Average Number of Employees
1302024-04-01 ~ 2025-03-31
1212022-12-01 ~ 2024-03-31
Turnover/Revenue
15,069,711 GBP2024-04-01 ~ 2025-03-31
9,093,420 GBP2022-12-01 ~ 2024-03-31
Cost of Sales
-6,906,200 GBP2024-04-01 ~ 2025-03-31
-4,598,984 GBP2022-12-01 ~ 2024-03-31
Gross Profit/Loss
8,163,511 GBP2024-04-01 ~ 2025-03-31
4,494,436 GBP2022-12-01 ~ 2024-03-31
Distribution Costs
-65,660 GBP2024-04-01 ~ 2025-03-31
-36,806 GBP2022-12-01 ~ 2024-03-31
Administrative Expenses
-5,877,665 GBP2024-04-01 ~ 2025-03-31
-3,408,862 GBP2022-12-01 ~ 2024-03-31
Operating Profit/Loss
2,220,186 GBP2024-04-01 ~ 2025-03-31
1,048,768 GBP2022-12-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,545,269 GBP2024-04-01 ~ 2025-03-31
698,238 GBP2022-12-01 ~ 2024-03-31
Profit/Loss
1,258,112 GBP2024-04-01 ~ 2025-03-31
311,845 GBP2022-12-01 ~ 2024-03-31
Intangible Assets
-484,067 GBP2025-03-31
-551,427 GBP2024-03-31
Property, Plant & Equipment
2,464,255 GBP2025-03-31
1,163,598 GBP2024-03-31
Fixed Assets
1,980,188 GBP2025-03-31
612,171 GBP2024-03-31
Total Inventories
2,132,773 GBP2025-03-31
2,171,011 GBP2024-03-31
Debtors
Current
6,324,523 GBP2025-03-31
3,572,647 GBP2024-03-31
Cash at bank and in hand
325,407 GBP2025-03-31
227,446 GBP2024-03-31
Current Assets
8,782,703 GBP2025-03-31
5,971,104 GBP2024-03-31
Net Current Assets/Liabilities
3,925,759 GBP2025-03-31
3,895,357 GBP2024-03-31
Total Assets Less Current Liabilities
5,905,947 GBP2025-03-31
4,507,528 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-3,900,990 GBP2025-03-31
Net Assets/Liabilities
1,570,957 GBP2025-03-31
312,845 GBP2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
1,000 GBP2022-12-01
Retained earnings (accumulated losses)
1,569,957 GBP2025-03-31
311,845 GBP2024-03-31
Equity
1,570,957 GBP2025-03-31
312,845 GBP2024-03-31
1,000 GBP2022-12-01
Profit/Loss
Retained earnings (accumulated losses)
1,258,112 GBP2024-04-01 ~ 2025-03-31
311,845 GBP2022-12-01 ~ 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
10,715 GBP2024-04-01 ~ 2025-03-31
10,000 GBP2022-12-01 ~ 2024-03-31
Wages/Salaries
5,761,027 GBP2024-04-01 ~ 2025-03-31
3,434,055 GBP2022-12-01 ~ 2024-03-31
Social Security Costs
603,447 GBP2024-04-01 ~ 2025-03-31
347,808 GBP2022-12-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,577,915 GBP2024-04-01 ~ 2025-03-31
3,893,026 GBP2022-12-01 ~ 2024-03-31
Director Remuneration
421,451 GBP2024-04-01 ~ 2025-03-31
253,845 GBP2022-12-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
260,000 GBP2024-04-01 ~ 2025-03-31
174,000 GBP2022-12-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
386,317 GBP2024-04-01 ~ 2025-03-31
164,150 GBP2022-12-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
103,064 GBP2025-03-31
84,848 GBP2024-03-31
Goodwill
-633,132 GBP2025-03-31
-633,132 GBP2024-03-31
Intangible Assets - Gross Cost
-530,068 GBP2025-03-31
-548,284 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
-105,522 GBP2025-03-31
-42,209 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
-46,001 GBP2025-03-31
3,143 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
-49,144 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Goodwill
-527,610 GBP2025-03-31
-590,923 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
337,859 GBP2025-03-31
83,739 GBP2024-03-31
Plant and equipment
4,691,860 GBP2025-03-31
4,203,698 GBP2024-03-31
Motor vehicles
8,575 GBP2025-03-31
8,575 GBP2024-03-31
Furniture and fittings
116,453 GBP2025-03-31
51,203 GBP2024-03-31
Computers
77,174 GBP2025-03-31
17,946 GBP2024-03-31
Other
541,179 GBP2025-03-31
