Turnover/Revenue
8,758,915 GBP2020-04-01 ~ 2021-03-31
13,109,447 GBP2019-04-01 ~ 2020-03-31
Cost of Sales
-5,270,157 GBP2020-04-01 ~ 2021-03-31
-7,615,355 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
3,488,758 GBP2020-04-01 ~ 2021-03-31
5,494,092 GBP2019-04-01 ~ 2020-03-31
Distribution Costs
-341,383 GBP2020-04-01 ~ 2021-03-31
-270,263 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
-4,571,477 GBP2020-04-01 ~ 2021-03-31
-4,734,473 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
-923,807 GBP2020-04-01 ~ 2021-03-31
670,639 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
-646,898 GBP2020-04-01 ~ 2021-03-31
851,771 GBP2019-04-01 ~ 2020-03-31
Intangible Assets
171,787 GBP2021-03-31
210,067 GBP2020-03-31
Property, Plant & Equipment
5,081,840 GBP2021-03-31
5,441,386 GBP2020-03-31
Fixed Assets - Investments
100 GBP2021-03-31
100 GBP2020-03-31
Fixed Assets
5,253,727 GBP2021-03-31
5,651,553 GBP2020-03-31
Total Inventories
2,553,853 GBP2021-03-31
2,619,677 GBP2020-03-31
Debtors
3,333,289 GBP2021-03-31
4,456,182 GBP2020-03-31
Cash at bank and in hand
961,067 GBP2021-03-31
307,270 GBP2020-03-31
Current Assets
6,848,209 GBP2021-03-31
7,383,129 GBP2020-03-31
Net Current Assets/Liabilities
2,817,014 GBP2021-03-31
2,586,541 GBP2020-03-31
Total Assets Less Current Liabilities
8,070,741 GBP2021-03-31
8,238,094 GBP2020-03-31
Creditors
Non-current, Amounts falling due after one year
-5,661,909 GBP2021-03-31
-5,173,758 GBP2020-03-31
Net Assets/Liabilities
1,901,502 GBP2021-03-31
2,548,400 GBP2020-03-31
Equity
Called up share capital
1 GBP2021-03-31
1 GBP2020-03-31
1 GBP2019-03-31
Retained earnings (accumulated losses)
1,901,501 GBP2021-03-31
2,548,399 GBP2020-03-31
1,696,628 GBP2019-03-31
Equity
1,901,502 GBP2021-03-31
2,548,400 GBP2020-03-31
1,696,629 GBP2019-03-31
Profit/Loss
Retained earnings (accumulated losses)
-646,898 GBP2020-04-01 ~ 2021-03-31
851,771 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-646,898 GBP2020-04-01 ~ 2021-03-31
851,771 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
-646,898 GBP2020-04-01 ~ 2021-03-31
851,771 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment - Depreciation Expense
568,269 GBP2020-04-01 ~ 2021-03-31
538,630 GBP2019-04-01 ~ 2020-03-31
Wages/Salaries
3,640,539 GBP2020-04-01 ~ 2021-03-31
5,173,390 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
466,728 GBP2020-04-01 ~ 2021-03-31
529,779 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
4,317,119 GBP2020-04-01 ~ 2021-03-31
5,978,859 GBP2019-04-01 ~ 2020-03-31
Average number of employees in administration and support functions
372020-04-01 ~ 2021-03-31
352019-04-01 ~ 2020-03-31
Average Number of Employees
1102020-04-01 ~ 2021-03-31
1352019-04-01 ~ 2020-03-31
Director Remuneration
316,191 GBP2020-04-01 ~ 2021-03-31
469,837 GBP2019-04-01 ~ 2020-03-31
Audit Fees/Expenses
14,550 GBP2020-04-01 ~ 2021-03-31
14,500 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,306 GBP2020-04-01 ~ 2021-03-31
165,909 GBP2019-04-01 ~ 2020-03-31
Tax Expense/Credit at Applicable Tax Rate
-175,523 GBP2020-04-01 ~ 2021-03-31
127,421 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Goodwill
382,816 GBP2021-03-31
382,816 GBP2020-03-31
Intangible Assets - Gross Cost
382,816 GBP2021-03-31
382,816 GBP2020-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
211,029 GBP2021-03-31
172,749 GBP2020-03-31
Intangible Assets - Accumulated Amortisation & Impairment
211,029 GBP2021-03-31
172,749 GBP2020-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
