(expand)Cost of Sales
29,714,161 GBP2024-04-01 ~ 2025-03-31
33,939,095 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
14,194,208 GBP2024-04-01 ~ 2025-03-31
14,187,203 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
12,281,791 GBP2024-04-01 ~ 2025-03-31
11,428,257 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,912,417 GBP2024-04-01 ~ 2025-03-31
2,758,946 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
614,320 GBP2024-04-01 ~ 2025-03-31
807,038 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,316,208 GBP2024-04-01 ~ 2025-03-31
1,951,908 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
37,982 GBP2024-04-01 ~ 2025-03-31
263,200 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,278,226 GBP2024-04-01 ~ 2025-03-31
1,688,708 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
8,411,441 GBP2025-03-31
7,133,215 GBP2024-03-31
5,444,507 GBP2023-03-31
Intangible Assets
91,920 GBP2025-03-31
589,764 GBP2024-03-31
Property, Plant & Equipment
11,977,379 GBP2025-03-31
13,213,379 GBP2024-03-31
Fixed Assets
12,069,299 GBP2025-03-31
13,803,143 GBP2024-03-31
Total Inventories
4,621,685 GBP2025-03-31
4,655,340 GBP2024-03-31
Debtors
7,643,865 GBP2025-03-31
4,839,233 GBP2024-03-31
Cash at bank and in hand
298,579 GBP2025-03-31
363,401 GBP2024-03-31
Current Assets
12,564,129 GBP2025-03-31
9,857,974 GBP2024-03-31
Creditors
Amounts falling due within one year
10,429,759 GBP2025-03-31
8,933,359 GBP2024-03-31
Net Current Assets/Liabilities
2,134,370 GBP2025-03-31
924,615 GBP2024-03-31
Total Assets Less Current Liabilities
14,203,669 GBP2025-03-31
14,727,758 GBP2024-03-31
Creditors
Amounts falling due after one year
5,117,429 GBP2025-03-31
6,682,426 GBP2024-03-31
Net Assets/Liabilities
8,511,443 GBP2025-03-31
7,233,217 GBP2024-03-31
Equity
Called up share capital
100,002 GBP2025-03-31
100,002 GBP2024-03-31
Equity
8,511,443 GBP2025-03-31
7,233,217 GBP2024-03-31
Property, Plant & Equipment - Depreciation Expense
1,971,592 GBP2024-04-01 ~ 2025-03-31
2,165,779 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
10.002024-04-01 ~ 2025-03-31
Motor vehicles
20.002024-04-01 ~ 2025-03-31
Average number of employees in administration and support functions
612024-04-01 ~ 2025-03-31
692023-04-01 ~ 2024-03-31
Wages/Salaries
13,170,007 GBP2024-04-01 ~ 2025-03-31
12,004,881 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
1,187,139 GBP2024-04-01 ~ 2025-03-31
1,087,699 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
432,121 GBP2024-04-01 ~ 2025-03-31
218,374 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
14,789,267 GBP2024-04-01 ~ 2025-03-31
13,310,954 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
233,173 GBP2024-04-01 ~ 2025-03-31
226,345 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-237,318 GBP2024-04-01 ~ 2025-03-31
269,052 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
329,052 GBP2024-04-01 ~ 2025-03-31
487,977 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
4,523,020 GBP2025-03-31
Development expenditure
2,035,094 GBP2025-03-31
Intangible Assets - Gross Cost
6,558,114 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,523,020 GBP2025-03-31
4,211,944 GBP2024-03-31
Development expenditure
1,943,174 GBP2025-03-31
1,756,406 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
6,466,194 GBP2025-03-31
5,968,350 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
311,076 GBP2024-04-01 ~ 2025-03-31
Development expenditure
186,768 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
497,844 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
91,920 GBP2025-03-31
278,688 GBP2024-03-31
Net goodwill
311,076 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,469,694 GBP2024-03-31
Plant and equipment
32,516,141 GBP2025-03-31
32,057,193 GBP2024-03-31
Motor vehicles
3,039,652 GBP2025-03-31
3,034,652 GBP2024-03-31
Other
1,044,008 GBP2025-03-31
1,458,216 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
45,111,995 GBP2025-03-31
45,019,755 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-144,789 GBP2024-04-01 ~ 2025-03-31
Other
-503,461 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-648,250 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
8,512,194 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,997,055 GBP2024-03-31
Plant and equipment
27,794,575 GBP2025-03-31
26,398,292 GBP2024-03-31
Motor vehicles
2,210,799 GBP2025-03-31
1,991,594 GBP2024-03-31
Other
948,768 GBP2025-03-31
1,419,435 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
33,134,616 GBP2025-03-31
31,806,376 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
183,419 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
1,536,174 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
219,205 GBP2024-04-01 ~ 2025-03-31
Other
32,794 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,971,592 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-139,891 GBP2024-04-01 ~ 2025-03-31
Other
-503,461 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-643,352 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
6,331,720 GBP2025-03-31
Plant and equipment
4,721,566 GBP2025-03-31
5,658,901 GBP2024-03-31
Motor vehicles
828,853 GBP2025-03-31
1,043,058 GBP2024-03-31
Other
95,240 GBP2025-03-31
38,781 GBP2024-03-31
Land and buildings, Owned/Freehold
6,472,639 GBP2024-03-31
Plant and equipment, Under hire purchased contracts or finance leases
117,817 GBP2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
712,735 GBP2025-03-31
896,160 GBP2024-03-31
Under hire purchased contracts or finance leases
830,552 GBP2025-03-31
1,034,129 GBP2024-03-31
Under hire purchased contracts or finance leases, Plant and equipment
137,969 GBP2024-03-31
Raw Materials
4,196,343 GBP2025-03-31
4,366,474 GBP2024-03-31
Value of work in progress
425,342 GBP2025-03-31
288,866 GBP2024-03-31
Trade Debtors/Trade Receivables
4,257,531 GBP2025-03-31
3,919,730 GBP2024-03-31
Prepayments/Accrued Income
579,930 GBP2025-03-31
574,054 GBP2024-03-31
Amount of corporation tax that is recoverable
5,852 GBP2024-03-31
Amounts owed by directors
1,664,546 GBP2025-03-31
Other Debtors
1,141,858 GBP2025-03-31
339,597 GBP2024-03-31
Bank Overdrafts
-965,639 GBP2025-03-31
Cash and Cash Equivalents
-667,060 GBP2025-03-31
363,401 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,362,539 GBP2025-03-31
473,333 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,673,734 GBP2025-03-31
4,036,033 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
234,224 GBP2025-03-31
257,154 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
831,233 GBP2025-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
772,488 GBP2025-03-31
687,357 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
206,313 GBP2025-03-31
221,374 GBP2024-03-31
Other Creditors
Amounts falling due within one year
309,283 GBP2025-03-31
244,349 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
4,597,428 GBP2025-03-31
5,956,112 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
520,001 GBP2025-03-31
726,314 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
206,313 GBP2025-03-31
221,374 GBP2024-03-31
Between one and five year
520,001 GBP2025-03-31
726,314 GBP2024-03-31
Minimum gross finance lease payments owing
726,314 GBP2025-03-31
947,688 GBP2024-03-31
Deferred Tax Liabilities
574,797 GBP2025-03-31
812,115 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 shares2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,002 shares2025-03-31
100,002 shares2024-03-31