Distribution Costs
-138,540 GBP2024-04-01 ~ 2025-03-31
-151,064 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-4,317,022 GBP2024-04-01 ~ 2025-03-31
-4,323,433 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-04-01 ~ 2025-03-31
579 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
568,501 GBP2024-04-01 ~ 2025-03-31
552,855 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
629,223 GBP2024-04-01 ~ 2025-03-31
849,864 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
1,333 GBP2025-03-31
3,333 GBP2024-03-31
Property, Plant & Equipment
1,172,993 GBP2025-03-31
1,267,028 GBP2024-03-31
Fixed Assets - Investments
1,200 GBP2025-03-31
1,100 GBP2024-03-31
Fixed Assets
1,175,526 GBP2025-03-31
1,271,461 GBP2024-03-31
Debtors
2,992,010 GBP2025-03-31
3,437,144 GBP2024-03-31
Cash at bank and in hand
45,555 GBP2025-03-31
79,782 GBP2024-03-31
Current Assets
4,124,496 GBP2025-03-31
4,643,203 GBP2024-03-31
Net Current Assets/Liabilities
2,302,204 GBP2025-03-31
1,959,781 GBP2024-03-31
Total Assets Less Current Liabilities
3,477,730 GBP2025-03-31
3,231,242 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-285,406 GBP2025-03-31
Net Assets/Liabilities
2,986,924 GBP2025-03-31
2,475,701 GBP2024-03-31
Equity
Called up share capital
1,111 GBP2025-03-31
1,111 GBP2024-03-31
1,111 GBP2023-03-31
Share premium
25,974 GBP2025-03-31
25,974 GBP2024-03-31
25,974 GBP2023-03-31
Retained earnings (accumulated losses)
2,959,839 GBP2025-03-31
2,448,616 GBP2024-03-31
1,773,752 GBP2023-03-31
Equity
2,986,924 GBP2025-03-31
2,475,701 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
629,223 GBP2024-04-01 ~ 2025-03-31
849,864 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-175,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-118,000 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
20,000 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1242024-04-01 ~ 2025-03-31
1392023-04-01 ~ 2024-03-31
Wages/Salaries
5,221,223 GBP2024-04-01 ~ 2025-03-31
5,387,163 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
203,360 GBP2024-04-01 ~ 2025-03-31
190,896 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,905,008 GBP2024-04-01 ~ 2025-03-31
6,083,995 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,600 GBP2024-04-01 ~ 2025-03-31
-55,300 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
154,946 GBP2024-03-31
Computer software
48,812 GBP2024-03-31
Intangible Assets - Gross Cost
203,758 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
154,946 GBP2025-03-31
154,946 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
202,425 GBP2025-03-31
200,425 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
2,000 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Goodwill
0 GBP2025-03-31
0 GBP2024-03-31
Intangible Assets
1,333 GBP2025-03-31
3,333 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,155,072 GBP2025-03-31
2,823,217 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,729,746 GBP2025-03-31
3,487,985 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-10,811 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
542,845 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,340,192 GBP2025-03-31
2,037,319 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,556,753 GBP2025-03-31
2,220,957 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
32,923 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
302,873 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
335,796 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
216,561 GBP2025-03-31
Property, Plant & Equipment
Land and buildings
326,284 GBP2025-03-31
293,576 GBP2024-03-31
Plant and equipment
814,880 GBP2025-03-31
785,898 GBP2024-03-31
Amounts invested in assets
Non-current
1,200 GBP2025-03-31
1,100 GBP2024-03-31
Finished Goods/Goods for Resale
253,551 GBP2025-03-31
279,861 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,429,983 GBP2025-03-31
2,171,818 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
46,122 GBP2025-03-31
18,942 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,269,368 GBP2025-03-31
922,383 GBP2024-03-31
Other Debtors
Current
92,734 GBP2025-03-31
122,433 GBP2024-03-31
Prepayments/Accrued Income
Current
153,803 GBP2025-03-31
201,568 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,992,010 GBP2025-03-31
3,437,144 GBP2024-03-31
Bank Borrowings
0 GBP2025-03-31
133,333 GBP2024-03-31
Bank Overdrafts
642,498 GBP2025-03-31
1,421,188 GBP2024-03-31
Total Borrowings
781,165 GBP2025-03-31
1,768,188 GBP2024-03-31
Current
642,498 GBP2025-03-31
1,496,188 GBP2024-03-31
Non-current
138,667 GBP2025-03-31
272,000 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
182,576 GBP2025-03-31
163,926 GBP2024-03-31
Minimum gross finance lease payments owing
329,315 GBP2025-03-31
427,467 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
182,576 GBP2025-03-31
163,926 GBP2024-03-31
Other Remaining Borrowings
Current
0 GBP2025-03-31
25,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
460,987 GBP2025-03-31
510,576 GBP2024-03-31
Amounts owed to group undertakings
Current
6,745 GBP2025-03-31
7,328 GBP2024-03-31
Other Taxation & Social Security Payable
Current
106,817 GBP2025-03-31
169,126 GBP2024-03-31
Other Creditors
Current
33,213 GBP2025-03-31
38,268 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
202,551 GBP2025-03-31
106,566 GBP2024-03-31
Creditors
Current
1,822,292 GBP2025-03-31
2,683,422 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-03-31
83,333 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
146,739 GBP2025-03-31
263,541 GBP2024-03-31
Other Remaining Borrowings
Non-current
138,667 GBP2025-03-31
188,667 GBP2024-03-31
Creditors
Non-current
285,406 GBP2025-03-31
535,541 GBP2024-03-31
Amounts received in advance for goods or services to be provided in the future
186,905 GBP2025-03-31
191,444 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,889 shares2025-03-31
9,889 shares2024-03-31
Par Value of Share
Class 2 ordinary share
10 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,221 shares2025-03-31
1,221 shares2024-03-31
Equity
Called up share capital
1,111 GBP2025-03-31
1,111 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,172 GBP2025-03-31
9,172 GBP2024-03-31
Between two and five year
0 GBP2025-03-31
9,172 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,172 GBP2025-03-31
18,344 GBP2024-03-31
Director Remuneration
507,255 GBP2024-04-01 ~ 2025-03-31
550,360 GBP2023-04-01 ~ 2024-03-31