Intangible Assets
101,336 GBP2025-03-31
430,881 GBP2024-03-31
Average Number of Employees
392024-04-01 ~ 2025-03-31
422023-05-01 ~ 2024-03-31
Turnover/Revenue
13,645,861 GBP2024-04-01 ~ 2025-03-31
15,676,122 GBP2023-05-01 ~ 2024-03-31
Cost of Sales
-12,539,750 GBP2024-04-01 ~ 2025-03-31
-12,887,944 GBP2023-05-01 ~ 2024-03-31
Gross Profit/Loss
1,106,111 GBP2024-04-01 ~ 2025-03-31
2,788,178 GBP2023-05-01 ~ 2024-03-31
Administrative Expenses
-1,287,558 GBP2024-04-01 ~ 2025-03-31
-2,658,314 GBP2023-05-01 ~ 2024-03-31
Operating Profit/Loss
288,442 GBP2024-04-01 ~ 2025-03-31
567,520 GBP2023-05-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
92,565 GBP2023-05-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
191,161 GBP2024-04-01 ~ 2025-03-31
600,934 GBP2023-05-01 ~ 2024-03-31
Profit/Loss
278,165 GBP2024-04-01 ~ 2025-03-31
730,840 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment
128,802 GBP2025-03-31
187,311 GBP2024-03-31
Fixed Assets - Investments
500 GBP2025-03-31
500 GBP2024-03-31
Fixed Assets
230,638 GBP2025-03-31
403,251 GBP2024-03-31
Total Inventories
1,129,203 GBP2025-03-31
1,170,478 GBP2024-03-31
Debtors
Non-current
61,000 GBP2025-03-31
61,000 GBP2024-03-31
Current
9,592,154 GBP2025-03-31
12,384,261 GBP2024-03-31
Cash at bank and in hand
1,213,639 GBP2025-03-31
25,401 GBP2024-03-31
Current Assets
11,995,996 GBP2025-03-31
13,641,140 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-13,401,345 GBP2024-03-31
Net Current Assets/Liabilities
419,981 GBP2025-03-31
239,795 GBP2024-03-31
Total Assets Less Current Liabilities
650,619 GBP2025-03-31
643,046 GBP2024-03-31
Net Assets/Liabilities
650,619 GBP2025-03-31
643,046 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
100 GBP2023-05-01
Retained earnings (accumulated losses)
20,518 GBP2025-03-31
-257,647 GBP2024-03-31
-988,487 GBP2023-05-01
Other miscellaneous reserve
630,001 GBP2025-03-31
900,593 GBP2024-03-31
1,477,682 GBP2023-05-01
Equity
650,619 GBP2025-03-31
643,046 GBP2024-03-31
489,295 GBP2023-05-01
Profit/Loss
Retained earnings (accumulated losses)
278,165 GBP2024-04-01 ~ 2025-03-31
730,840 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-04-01 ~ 2025-03-31
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
152024-04-01 ~ 2025-03-31
Office equipment
332024-04-01 ~ 2025-03-31
Wages/Salaries
1,759,694 GBP2024-04-01 ~ 2025-03-31
1,608,466 GBP2023-05-01 ~ 2024-03-31
Social Security Costs
200,372 GBP2024-04-01 ~ 2025-03-31
170,488 GBP2023-05-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,010,378 GBP2024-04-01 ~ 2025-03-31
1,808,130 GBP2023-05-01 ~ 2024-03-31
Director Remuneration
291,941 GBP2024-04-01 ~ 2025-03-31
289,301 GBP2023-05-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-87,826 GBP2024-04-01 ~ 2025-03-31
-131,688 GBP2023-05-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
47,790 GBP2024-04-01 ~ 2025-03-31
114,177 GBP2023-05-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
48,692 GBP2025-03-31
48,692 GBP2024-03-31
Development expenditure
771,579 GBP2025-03-31
771,579 GBP2024-03-31
Intangible Assets - Gross Cost
820,271 GBP2025-03-31
820,271 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
36,693 GBP2025-03-31
30,670 GBP2024-03-31
Development expenditure
682,242 GBP2025-03-31
574,160 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
718,935 GBP2025-03-31
604,830 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
114,105 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,999 GBP2025-03-31
18,022 GBP2024-03-31
Development expenditure
89,337 GBP2025-03-31
197,419 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
21,447 GBP2025-03-31
21,447 GBP2024-03-31
Motor vehicles
17,875 GBP2025-03-31
55,254 GBP2024-03-31
Office equipment
136,006 GBP2025-03-31
134,508 GBP2024-03-31
Other
140,828 GBP2025-03-31
140,828 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-37,379 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
18,539 GBP2024-03-31
Motor vehicles
36,551 GBP2024-03-31
Office equipment
65,472 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
727 GBP2024-04-01 ~ 2025-03-31
Office equipment, Owned/Freehold
14,744 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-26,164 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
19,266 GBP2025-03-31
Motor vehicles
12,886 GBP2025-03-31
Office equipment
80,216 GBP2025-03-31
Other
118,030 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment
2,181 GBP2025-03-31
2,908 GBP2024-03-31
Motor vehicles
4,989 GBP2025-03-31
18,703 GBP2024-03-31
Office equipment
55,790 GBP2025-03-31
69,036 GBP2024-03-31
Other
22,798 GBP2025-03-31
41,118 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
441,178 GBP2025-03-31
477,059 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
-37,379 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
289,748 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
41,332 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
7,460 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,164 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
312,376 GBP2025-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
9,782 GBP2025-03-31
17,242 GBP2024-03-31
Under hire purchased contracts or finance leases
9,782 GBP2025-03-31
17,242 GBP2024-03-31
Value of work in progress
1,129,203 GBP2025-03-31
1,170,478 GBP2024-03-31
Other Debtors
Non-current
61,000 GBP2025-03-31
61,000 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
163,250 GBP2025-03-31
55,429 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
809,942 GBP2025-03-31
1,509,557 GBP2024-03-31
Other Debtors
Current
500,139 GBP2025-03-31
732,491 GBP2024-03-31
Prepayments/Accrued Income
Current
481,167 GBP2025-03-31
114,305 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
87,826 GBP2025-03-31
Cash and Cash Equivalents
1,213,639 GBP2025-03-31
25,401 GBP2024-03-31
Bank Borrowings
Current
200,000 GBP2025-03-31
200,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,451,584 GBP2025-03-31
2,420,197 GBP2024-03-31
Amounts owed to group undertakings
Current
437,432 GBP2025-03-31
575,869 GBP2024-03-31
Corporation Tax Payable
Current
822 GBP2025-03-31
Taxation/Social Security Payable
Current
80,239 GBP2025-03-31
76,844 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
8,698 GBP2025-03-31
16,345 GBP2024-03-31
Other Creditors
Current
1,050,225 GBP2025-03-31
1,070,128 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
360,375 GBP2025-03-31
690,859 GBP2024-03-31
Creditors
Current
11,576,015 GBP2025-03-31
13,401,345 GBP2024-03-31
Minimum gross finance lease payments owing
8,697 GBP2025-03-31
16,345 GBP2024-03-31
Net Deferred Tax Liability/Asset
87,826 GBP2025-03-31
-131,688 GBP2023-05-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
100 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,061 GBP2025-03-31
69,061 GBP2024-03-31
Between one and five year
243,776 GBP2025-03-31
252,837 GBP2024-03-31
More than five year
180,000 GBP2025-03-31
240,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
492,837 GBP2025-03-31
561,898 GBP2024-03-31