38,280 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
38,280 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
Goodwill
171,787 GBP2021-03-31
210,067 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
312,882 GBP2021-03-31
287,580 GBP2020-03-31
Motor vehicles
104,977 GBP2021-03-31
104,977 GBP2020-03-31
Other
7,042,043 GBP2021-03-31
6,978,199 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
7,831,901 GBP2021-03-31
7,636,500 GBP2020-03-31
Property, Plant & Equipment - Disposals
Other
-13,252 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Disposals
-19,502 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
211,664 GBP2021-03-31
141,724 GBP2020-03-31
Motor vehicles
104,254 GBP2021-03-31
90,950 GBP2020-03-31
Other
2,346,165 GBP2021-03-31
1,896,061 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,750,061 GBP2021-03-31
2,195,114 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
69,940 GBP2020-04-01 ~ 2021-03-31
Motor vehicles
13,304 GBP2020-04-01 ~ 2021-03-31
Other
463,356 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
568,269 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-13,252 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,322 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
101,218 GBP2021-03-31
145,856 GBP2020-03-31
Motor vehicles
723 GBP2021-03-31
14,027 GBP2020-03-31
Other
4,695,878 GBP2021-03-31
5,082,138 GBP2020-03-31
Investments in Subsidiaries
100 GBP2021-03-31
100 GBP2020-03-31
Cost valuation
100 GBP2020-03-31
Raw materials and consumables
377,733 GBP2021-03-31
407,631 GBP2020-03-31
Value of work in progress
1,227,451 GBP2021-03-31
1,159,260 GBP2020-03-31
Finished Goods/Goods for Resale
948,669 GBP2021-03-31
1,052,786 GBP2020-03-31
Trade Debtors/Trade Receivables
1,380,562 GBP2021-03-31
2,709,096 GBP2020-03-31
Amounts Owed By Related Parties
1,007,603 GBP2021-03-31
1,135,726 GBP2020-03-31
Other Debtors
75,826 GBP2021-03-31
87,577 GBP2020-03-31
Prepayments
252,636 GBP2021-03-31
295,978 GBP2020-03-31
Debtors
Current
3,333,289 GBP2021-03-31
4,456,182 GBP2020-03-31
Cash and Cash Equivalents
961,067 GBP2021-03-31
307,270 GBP2020-03-31
Total Borrowings
Current, Amounts falling due within one year
1,537,802 GBP2021-03-31
2,790,915 GBP2020-03-31
Trade Creditors/Trade Payables
918,424 GBP2021-03-31
1,054,706 GBP2020-03-31
Amounts Owed to Related Parties
752,356 GBP2021-03-31
502,816 GBP2020-03-31
Taxation/Social Security Payable
759,096 GBP2021-03-31
345,776 GBP2020-03-31
Other Creditors
7,065 GBP2021-03-31
25,827 GBP2020-03-31
Total Borrowings
Non-current, Amounts falling due after one year
594,472 GBP2021-03-31
1,201,925 GBP2020-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
500,630 GBP2021-03-31
515,936 GBP2020-03-31
Par Value of Share
Class 1 ordinary share
12020-04-01 ~ 2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2021-03-31
1 shares2020-03-31
Bank Overdrafts
Current
938,966 GBP2021-03-31
1,929,161 GBP2020-03-31
Total Borrowings
Current
1,537,802 GBP2021-03-31
2,790,915 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
598,835 GBP2021-03-31
861,754 GBP2020-03-31
Minimum gross finance lease payments owing
1,193,307 GBP2021-03-31
2,063,679 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,843 GBP2021-03-31
224,322 GBP2020-03-31
Between two and five year
962,628 GBP2021-03-31
962,814 GBP2020-03-31
More than five year
40,109 GBP2021-03-31
280,766 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,243,580 GBP2021-03-31
1,467,902 GBP2020-03-31