Cost of Sales
-10,717,584 GBP2023-04-01 ~ 2024-03-31
-10,410,610 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,170,956 GBP2023-04-01 ~ 2024-03-31
-3,779,900 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
485 GBP2023-04-01 ~ 2024-03-31
15,675 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,255,466 GBP2023-04-01 ~ 2024-03-31
1,421,624 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
943,494 GBP2023-04-01 ~ 2024-03-31
1,166,613 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
4,778,991 GBP2024-03-31
4,321,322 GBP2023-03-31
3,528,949 GBP2022-03-31
Dividends Paid
-485,825 GBP2023-04-01 ~ 2024-03-31
Retained earnings (accumulated losses)
-374,240 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
508,129 GBP2024-03-31
247,677 GBP2023-03-31
Property, Plant & Equipment
1,463,339 GBP2024-03-31
1,298,985 GBP2023-03-31
Fixed Assets
1,971,468 GBP2024-03-31
1,546,662 GBP2023-03-31
Debtors
2,192,292 GBP2024-03-31
1,983,782 GBP2023-03-31
Cash at bank and in hand
2,292,770 GBP2024-03-31
1,877,977 GBP2023-03-31
Current Assets
6,731,208 GBP2024-03-31
6,671,832 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,162,632 GBP2023-03-31
Net Current Assets/Liabilities
4,481,300 GBP2024-03-31
4,509,200 GBP2023-03-31
Total Assets Less Current Liabilities
6,452,768 GBP2024-03-31
6,055,862 GBP2023-03-31
Net Assets/Liabilities
5,914,191 GBP2024-03-31
5,456,522 GBP2023-03-31
Equity
Called up share capital
1,135,200 GBP2024-03-31
1,135,200 GBP2023-03-31
Equity
5,914,191 GBP2024-03-31
5,456,522 GBP2023-03-31
Audit Fees/Expenses
17,000 GBP2023-04-01 ~ 2024-03-31
15,200 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
702023-04-01 ~ 2024-03-31
672022-04-01 ~ 2023-03-31
Wages/Salaries
2,443,587 GBP2023-04-01 ~ 2024-03-31
2,264,775 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,941 GBP2023-04-01 ~ 2024-03-31
35,907 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,726,725 GBP2023-04-01 ~ 2024-03-31
2,515,483 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
37,120 GBP2023-04-01 ~ 2024-03-31
36,355 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
109,405 GBP2023-04-01 ~ 2024-03-31
7,834 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
727,108 GBP2024-03-31
523,965 GBP2023-03-31
Development expenditure
112,778 GBP2024-03-31
0 GBP2023-03-31
Intangible Assets - Gross Cost
839,886 GBP2024-03-31
523,965 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
23,064 GBP2024-03-31
0 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
331,757 GBP2024-03-31
276,288 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
23,064 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
55,469 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
89,714 GBP2024-03-31
0 GBP2023-03-31
Intangible Assets
508,129 GBP2024-03-31
247,677 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
992,012 GBP2023-03-31
Improvements to leasehold property
86,502 GBP2024-03-31
25,972 GBP2023-03-31
Plant and equipment
638,325 GBP2024-03-31
451,865 GBP2023-03-31
Furniture and fittings
227,094 GBP2024-03-31
177,080 GBP2023-03-31
Computers
288,833 GBP2024-03-31
257,542 GBP2023-03-31
Motor vehicles
47,986 GBP2024-03-31
47,986 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,301,372 GBP2024-03-31
1,952,457 GBP2023-03-31
Owned/Freehold, Land and buildings
1,012,632 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
46,639 GBP2023-03-31
Improvements to leasehold property
27,261 GBP2024-03-31
7,830 GBP2023-03-31
Plant and equipment
406,000 GBP2024-03-31
340,649 GBP2023-03-31
Furniture and fittings
109,529 GBP2024-03-31
84,742 GBP2023-03-31
Computers
221,947 GBP2024-03-31
163,912 GBP2023-03-31
Motor vehicles
17,944 GBP2024-03-31
9,700 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
838,033 GBP2024-03-31
653,472 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
8,713 GBP2023-04-01 ~ 2024-03-31
Improvements to leasehold property
19,431 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
65,351 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
24,787 GBP2023-04-01 ~ 2024-03-31
Computers
58,035 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
8,244 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
184,561 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
957,280 GBP2024-03-31
Improvements to leasehold property
59,241 GBP2024-03-31
18,142 GBP2023-03-31
Plant and equipment
232,325 GBP2024-03-31
111,216 GBP2023-03-31
Furniture and fittings
117,565 GBP2024-03-31
92,338 GBP2023-03-31
Computers
66,886 GBP2024-03-31
93,630 GBP2023-03-31
Motor vehicles
30,042 GBP2024-03-31
38,286 GBP2023-03-31
Land and buildings, Owned/Freehold
945,373 GBP2023-03-31
Finished Goods/Goods for Resale
2,246,146 GBP2024-03-31
2,810,073 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,731,717 GBP2024-03-31
1,424,566 GBP2023-03-31
Other Debtors
Current
121,100 GBP2024-03-31
134,763 GBP2023-03-31
Prepayments/Accrued Income
Current
339,475 GBP2024-03-31
424,453 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
2,192,292 GBP2024-03-31
Current, Amounts falling due within one year
1,983,782 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
150,000 GBP2024-03-31
150,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
21,265 GBP2024-03-31
14,269 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,069,191 GBP2024-03-31
883,987 GBP2023-03-31
Corporation Tax Payable
Current
212,195 GBP2024-03-31
249,556 GBP2023-03-31
Other Taxation & Social Security Payable
Current
61,452 GBP2024-03-31
54,901 GBP2023-03-31
Other Creditors
Current
391,449 GBP2024-03-31
529,571 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
344,356 GBP2024-03-31
280,348 GBP2023-03-31
Creditors
Current
2,249,908 GBP2024-03-31
2,162,632 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
287,500 GBP2024-03-31
437,500 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-03-31
20,168 GBP2023-03-31
Creditors
Non-current
287,500 GBP2024-03-31
457,668 GBP2023-03-31
Bank Borrowings
437,500 GBP2024-03-31
587,500 GBP2023-03-31
Total Borrowings
Current
150,000 GBP2024-03-31
150,000 GBP2023-03-31
Non-current
287,500 GBP2024-03-31
437,500 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
23,698 GBP2024-03-31
15,902 GBP2023-03-31
Minimum gross finance lease payments owing
23,698 GBP2024-03-31
39,600 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
21,265 GBP2024-03-31
34,437 GBP2023-03-31
Equity
Called up share capital
1,135,200 GBP2024-03-31
1,135,200 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
103,171 GBP2024-03-31
65,141 GBP2023-03-31
Between two and five year
69,181 GBP2024-03-31
32,352 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
172,352 GBP2024-03-31
97,493 GBP2023-03-31