Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
39,542,606 GBP2022-04-01 ~ 2023-03-31
31,562,130 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
35,315,290 GBP2022-04-01 ~ 2023-03-31
28,452,789 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
4,227,316 GBP2022-04-01 ~ 2023-03-31
3,109,341 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
3,683,462 GBP2022-04-01 ~ 2023-03-31
2,446,683 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
589,647 GBP2022-04-01 ~ 2023-03-31
674,617 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
419 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
69,828 GBP2022-04-01 ~ 2023-03-31
29,421 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
519,819 GBP2022-04-01 ~ 2023-03-31
645,615 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
31,389 GBP2022-04-01 ~ 2023-03-31
221,758 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
488,430 GBP2022-04-01 ~ 2023-03-31
423,857 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
488,430 GBP2022-04-01 ~ 2023-03-31
423,857 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
2,258,525 GBP2023-03-31
1,690,622 GBP2022-03-31
Total Inventories
1,516,105 GBP2023-03-31
219,531 GBP2022-03-31
Debtors
7,546,626 GBP2023-03-31
6,186,166 GBP2022-03-31
Cash at bank and in hand
1,438,460 GBP2023-03-31
795,801 GBP2022-03-31
Current Assets
10,501,191 GBP2023-03-31
7,201,498 GBP2022-03-31
Creditors
Current
8,387,166 GBP2023-03-31
4,352,412 GBP2022-03-31
Net Current Assets/Liabilities
2,114,025 GBP2023-03-31
2,849,086 GBP2022-03-31
Total Assets Less Current Liabilities
4,372,550 GBP2023-03-31
4,539,708 GBP2022-03-31
Net Assets/Liabilities
3,552,460 GBP2023-03-31
3,064,030 GBP2022-03-31
Equity
Called up share capital
300 GBP2023-03-31
300 GBP2022-03-31
300 GBP2021-03-31
Retained earnings (accumulated losses)
3,552,160 GBP2023-03-31
3,063,730 GBP2022-03-31
2,639,873 GBP2021-03-31
Equity
3,552,460 GBP2023-03-31
3,064,030 GBP2022-03-31
2,640,173 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
488,430 GBP2022-04-01 ~ 2023-03-31
423,857 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
1,676,098 GBP2022-04-01 ~ 2023-03-31
1,629,224 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
196,467 GBP2022-04-01 ~ 2023-03-31
81,137 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,989 GBP2022-04-01 ~ 2023-03-31
24,424 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
1,896,554 GBP2022-04-01 ~ 2023-03-31
1,734,785 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
402022-04-01 ~ 2023-03-31
382021-04-01 ~ 2022-03-31
Director Remuneration
89,899 GBP2022-04-01 ~ 2023-03-31
90,788 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
84,350 GBP2022-04-01 ~ 2023-03-31
72,144 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
15,000 GBP2022-04-01 ~ 2023-03-31
13,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,055,278 GBP2023-03-31
2,004,392 GBP2022-03-31
Furniture and fittings
4,948 GBP2023-03-31
4,948 GBP2022-03-31
Motor vehicles
370,817 GBP2023-03-31
315,848 GBP2022-03-31
Computers
122,119 GBP2023-03-31
90,458 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
3,553,162 GBP2023-03-31
2,415,646 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-46,693 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-46,693 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,043,983 GBP2023-03-31
541,160 GBP2022-03-31
Furniture and fittings
3,136 GBP2023-03-31
2,683 GBP2022-03-31
Motor vehicles
187,446 GBP2023-03-31
136,620 GBP2022-03-31
Computers
60,072 GBP2023-03-31
44,561 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,294,637 GBP2023-03-31
725,024 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
502,823 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
453 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
70,223 GBP2022-04-01 ~ 2023-03-31
Computers
15,511 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
589,010 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,397 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,397 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
2,011,295 GBP2023-03-31
1,463,232 GBP2022-03-31
Furniture and fittings
1,812 GBP2023-03-31
2,265 GBP2022-03-31
Motor vehicles
183,371 GBP2023-03-31
179,228 GBP2022-03-31
Computers
62,047 GBP2023-03-31
45,897 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,386,749 GBP2023-03-31
1,693,420 GBP2022-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,050,886 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
276,411 GBP2023-03-31
408,770 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
467,107 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
37,553 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
504,660 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,110,338 GBP2023-03-31
1,284,650 GBP2022-03-31
Motor vehicles, Under hire purchased contracts or finance leases
157,596 GBP2023-03-31
150,212 GBP2022-03-31
Under hire purchased contracts or finance leases
1,267,934 GBP2023-03-31
1,434,862 GBP2022-03-31
Merchandise
1,516,105 GBP2023-03-31
219,531 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
6,371,529 GBP2023-03-31
5,379,853 GBP2022-03-31
Amount of value-added tax that is recoverable
Current
493,029 GBP2023-03-31
188,604 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
7,546,626 GBP2023-03-31
6,186,166 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
83,333 GBP2023-03-31
69,444 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
482,598 GBP2023-03-31
12,540 GBP2022-03-31
Trade Creditors/Trade Payables
Current
6,800,118 GBP2023-03-31
3,507,975 GBP2022-03-31
Corporation Tax Payable
Current
265,349 GBP2022-03-31
Other Taxation & Social Security Payable
Current
121,638 GBP2023-03-31
110,264 GBP2022-03-31
Other Creditors
Current
874,479 GBP2023-03-31
368,884 GBP2022-03-31
Accrued Liabilities
Current
25,000 GBP2023-03-31
17,500 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
97,222 GBP2023-03-31
180,556 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
374,458 GBP2023-03-31
978,101 GBP2022-03-31
Bank Borrowings
Between two and five year, Non-current
97,222 GBP2023-03-31
180,556 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
374,458 GBP2023-03-31
978,101 GBP2022-03-31
hire purchase agreements
857,056 GBP2023-03-31
990,641 GBP2022-03-31
Bank Borrowings
Secured
180,555 GBP2023-03-31
250,000 GBP2022-03-31
Total Borrowings
Secured
1,037,611 GBP2023-03-31
1,240,641 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
348,410 GBP2023-03-31
317,021 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
488,430 GBP2022-04-01 ~ 2023-03-31