Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
4,140,650 GBP2023-04-01 ~ 2024-03-31
3,536,712 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
2,808,340 GBP2023-04-01 ~ 2024-03-31
2,608,676 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,332,310 GBP2023-04-01 ~ 2024-03-31
928,036 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
994,292 GBP2023-04-01 ~ 2024-03-31
1,051,631 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
338,018 GBP2023-04-01 ~ 2024-03-31
-123,595 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,461 GBP2023-04-01 ~ 2024-03-31
62 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
223,341 GBP2023-04-01 ~ 2024-03-31
141,916 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
117,138 GBP2023-04-01 ~ 2024-03-31
-265,449 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
29,285 GBP2023-04-01 ~ 2024-03-31
-120,641 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
87,853 GBP2023-04-01 ~ 2024-03-31
-144,808 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
1,003,388 GBP2024-03-31
915,535 GBP2023-03-31
1,060,343 GBP2022-03-31
Property, Plant & Equipment
5,005,716 GBP2024-03-31
5,238,482 GBP2023-03-31
Total Inventories
41,451 GBP2024-03-31
29,893 GBP2023-03-31
Debtors
380,596 GBP2024-03-31
416,140 GBP2023-03-31
Cash at bank and in hand
164,563 GBP2024-03-31
73,309 GBP2023-03-31
Current Assets
586,610 GBP2024-03-31
519,342 GBP2023-03-31
Creditors
Current
4,530,504 GBP2024-03-31
4,733,855 GBP2023-03-31
Net Current Assets/Liabilities
-3,943,894 GBP2024-03-31
-4,214,513 GBP2023-03-31
Total Assets Less Current Liabilities
1,061,822 GBP2024-03-31
1,023,969 GBP2023-03-31
Creditors
Non-current
58,334 GBP2024-03-31
108,334 GBP2023-03-31
Net Assets/Liabilities
1,003,488 GBP2024-03-31
915,635 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
1,003,488 GBP2024-03-31
915,635 GBP2023-03-31
Wages/Salaries
1,650,803 GBP2023-04-01 ~ 2024-03-31
1,525,328 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
103,180 GBP2023-04-01 ~ 2024-03-31
100,657 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,971 GBP2023-04-01 ~ 2024-03-31
23,188 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,775,954 GBP2023-04-01 ~ 2024-03-31
1,649,173 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1092023-04-01 ~ 2024-03-31
1022022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
241,325 GBP2023-04-01 ~ 2024-03-31
254,664 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,700 GBP2023-04-01 ~ 2024-03-31
11,700 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
29,285 GBP2023-04-01 ~ 2024-03-31
-50,435 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,100,000 GBP2024-03-31
3,100,000 GBP2023-03-31
Plant and equipment
2,430,765 GBP2024-03-31
2,367,681 GBP2023-03-31
Computers
668,934 GBP2024-03-31
723,459 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,199,699 GBP2024-03-31
6,191,140 GBP2023-03-31
Property, Plant & Equipment - Disposals
Computers
-58,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-58,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
351,333 GBP2024-03-31
289,333 GBP2023-03-31
Plant and equipment
842,650 GBP2024-03-31
663,325 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,193,983 GBP2024-03-31
952,658 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
62,000 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
179,325 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
241,325 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,748,667 GBP2024-03-31
2,810,667 GBP2023-03-31
Plant and equipment
1,588,115 GBP2024-03-31
1,704,356 GBP2023-03-31
Computers
668,934 GBP2024-03-31
723,459 GBP2023-03-31
Merchandise
41,451 GBP2024-03-31
29,893 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
10,429 GBP2024-03-31
31,550 GBP2023-03-31
Other Debtors
Current
229,160 GBP2024-03-31
72,801 GBP2023-03-31
Prepayments/Accrued Income
Current
44,525 GBP2024-03-31
46,022 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
284,114 GBP2024-03-31
150,373 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
2,914,000 GBP2024-03-31
3,071,033 GBP2023-03-31
Trade Creditors/Trade Payables
Current
154,778 GBP2024-03-31
155,634 GBP2023-03-31
Amounts owed to group undertakings
Current
920,000 GBP2024-03-31
1,036,000 GBP2023-03-31
Other Taxation & Social Security Payable
Current
22,329 GBP2024-03-31
22,613 GBP2023-03-31
Other Creditors
Current
366,721 GBP2024-03-31
329,272 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
36,608 GBP2024-03-31
34,397 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
58,334 GBP2024-03-31
108,334 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
2,914,000 GBP2024-03-31
3,071,033 GBP2023-03-31
Non-current, Between one and two years
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Non-current, Between two and five year
8,334 GBP2024-03-31
58,334 GBP2023-03-31
Secured
2,972,334 GBP2024-03-31
3,179,367 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31