Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
4,559,069 GBP2024-04-01 ~ 2025-03-31
4,140,650 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
3,078,340 GBP2024-04-01 ~ 2025-03-31
2,808,340 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,480,729 GBP2024-04-01 ~ 2025-03-31
1,332,310 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,096,687 GBP2024-04-01 ~ 2025-03-31
994,292 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
384,042 GBP2024-04-01 ~ 2025-03-31
338,018 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,901 GBP2024-04-01 ~ 2025-03-31
2,461 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
223,368 GBP2024-04-01 ~ 2025-03-31
223,341 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
164,575 GBP2024-04-01 ~ 2025-03-31
117,138 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
41,144 GBP2024-04-01 ~ 2025-03-31
29,285 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
123,431 GBP2024-04-01 ~ 2025-03-31
87,853 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
1,126,819 GBP2025-03-31
1,003,388 GBP2024-03-31
915,535 GBP2023-03-31
Property, Plant & Equipment
4,801,250 GBP2025-03-31
5,005,716 GBP2024-03-31
Total Inventories
49,908 GBP2025-03-31
41,451 GBP2024-03-31
Debtors
344,426 GBP2025-03-31
380,596 GBP2024-03-31
Cash at bank and in hand
254,145 GBP2025-03-31
164,563 GBP2024-03-31
Current Assets
648,479 GBP2025-03-31
586,610 GBP2024-03-31
Creditors
Current
1,779,094 GBP2025-03-31
4,530,504 GBP2024-03-31
Net Current Assets/Liabilities
-1,130,615 GBP2025-03-31
-3,943,894 GBP2024-03-31
Total Assets Less Current Liabilities
3,670,635 GBP2025-03-31
1,061,822 GBP2024-03-31
Creditors
Non-current
2,543,716 GBP2025-03-31
58,334 GBP2024-03-31
Net Assets/Liabilities
1,126,919 GBP2025-03-31
1,003,488 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
Equity
1,126,919 GBP2025-03-31
1,003,488 GBP2024-03-31
Wages/Salaries
1,827,070 GBP2024-04-01 ~ 2025-03-31
1,650,803 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
120,157 GBP2024-04-01 ~ 2025-03-31
103,180 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,055 GBP2024-04-01 ~ 2025-03-31
21,971 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,974,282 GBP2024-04-01 ~ 2025-03-31
1,775,954 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1122024-04-01 ~ 2025-03-31
1092023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
228,431 GBP2024-04-01 ~ 2025-03-31
241,325 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
13,400 GBP2024-04-01 ~ 2025-03-31
11,700 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,100,000 GBP2025-03-31
3,100,000 GBP2024-03-31
Plant and equipment
2,393,573 GBP2025-03-31
2,430,765 GBP2024-03-31
Computers
668,934 GBP2025-03-31
668,934 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
6,162,507 GBP2025-03-31
6,199,699 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-139,654 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-139,654 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
413,333 GBP2025-03-31
351,333 GBP2024-03-31
Plant and equipment
947,924 GBP2025-03-31
842,650 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,361,257 GBP2025-03-31
1,193,983 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
62,000 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
166,431 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,431 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-61,157 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-61,157 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
2,686,667 GBP2025-03-31
2,748,667 GBP2024-03-31
Plant and equipment
1,445,649 GBP2025-03-31
1,588,115 GBP2024-03-31
Computers
668,934 GBP2025-03-31
668,934 GBP2024-03-31
Merchandise
49,908 GBP2025-03-31
41,451 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,840 GBP2025-03-31
10,429 GBP2024-03-31
Other Debtors
Current
188,825 GBP2025-03-31
229,160 GBP2024-03-31
Prepayments/Accrued Income
Current
66,423 GBP2025-03-31
44,525 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
259,088 GBP2025-03-31
Amounts falling due within one year, Current
284,114 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
353,700 GBP2025-03-31
2,914,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
164,124 GBP2025-03-31
154,778 GBP2024-03-31
Amounts owed to group undertakings
Current
621,000 GBP2025-03-31
920,000 GBP2024-03-31
Other Taxation & Social Security Payable
Current
30,463 GBP2025-03-31
22,329 GBP2024-03-31
Other Creditors
Current
440,856 GBP2025-03-31
366,721 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
37,904 GBP2025-03-31
36,608 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
2,543,716 GBP2025-03-31
58,334 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
353,700 GBP2025-03-31
Non-current, Between one and two years
50,000 GBP2024-03-31
Non-current, Between two and five year
908,796 GBP2025-03-31
Between two and five year, Non-current
8,334 GBP2024-03-31
Secured
2,897,416 GBP2025-03-31
2,972,334 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31