(expand)Cost of Sales
-8,475,115 GBP2024-04-01 ~ 2025-03-31
-3,900,665 GBP2023-03-01 ~ 2024-03-31
Gross Profit/Loss
6,438,882 GBP2024-04-01 ~ 2025-03-31
3,276,996 GBP2023-03-01 ~ 2024-03-31
Administrative Expenses
-4,853,620 GBP2024-04-01 ~ 2025-03-31
-3,077,939 GBP2023-03-01 ~ 2024-03-31
Operating Profit/Loss
1,585,262 GBP2024-04-01 ~ 2025-03-31
199,057 GBP2023-03-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
887,624 GBP2024-04-01 ~ 2025-03-31
-226,624 GBP2023-03-01 ~ 2024-03-31
Profit/Loss
804,297 GBP2024-04-01 ~ 2025-03-31
-517,117 GBP2023-03-01 ~ 2024-03-31
Intangible Assets
295,409 GBP2025-03-31
309,963 GBP2024-03-31
Property, Plant & Equipment
1,116,202 GBP2025-03-31
1,016,649 GBP2024-03-31
Fixed Assets
1,411,611 GBP2025-03-31
1,326,612 GBP2024-03-31
Total Inventories
3,003,323 GBP2025-03-31
2,534,417 GBP2024-03-31
Debtors
Current
3,590,024 GBP2025-03-31
2,422,096 GBP2024-03-31
Cash at bank and in hand
154,812 GBP2025-03-31
80,471 GBP2024-03-31
Current Assets
6,748,159 GBP2025-03-31
5,036,984 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,474,465 GBP2025-03-31
Net Current Assets/Liabilities
3,273,694 GBP2025-03-31
2,938,732 GBP2024-03-31
Total Assets Less Current Liabilities
4,685,305 GBP2025-03-31
4,265,344 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-4,338,125 GBP2025-03-31
Net Assets/Liabilities
288,180 GBP2025-03-31
-516,117 GBP2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
1,000 GBP2023-03-01
Retained earnings (accumulated losses)
287,180 GBP2025-03-31
-517,117 GBP2024-03-31
Equity
288,180 GBP2025-03-31
-516,117 GBP2024-03-31
1,000 GBP2023-03-01
Profit/Loss
Retained earnings (accumulated losses)
804,297 GBP2024-04-01 ~ 2025-03-31
-517,117 GBP2023-03-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-04-01 ~ 2025-03-31
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
102024-04-01 ~ 2025-03-31
Computers
252024-04-01 ~ 2025-03-31
Audit Fees/Expenses
14,980 GBP2024-04-01 ~ 2025-03-31
14,000 GBP2023-03-01 ~ 2024-03-31
Wages/Salaries
5,738,669 GBP2024-04-01 ~ 2025-03-31
3,074,328 GBP2023-03-01 ~ 2024-03-31
Social Security Costs
611,785 GBP2024-04-01 ~ 2025-03-31
313,790 GBP2023-03-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,502,177 GBP2024-04-01 ~ 2025-03-31
3,461,050 GBP2023-03-01 ~ 2024-03-31
Director Remuneration
575,472 GBP2024-04-01 ~ 2025-03-31
276,661 GBP2023-03-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
67,000 GBP2024-04-01 ~ 2025-03-31
-8,000 GBP2023-03-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
221,906 GBP2024-04-01 ~ 2025-03-31
-55,591 GBP2023-03-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
129,786 GBP2025-03-31
101,581 GBP2024-03-31
Goodwill
318,030 GBP2025-03-31
318,030 GBP2024-03-31
Intangible Assets - Gross Cost
447,816 GBP2025-03-31
419,611 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
63,607 GBP2025-03-31
31,803 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
152,407 GBP2025-03-31
109,648 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
42,759 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Goodwill
254,423 GBP2025-03-31
286,227 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
135,677 GBP2025-03-31
135,677 GBP2024-03-31
Plant and equipment
2,175,541 GBP2025-03-31
1,944,883 GBP2024-03-31
Motor vehicles
23,138 GBP2025-03-31
22,828 GBP2024-03-31
Furniture and fittings
155,115 GBP2025-03-31
155,115 GBP2024-03-31
Computers
116,735 GBP2025-03-31
69,570 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,606,206 GBP2025-03-31
2,328,073 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,416 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-38,416 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,186,651 GBP2025-03-31
