Average Number of Employees
282023-04-01 ~ 2024-03-31
282022-04-01 ~ 2023-03-31
Turnover/Revenue
27,714,730 GBP2023-04-01 ~ 2024-03-31
27,578,552 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-24,392,545 GBP2023-04-01 ~ 2024-03-31
-24,774,926 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,322,185 GBP2023-04-01 ~ 2024-03-31
2,803,626 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,675,708 GBP2023-04-01 ~ 2024-03-31
-2,682,366 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
646,477 GBP2023-04-01 ~ 2024-03-31
121,260 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,671 GBP2023-04-01 ~ 2024-03-31
918 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
650,000 GBP2023-04-01 ~ 2024-03-31
107,942 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
482,385 GBP2023-04-01 ~ 2024-03-31
75,789 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
482,385 GBP2023-04-01 ~ 2024-03-31
75,789 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
19,279 GBP2024-03-31
21,354 GBP2023-03-31
Property, Plant & Equipment
38,408 GBP2024-03-31
21,597 GBP2023-03-31
Fixed Assets
57,687 GBP2024-03-31
42,951 GBP2023-03-31
Total Inventories
3,489,943 GBP2024-03-31
3,351,674 GBP2023-03-31
Debtors
Current
4,178,265 GBP2024-03-31
3,496,909 GBP2023-03-31
Cash at bank and in hand
1,681,436 GBP2024-03-31
1,522,808 GBP2023-03-31
Current Assets
9,349,644 GBP2024-03-31
8,371,391 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-4,875,558 GBP2023-03-31
Net Current Assets/Liabilities
3,963,482 GBP2024-03-31
3,495,833 GBP2023-03-31
Total Assets Less Current Liabilities
4,021,169 GBP2024-03-31
3,538,784 GBP2023-03-31
Net Assets/Liabilities
4,021,169 GBP2024-03-31
3,538,784 GBP2023-03-31
Equity
Called up share capital
120 GBP2024-03-31
120 GBP2023-03-31
120 GBP2022-04-01
Share premium
761,291 GBP2024-03-31
761,291 GBP2023-03-31
761,291 GBP2022-04-01
Capital redemption reserve
-500,000 GBP2024-03-31
-500,000 GBP2023-03-31
-500,000 GBP2022-04-01
Retained earnings (accumulated losses)
3,759,758 GBP2024-03-31
3,277,373 GBP2023-03-31
3,280,858 GBP2022-04-01
Equity
4,021,169 GBP2024-03-31
3,538,784 GBP2023-03-31
3,542,269 GBP2022-04-01
Restated amount
3,462,995 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
482,385 GBP2023-04-01 ~ 2024-03-31
75,789 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
482,385 GBP2023-04-01 ~ 2024-03-31
75,789 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
15,877 GBP2023-04-01 ~ 2024-03-31
15,103 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
1,681,436 GBP2024-03-31
1,522,808 GBP2023-04-01
1,522,808 GBP2023-03-31
191,641 GBP2022-04-01
Audit Fees/Expenses
36,000 GBP2023-04-01 ~ 2024-03-31
33,400 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,719,704 GBP2023-04-01 ~ 2024-03-31
1,535,928 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
187,659 GBP2023-04-01 ~ 2024-03-31
163,805 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,980,180 GBP2023-04-01 ~ 2024-03-31
1,770,929 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
318,000 GBP2023-04-01 ~ 2024-03-31
319,448 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,290 GBP2023-04-01 ~ 2024-03-31
16,772 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
162,500 GBP2023-04-01 ~ 2024-03-31
20,509 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
6,000 GBP2024-03-31
34,388 GBP2023-03-31
Computer software
39,870 GBP2024-03-31
32,890 GBP2023-03-31
Intangible Assets - Gross Cost
45,870 GBP2024-03-31
67,278 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,445 GBP2024-03-31
32,055 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
26,591 GBP2024-03-31
45,924 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
11,055 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
2,555 GBP2024-03-31
2,333 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
15,226 GBP2024-03-31
13,197 GBP2023-03-31
Furniture and fittings
21,006 GBP2024-03-31
11,091 GBP2023-03-31
Office equipment
8,371 GBP2024-03-31
1,853 GBP2023-03-31
Computers
59,414 GBP2024-03-31
47,030 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
104,017 GBP2024-03-31
73,171 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Computers
-1,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-1,842 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,898 GBP2023-03-31
Furniture and fittings
10,608 GBP2023-03-31
Office equipment
1,247 GBP2023-03-31
Computers
29,821 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
51,574 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
768 GBP2023-04-01 ~ 2024-03-31
Computers, Owned/Freehold
11,850 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
15,877 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-1,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,842 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,650 GBP2024-03-31
Furniture and fittings
11,376 GBP2024-03-31
Office equipment
1,412 GBP2024-03-31
Computers
40,171 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
65,609 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
2,576 GBP2024-03-31
3,299 GBP2023-03-31
Furniture and fittings
9,630 GBP2024-03-31
483 GBP2023-03-31
Office equipment
6,959 GBP2024-03-31
606 GBP2023-03-31
Computers
19,243 GBP2024-03-31
17,209 GBP2023-03-31
Raw materials and consumables
2,777,786 GBP2024-03-31
2,553,464 GBP2023-03-31
Value of work in progress
712,157 GBP2024-03-31
798,210 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,948,531 GBP2024-03-31
3,384,722 GBP2023-03-31
Prepayments/Accrued Income
Current
174,672 GBP2024-03-31
73,595 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
1,112 GBP2024-03-31
4,106 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,582,544 GBP2024-03-31
2,736,528 GBP2023-03-31
Corporation Tax Payable
Current
179,654 GBP2024-03-31
23,115 GBP2023-03-31
Taxation/Social Security Payable
Current
335,561 GBP2024-03-31
391,478 GBP2023-03-31
Other Creditors
Current
29,121 GBP2024-03-31
269,960 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
840,455 GBP2024-03-31
554,916 GBP2023-03-31
Creditors
Current
5,386,162 GBP2024-03-31
4,875,558 GBP2023-03-31
Net Deferred Tax Liability/Asset
1,112 GBP2024-03-31
4,106 GBP2023-03-31
13,144 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,994 GBP2023-04-01 ~ 2024-03-31
-9,038 GBP2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
553,702 shares2024-03-31
553,702 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.00012023-04-01 ~ 2024-03-31
Nominal value of allotted share capital
Class 1 ordinary share
55 GBP2023-04-01 ~ 2024-03-31
55 GBP2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
577,500 shares2024-03-31
577,500 shares2023-03-31
Par Value of Share
Class 2 ordinary share
0.00012023-04-01 ~ 2024-03-31
Nominal value of allotted share capital
Class 2 ordinary share
58 GBP2023-04-01 ~ 2024-03-31
58 GBP2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
71,623 shares2024-03-31
71,623 shares2023-03-31
Par Value of Share
Class 3 ordinary share
0.00012023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,964 GBP2024-03-31
57,960 GBP2023-03-31
Between one and five year
86,482 GBP2024-03-31
9,528 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
143,446 GBP2024-03-31
67,488 GBP2023-03-31