(expand)Cash at bank and in hand
2,254,389 GBP2025-03-31
2,292,770 GBP2024-03-31
Current Assets
7,836,651 GBP2025-03-31
6,731,208 GBP2024-03-31
Net Current Assets/Liabilities
4,400,426 GBP2025-03-31
4,481,300 GBP2024-03-31
Total Assets Less Current Liabilities
6,314,428 GBP2025-03-31
6,452,768 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-1,272,500 GBP2025-03-31
-287,500 GBP2024-03-31
Net Assets/Liabilities
4,830,493 GBP2025-03-31
5,914,191 GBP2024-03-31
Equity
Called up share capital
200 GBP2025-03-31
1,135,200 GBP2024-03-31
1,135,200 GBP2023-03-31
Retained earnings (accumulated losses)
4,830,293 GBP2025-03-31
4,778,991 GBP2024-03-31
4,321,322 GBP2023-03-31
Equity
4,830,493 GBP2025-03-31
5,914,191 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
736,885 GBP2024-04-01 ~ 2025-03-31
943,494 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-485,825 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-685,583 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
17,500 GBP2024-04-01 ~ 2025-03-31
17,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
692024-04-01 ~ 2025-03-31
702023-04-01 ~ 2024-03-31
Wages/Salaries
2,511,549 GBP2024-04-01 ~ 2025-03-31
2,443,587 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,873 GBP2024-04-01 ~ 2025-03-31
46,941 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,851,193 GBP2024-04-01 ~ 2025-03-31
2,726,725 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
41,730 GBP2024-04-01 ~ 2025-03-31
37,120 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,022 GBP2024-04-01 ~ 2025-03-31
109,405 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
606,320 GBP2025-03-31
727,108 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
5,471 GBP2025-03-31
0 GBP2024-03-31
Development expenditure
139,302 GBP2025-03-31
112,778 GBP2024-03-31
Intangible Assets - Gross Cost
751,093 GBP2025-03-31
839,886 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2025-03-31
0 GBP2024-03-31
Development expenditure
84,271 GBP2025-03-31
23,064 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
399,717 GBP2025-03-31
331,757 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2024-04-01 ~ 2025-03-31
Development expenditure
64,897 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
71,650 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
5,471 GBP2025-03-31
0 GBP2024-03-31
Development expenditure
55,031 GBP2025-03-31
89,714 GBP2024-03-31
Intangible Assets
351,376 GBP2025-03-31
508,129 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,012,632 GBP2024-03-31
Improvements to leasehold property
108,168 GBP2025-03-31
86,502 GBP2024-03-31
Plant and equipment
860,903 GBP2025-03-31
638,325 GBP2024-03-31
Furniture and fittings
261,479 GBP2025-03-31
227,094 GBP2024-03-31
Computers
299,675 GBP2025-03-31
288,833 GBP2024-03-31
Motor vehicles
47,986 GBP2025-03-31
47,986 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,571,583 GBP2025-03-31
2,301,372 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,000 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-1,957 GBP2024-04-01 ~ 2025-03-31
Computers
-43,743 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-75,235 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
993,372 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
55,352 GBP2024-03-31
Improvements to leasehold property
56,301 GBP2025-03-31
27,261 GBP2024-03-31
Plant and equipment
496,048 GBP2025-03-31
406,000 GBP2024-03-31
Furniture and fittings
137,394 GBP2025-03-31
109,529 GBP2024-03-31
Computers
228,854 GBP2025-03-31
221,947 GBP2024-03-31
Motor vehicles
26,188 GBP2025-03-31
17,944 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,008,957 GBP2025-03-31
838,033 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
8,820 GBP2024-04-01 ~ 2025-03-31
Improvements to leasehold property
29,040 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
90,298 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
29,533 GBP2024-04-01 ~ 2025-03-31
Computers
50,650 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
8,244 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
216,585 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-250 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-1,668 GBP2024-04-01 ~ 2025-03-31
Computers
-43,743 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-45,661 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
929,200 GBP2025-03-31
957,280 GBP2024-03-31
Improvements to leasehold property
51,867 GBP2025-03-31
59,241 GBP2024-03-31
Plant and equipment
364,855 GBP2025-03-31
232,325 GBP2024-03-31
Furniture and fittings
124,085 GBP2025-03-31
117,565 GBP2024-03-31
Computers
70,821 GBP2025-03-31
66,886 GBP2024-03-31
Motor vehicles
21,798 GBP2025-03-31
30,042 GBP2024-03-31
Finished Goods/Goods for Resale
3,213,354 GBP2025-03-31
2,246,146 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,808,863 GBP2025-03-31
1,731,717 GBP2024-03-31
Other Debtors
Current
247,138 GBP2025-03-31
121,100 GBP2024-03-31
Prepayments/Accrued Income
Current
312,907 GBP2025-03-31
339,475 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,368,908 GBP2025-03-31
2,192,292 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
150,000 GBP2025-03-31
150,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
10,729 GBP2025-03-31
21,265 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,191,020 GBP2025-03-31
1,069,191 GBP2024-03-31
Corporation Tax Payable
Current
323,779 GBP2025-03-31
212,195 GBP2024-03-31
Other Taxation & Social Security Payable
Current
173,809 GBP2025-03-31
61,452 GBP2024-03-31
Other Creditors
Current
1,006,826 GBP2025-03-31
391,449 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
580,062 GBP2025-03-31
344,356 GBP2024-03-31
Creditors
Current
3,436,225 GBP2025-03-31
2,249,908 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
137,500 GBP2025-03-31
287,500 GBP2024-03-31
Other Remaining Borrowings
Non-current
1,135,000 GBP2025-03-31
0 GBP2024-03-31
Creditors
Non-current
1,272,500 GBP2025-03-31
287,500 GBP2024-03-31
Bank Borrowings
287,500 GBP2025-03-31
437,500 GBP2024-03-31
Total Borrowings
1,422,500 GBP2025-03-31
437,500 GBP2024-03-31
Current
150,000 GBP2025-03-31
150,000 GBP2024-03-31
Non-current
1,272,500 GBP2025-03-31
287,500 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
10,729 GBP2025-03-31
23,698 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
10,729 GBP2025-03-31
21,265 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2025-03-31
200 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2025-03-31
1,135,000 shares2024-03-31
Equity
Called up share capital
200 GBP2025-03-31
1,135,200 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,834 GBP2025-03-31
103,171 GBP2024-03-31
Between two and five year
23,755 GBP2025-03-31
69,181 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
124,589 GBP2025-03-31
172,352 GBP2024-03-31