1,030,038 GBP2024-03-31
Motor vehicles
22,899 GBP2025-03-31
22,828 GBP2024-03-31
Furniture and fittings
80,478 GBP2025-03-31
69,314 GBP2024-03-31
Computers
67,877 GBP2025-03-31
64,477 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,490,004 GBP2025-03-31
1,311,424 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
164,599 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Owned/Freehold
71 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings, Owned/Freehold
11,164 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
186,566 GBP2024-04-01 ~ 2025-03-31
Plant and equipment, Under hire purchased contracts or finance leases
3,483 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
3,483 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,469 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,469 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
3,578 GBP2025-03-31
10,910 GBP2024-03-31
Plant and equipment
988,890 GBP2025-03-31
914,845 GBP2024-03-31
Motor vehicles
239 GBP2025-03-31
Furniture and fittings
74,637 GBP2025-03-31
85,801 GBP2024-03-31
Computers
48,858 GBP2025-03-31
5,093 GBP2024-03-31
Under hire purchased contracts or finance leases, Plant and equipment
190,656 GBP2025-03-31
Under hire purchased contracts or finance leases
190,656 GBP2025-03-31
Raw materials and consumables
661,459 GBP2025-03-31
389,717 GBP2024-03-31
Value of work in progress
1,014,559 GBP2025-03-31
736,929 GBP2024-03-31
Finished Goods/Goods for Resale
1,327,305 GBP2025-03-31
1,407,771 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,296,530 GBP2025-03-31
2,069,593 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
118,120 GBP2025-03-31
140,958 GBP2024-03-31
Prepayments/Accrued Income
Current
175,374 GBP2025-03-31
203,545 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
8,000 GBP2024-03-31
Bank Borrowings
Current
75,256 GBP2025-03-31
87,161 GBP2024-03-31
Trade Creditors/Trade Payables
Current
431,151 GBP2025-03-31
374,929 GBP2024-03-31
Amounts owed to group undertakings
Current
101,712 GBP2025-03-31
112,368 GBP2024-03-31
Corporation Tax Payable
Current
7,849 GBP2025-03-31
298,493 GBP2024-03-31
Taxation/Social Security Payable
Current
288,908 GBP2025-03-31
240,505 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
40,317 GBP2025-03-31
Other Creditors
Current
31,661 GBP2025-03-31
34,810 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
582,535 GBP2025-03-31
371,026 GBP2024-03-31
Creditors
Current
3,474,465 GBP2025-03-31
2,098,252 GBP2024-03-31
Bank Borrowings
Non-current
284,300 GBP2025-03-31
250,853 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
123,217 GBP2025-03-31
Amounts owed to group undertakings
Non-current
200,000 GBP2025-03-31
800,000 GBP2024-03-31
Other Creditors
Non-current
300,358 GBP2025-03-31
300,358 GBP2024-03-31
Creditors
Non-current
4,338,125 GBP2025-03-31
4,781,461 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
75,256 GBP2025-03-31
Non-current, Between one and two years
75,256 GBP2025-03-31
75,256 GBP2024-03-31
Non-current, Between two and five year
209,044 GBP2025-03-31
Between two and five year, Non-current
175,597 GBP2024-03-31
Total Borrowings
3,789,806 GBP2025-03-31
3,768,264 GBP2024-03-31
Minimum gross finance lease payments owing
163,534 GBP2025-03-31
Net Deferred Tax Liability/Asset
-59,000 GBP2025-03-31
8,000 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-67,000 GBP2024-04-01 ~ 2025-03-31
8,000 GBP2023-03-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-62,000 GBP2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-03-31
1,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31