03-31
508,758 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
5,712 GBP2020-04-01 ~ 2021-03-31
Computers
30,028 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,707 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-114,256 GBP2020-04-01 ~ 2021-03-31
Computers
-25,828 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-254,494 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Computers
39,703 GBP2021-03-31
45,729 GBP2020-03-31
Motor vehicles
42,038 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
86,707 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
51,192 GBP2020-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
35,515 GBP2020-03-31
Investments in Group Undertakings
Cost valuation
1,276,679 GBP2020-03-31
Investments in Group Undertakings
1,276,679 GBP2020-03-31
Merchandise
47,514 GBP2021-03-31
12,260 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
1,864,709 GBP2021-03-31
1,385,000 GBP2020-03-31
Amounts Owed by Group Undertakings
Current
1,864,288 GBP2021-03-31
325,994 GBP2020-03-31
Other Debtors
Current
15,941 GBP2021-03-31
45,837 GBP2020-03-31
Amount of corporation tax that is recoverable
Current
22,449 GBP2020-03-31
Prepayments/Accrued Income
Current
209,337 GBP2021-03-31
203,818 GBP2020-03-31
Debtors
Current, Amounts falling due within one year
4,118,280 GBP2021-03-31
2,133,729 GBP2020-03-31
Bank Borrowings/Overdrafts
Current
750,000 GBP2021-03-31
2 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current
50,629 GBP2020-03-31
Trade Creditors/Trade Payables
Current
621,448 GBP2021-03-31
737,866 GBP2020-03-31
Amounts owed to group undertakings
Current
1,248,267 GBP2020-03-31
Corporation Tax Payable
Current
609,902 GBP2021-03-31
209,461 GBP2020-03-31
Other Taxation & Social Security Payable
Current
159,727 GBP2021-03-31
120,287 GBP2020-03-31
Other Creditors
Current
5,289 GBP2021-03-31
93,285 GBP2020-03-31
Accrued Liabilities
Current
138,321 GBP2021-03-31
156,694 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Non-current
6,340 GBP2020-03-31
Bank Borrowings
Current, Amounts falling due within one year
750,000 GBP2021-03-31
Total Borrowings
Current, Amounts falling due within one year
750,000 GBP2021-03-31
2 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
50,629 GBP2020-03-31
hire purchase agreements
56,969 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,288 GBP2021-03-31
Between one and five year
309,135 GBP2021-03-31
80,635 GBP2020-03-31
All periods
344,423 GBP2021-03-31
80,635 GBP2020-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
35,246 GBP2021-03-31
33,918 GBP2020-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2021-03-31
Class 3 ordinary share
300 shares2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,579,471 GBP2020-04-01 ~ 2021-03-31