49,956 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,773,100 GBP2025-03-31
4,415,117 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-275,694 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-275,694 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,176,913 GBP2025-03-31
3,174,356 GBP2024-03-31
Motor vehicles
2,858 GBP2025-03-31
715 GBP2024-03-31
Furniture and fittings
37,389 GBP2025-03-31
30,641 GBP2024-03-31
Computers
11,250 GBP2025-03-31
482 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,308,845 GBP2025-03-31
3,251,519 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
6,748 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
331,665 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-274,339 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-274,339 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
257,424 GBP2025-03-31
38,414 GBP2024-03-31
Plant and equipment
1,514,947 GBP2025-03-31
1,029,342 GBP2024-03-31
Motor vehicles
5,717 GBP2025-03-31
7,860 GBP2024-03-31
Furniture and fittings
79,064 GBP2025-03-31
20,562 GBP2024-03-31
Computers
65,924 GBP2025-03-31
17,464 GBP2024-03-31
Other
541,179 GBP2025-03-31
49,956 GBP2024-03-31
Raw materials and consumables
349,710 GBP2025-03-31
243,506 GBP2024-03-31
Value of work in progress
1,494,496 GBP2025-03-31
1,389,523 GBP2024-03-31
Finished Goods/Goods for Resale
288,567 GBP2025-03-31
537,982 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
5,861,363 GBP2025-03-31
3,148,107 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
106,979 GBP2025-03-31
44,656 GBP2024-03-31
Other Debtors
Current
219,316 GBP2025-03-31
142,923 GBP2024-03-31
Prepayments/Accrued Income
Current
136,865 GBP2025-03-31
236,961 GBP2024-03-31
Bank Overdrafts
-3,135,641 GBP2025-03-31
-283,461 GBP2024-03-31
Cash and Cash Equivalents
-2,810,234 GBP2025-03-31
-56,015 GBP2024-03-31
Bank Overdrafts
Current
3,135,641 GBP2025-03-31
283,461 GBP2024-03-31
Bank Borrowings
Current
112,993 GBP2025-03-31
Trade Creditors/Trade Payables
Current
316,356 GBP2025-03-31
514,697 GBP2024-03-31
Amounts owed to group undertakings
Current
83,876 GBP2025-03-31
Corporation Tax Payable
Current
21,532 GBP2025-03-31
212,393 GBP2024-03-31
Taxation/Social Security Payable
Current
144,938 GBP2025-03-31
125,183 GBP2024-03-31
Other Creditors
Current
56,547 GBP2025-03-31
105,764 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
903,385 GBP2025-03-31
752,573 GBP2024-03-31
Creditors
Current
4,856,944 GBP2025-03-31
2,075,747 GBP2024-03-31
Other Remaining Borrowings
Non-current
285,509 GBP2025-03-31
253,239 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
448,037 GBP2025-03-31
Amounts owed to group undertakings
Non-current
200,000 GBP2025-03-31
800,000 GBP2024-03-31
Other Creditors
Non-current
299,694 GBP2025-03-31
299,694 GBP2024-03-31
Creditors
Non-current
3,900,990 GBP2025-03-31
4,020,683 GBP2024-03-31
Minimum gross finance lease payments owing
561,030 GBP2025-03-31
Net Deferred Tax Liability/Asset
-434,000 GBP2025-03-31
-174,000 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-260,000 GBP2024-04-01 ~ 2025-03-31
-174,000 GBP2022-12-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-440,000 GBP2025-03-31
-172,000 GBP2024-03-31
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
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
289,953 GBP2025-03-31
157,101 GBP2024-03-31
Between one and five year
597,370 GBP2025-03-31
448,973 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
887,323 GBP2025-03-31
606,074 GBP2024-03-31