Average Number of Employees
382023-04-01 ~ 2024-03-31
Profit/Loss
1,760,369 GBP2023-04-01 ~ 2024-03-31
1,628,133 GBP2022-04-01 ~ 2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
313,692 GBP2024-03-31
284,404 GBP2023-03-31
Turnover/Revenue
14,608,656 GBP2023-04-01 ~ 2024-03-31
11,823,690 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
9,997,360 GBP2023-04-01 ~ 2024-03-31
8,185,046 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,611,296 GBP2023-04-01 ~ 2024-03-31
3,638,644 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,197,176 GBP2023-04-01 ~ 2024-03-31
1,693,804 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
2,414,120 GBP2023-04-01 ~ 2024-03-31
1,944,840 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
6,707 GBP2023-04-01 ~ 2024-03-31
35,400 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
2,424,331 GBP2023-04-01 ~ 2024-03-31
1,913,996 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
663,962 GBP2023-04-01 ~ 2024-03-31
285,863 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,760,369 GBP2023-04-01 ~ 2024-03-31
1,628,133 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
933 GBP2024-03-31
2,333 GBP2023-03-31
Property, Plant & Equipment
2,051,589 GBP2024-03-31
2,145,074 GBP2023-03-31
Fixed Assets
2,052,522 GBP2024-03-31
2,147,407 GBP2023-03-31
Total Inventories
2,345,044 GBP2024-03-31
2,164,753 GBP2023-03-31
Debtors
5,396,613 GBP2024-03-31
2,364,946 GBP2023-03-31
Cash at bank and in hand
892,236 GBP2024-03-31
1,745,901 GBP2023-03-31
Current Assets
8,633,893 GBP2024-03-31
6,275,600 GBP2023-03-31
Creditors
Amounts falling due within one year
1,879,816 GBP2024-03-31
1,295,083 GBP2023-03-31
Net Current Assets/Liabilities
6,754,077 GBP2024-03-31
4,980,517 GBP2023-03-31
Total Assets Less Current Liabilities
8,806,599 GBP2024-03-31
7,127,924 GBP2023-03-31
Creditors
Amounts falling due after one year
52,732 GBP2024-03-31
61,714 GBP2023-03-31
Net Assets/Liabilities
8,440,175 GBP2024-03-31
6,781,806 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Retained earnings (accumulated losses)
8,440,075 GBP2024-03-31
6,781,706 GBP2023-03-31
Equity
8,440,175 GBP2024-03-31
6,781,806 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
229,444 GBP2023-04-01 ~ 2024-03-31
172,996 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
12.002023-04-01 ~ 2024-03-31
Office equipment
25.002023-04-01 ~ 2024-03-31
Wages/Salaries
1,121,333 GBP2023-04-01 ~ 2024-03-31
945,360 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
106,696 GBP2023-04-01 ~ 2024-03-31
90,138 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,771 GBP2023-04-01 ~ 2024-03-31
20,337 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,351,800 GBP2023-04-01 ~ 2024-03-31
1,055,835 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
201,090 GBP2023-04-01 ~ 2024-03-31
187,065 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,288 GBP2023-04-01 ~ 2024-03-31
73,532 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
606,083 GBP2023-04-01 ~ 2024-03-31
363,659 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
All ordinary shares
102,000 GBP2023-04-01 ~ 2024-03-31
102,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
25,000 GBP2024-03-31
Development expenditure
7,000 GBP2024-03-31
Intangible Assets - Gross Cost
32,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
25,000 GBP2024-03-31
25,000 GBP2023-03-31
Development expenditure
6,067 GBP2024-03-31
4,667 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
31,067 GBP2024-03-31
29,667 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,400 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
1,400 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
933 GBP2024-03-31
2,333 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
752,048 GBP2023-03-31
Plant and equipment
1,423,745 GBP2024-03-31
1,300,655 GBP2023-03-31
Furniture and fittings
449,753 GBP2024-03-31
445,119 GBP2023-03-31
Motor vehicles
97,564 GBP2024-03-31
96,373 GBP2023-03-31
Computers
56,041 GBP2024-03-31
53,857 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,779,151 GBP2024-03-31
2,648,052 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-11,663 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-11,663 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
318,165 GBP2024-03-31
250,587 GBP2023-03-31
Furniture and fittings
254,399 GBP2024-03-31
163,451 GBP2023-03-31
Motor vehicles
13,624 GBP2024-03-31
6,422 GBP2023-03-31
Computers
46,826 GBP2024-03-31
41,375 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
727,562 GBP2024-03-31
502,978 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
67,578 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
90,948 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
12,062 GBP2023-04-01 ~ 2024-03-31
Computers
5,451 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
229,444 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,860 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,860 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,105,580 GBP2024-03-31
1,050,068 GBP2023-03-31
Furniture and fittings
195,354 GBP2024-03-31
281,668 GBP2023-03-31
Motor vehicles
83,940 GBP2024-03-31
89,951 GBP2023-03-31
Computers
9,215 GBP2024-03-31
12,482 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
63,184 GBP2024-03-31
72,210 GBP2023-03-31
Finished Goods
2,345,044 GBP2024-03-31
2,164,753 GBP2023-03-31
Trade Debtors/Trade Receivables
2,278,701 GBP2024-03-31
1,653,106 GBP2023-03-31
Prepayments/Accrued Income
62,275 GBP2024-03-31
49,597 GBP2023-03-31
Amount of corporation tax that is recoverable
212,528 GBP2024-03-31
124,448 GBP2023-03-31
Amounts owed by directors
643,895 GBP2024-03-31
382,917 GBP2023-03-31
Other Debtors
2,199,214 GBP2024-03-31
154,878 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,207,208 GBP2024-03-31
728,301 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
152,877 GBP2024-03-31
177,470 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
250,400 GBP2024-03-31
107,668 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
252,405 GBP2024-03-31
269,467 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
8,982 GBP2024-03-31
7,496 GBP2023-03-31
Other Creditors
Amounts falling due within one year
7,944 GBP2024-03-31
4,681 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
52,732 GBP2024-03-31
61,714 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,982 GBP2024-03-31
7,496 GBP2023-03-31
Between one and five year
52,732 GBP2024-03-31
61,714 GBP2023-03-31
Minimum gross finance lease payments owing
61,714 GBP2024-03-31
69,210 GBP2023-03-31
Deferred Tax Liabilities
313,692 GBP2024-03-31
284,404 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
100 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
129,499 GBP2024-03-31
109,229 GBP2023-03-31
Between one and five year
400,000 GBP2024-03-31
400,000 GBP2023-03-31
More than five year
733,333 GBP2024-03-31
833,333 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,262,832 GBP2024-03-31
1,342,562 GBP2023-03-31