(expand)Operating Profit/Loss
567,520 GBP2023-05-01 ~ 2024-03-31
587,541 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
92,565 GBP2023-05-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
600,934 GBP2023-05-01 ~ 2024-03-31
1,336,368 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
730,840 GBP2023-05-01 ~ 2024-03-31
1,054,280 GBP2022-05-01 ~ 2023-04-30
Intangible Assets
215,440 GBP2024-03-31
338,700 GBP2023-04-30
Property, Plant & Equipment
187,311 GBP2024-03-31
239,839 GBP2023-04-30
Fixed Assets - Investments
500 GBP2024-03-31
500 GBP2023-04-30
Fixed Assets
403,251 GBP2024-03-31
579,039 GBP2023-04-30
Total Inventories
1,170,478 GBP2024-03-31
832,250 GBP2023-04-30
Debtors
Non-current
61,000 GBP2024-03-31
Current
12,384,261 GBP2024-03-31
10,675,668 GBP2023-04-30
Cash at bank and in hand
25,401 GBP2024-03-31
874,920 GBP2023-04-30
Current Assets
13,641,140 GBP2024-03-31
12,382,838 GBP2023-04-30
Creditors
Current, Amounts falling due within one year
-13,401,345 GBP2024-03-31
Net Current Assets/Liabilities
239,795 GBP2024-03-31
57,669 GBP2023-04-30
Total Assets Less Current Liabilities
643,046 GBP2024-03-31
636,708 GBP2023-04-30
Creditors
Non-current, Amounts falling due after one year
-15,725 GBP2023-04-30
Net Assets/Liabilities
643,046 GBP2024-03-31
489,295 GBP2023-04-30
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-04-30
100 GBP2022-05-01
Retained earnings (accumulated losses)
-257,647 GBP2024-03-31
-988,487 GBP2023-04-30
-2,042,767 GBP2022-05-01
Other miscellaneous reserve
900,593 GBP2024-03-31
1,477,682 GBP2023-04-30
Equity
643,046 GBP2024-03-31
489,295 GBP2023-04-30
-2,042,667 GBP2022-05-01
Profit/Loss
Retained earnings (accumulated losses)
730,840 GBP2023-05-01 ~ 2024-03-31
1,054,280 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-05-01 ~ 2024-03-31
Motor vehicles
252023-05-01 ~ 2024-03-31
Furniture and fittings
152023-05-01 ~ 2024-03-31
Office equipment
332023-05-01 ~ 2024-03-31
Wages/Salaries
1,608,466 GBP2023-05-01 ~ 2024-03-31
1,793,252 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
170,488 GBP2023-05-01 ~ 2024-03-31
196,245 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
1,808,130 GBP2023-05-01 ~ 2024-03-31
2,018,115 GBP2022-05-01 ~ 2023-04-30
Director Remuneration
289,301 GBP2023-05-01 ~ 2024-03-31
287,162 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-131,688 GBP2023-05-01 ~ 2024-03-31
282,088 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
114,177 GBP2023-05-01 ~ 2024-03-31
253,910 GBP2022-05-01 ~ 2023-04-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
48,692 GBP2024-03-31
48,692 GBP2023-04-30
Development expenditure
771,579 GBP2024-03-31
771,579 GBP2023-04-30
Intangible Assets - Gross Cost
820,271 GBP2024-03-31
820,271 GBP2023-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
30,670 GBP2024-03-31
23,179 GBP2023-04-30
Development expenditure
574,160 GBP2024-03-31
458,392 GBP2023-04-30
Intangible Assets - Accumulated Amortisation & Impairment
604,830 GBP2024-03-31
481,571 GBP2023-04-30
Intangible Assets - Increase From Amortisation Charge for Year
123,259 GBP2023-05-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
18,022 GBP2024-03-31
Development expenditure
197,419 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
21,447 GBP2024-03-31
21,447 GBP2023-04-30
Motor vehicles
55,254 GBP2024-03-31
69,181 GBP2023-04-30
Office equipment
134,508 GBP2024-03-31
134,508 GBP2023-04-30
Other
140,828 GBP2024-03-31
140,828 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-13,927 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
17,174 GBP2023-04-30
Motor vehicles
42,128 GBP2023-04-30
Office equipment
50,893 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
6,320 GBP2023-05-01 ~ 2024-03-31
Office equipment, Owned/Freehold
14,579 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-11,897 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,539 GBP2024-03-31
Motor vehicles
36,551 GBP2024-03-31
Office equipment
65,472 GBP2024-03-31
Other
99,710 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
2,908 GBP2024-03-31
4,273 GBP2023-04-30
Motor vehicles
18,703 GBP2024-03-31
27,053 GBP2023-04-30
Office equipment
69,036 GBP2024-03-31
83,615 GBP2023-04-30
Other
41,118 GBP2024-03-31
57,843 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
477,059 GBP2024-03-31
490,986 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
-13,927 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
251,147 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
50,498 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,897 GBP2023-05-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
289,748 GBP2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
17,242 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
22,444 GBP2023-04-30
Under hire purchased contracts or finance leases
17,242 GBP2024-03-31
50,419 GBP2023-04-30
Value of work in progress
1,170,478 GBP2024-03-31
832,250 GBP2023-04-30
Other Debtors
Non-current
61,000 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
55,429 GBP2024-03-31
140,366 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
1,509,557 GBP2024-03-31
868,693 GBP2023-04-30
Other Debtors
Current
732,491 GBP2024-03-31
614,773 GBP2023-04-30
Prepayments/Accrued Income
Current
114,305 GBP2024-03-31
52,182 GBP2023-04-30
Cash and Cash Equivalents
25,401 GBP2024-03-31
874,920 GBP2023-04-30
Bank Borrowings
Current
200,000 GBP2024-03-31
200,000 GBP2023-04-30
Other Remaining Borrowings
Current
8,855 GBP2023-04-30
Trade Creditors/Trade Payables
Current
2,420,197 GBP2024-03-31
2,680,999 GBP2023-04-30
Amounts owed to group undertakings
Current
575,869 GBP2024-03-31
85,800 GBP2023-04-30
Taxation/Social Security Payable
Current
76,844 GBP2024-03-31
82,407 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
16,345 GBP2024-03-31
13,295 GBP2023-04-30
Other Creditors
Current
1,070,128 GBP2024-03-31
1,046,907 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
690,859 GBP2024-03-31
1,288,434 GBP2023-04-30
Creditors
Current
13,401,345 GBP2024-03-31
12,325,169 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
15,725 GBP2023-04-30
Creditors
Non-current
15,725 GBP2023-04-30
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2024-03-31
Total Borrowings
200,000 GBP2024-03-31
208,855 GBP2023-04-30
Minimum gross finance lease payments owing
16,345 GBP2024-03-31
29,020 GBP2023-04-30
Net Deferred Tax Liability/Asset
-131,688 GBP2023-04-30
150,400 GBP2022-05-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-131,688 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
-139,390 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
100 shares2023-04-30
Par Value of Share
Class 1 ordinary share
1.002023-05-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,061 GBP2024-03-31
60,000 GBP2023-04-30
Between one and five year
252,837 GBP2024-03-31
240,000 GBP2023-04-30
More than five year
240,000 GBP2024-03-31
300,000 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
561,898 GBP2024-03-31
600,000 GBP2023-04-30