Average Number of Employees
232024-04-01 ~ 2025-03-31
Profit/Loss
455,195 GBP2024-04-01 ~ 2025-03-31
520,761 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
195,000 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
117,011 GBP2025-03-31
107,261 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
9,750 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Net goodwill
77,989 GBP2025-03-31
87,739 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
434,911 GBP2025-03-31
385,962 GBP2024-03-31
Turnover/Revenue
13,227,591 GBP2024-04-01 ~ 2025-03-31
14,002,784 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
10,848,685 GBP2024-04-01 ~ 2025-03-31
11,671,264 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,378,906 GBP2024-04-01 ~ 2025-03-31
2,331,520 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,696,675 GBP2024-04-01 ~ 2025-03-31
1,448,335 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
700,946 GBP2024-04-01 ~ 2025-03-31
901,900 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
94,277 GBP2024-04-01 ~ 2025-03-31
106,070 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
606,669 GBP2024-04-01 ~ 2025-03-31
795,830 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
151,474 GBP2024-04-01 ~ 2025-03-31
275,069 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
455,195 GBP2024-04-01 ~ 2025-03-31
520,761 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000 GBP2024-04-01 ~ 2025-03-31
-2,000 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
3,692,236 GBP2025-03-31
3,238,041 GBP2024-03-31
2,719,280 GBP2023-03-31
Intangible Assets
77,989 GBP2025-03-31
87,739 GBP2024-03-31
Property, Plant & Equipment
3,018,518 GBP2025-03-31
2,836,522 GBP2024-03-31
Fixed Assets
3,096,507 GBP2025-03-31
2,924,261 GBP2024-03-31
Total Inventories
3,980,488 GBP2025-03-31
2,384,350 GBP2024-03-31
Debtors
2,037,199 GBP2025-03-31
2,037,810 GBP2024-03-31
Cash at bank and in hand
1,385,084 GBP2025-03-31
2,221,057 GBP2024-03-31
Current Assets
7,402,771 GBP2025-03-31
6,643,217 GBP2024-03-31
Creditors
Amounts falling due within one year
5,543,576 GBP2025-03-31
5,021,203 GBP2024-03-31
Net Current Assets/Liabilities
1,859,195 GBP2025-03-31
1,622,014 GBP2024-03-31
Total Assets Less Current Liabilities
4,955,702 GBP2025-03-31
4,546,275 GBP2024-03-31
Creditors
Amounts falling due after one year
748,553 GBP2025-03-31
842,270 GBP2024-03-31
Net Assets/Liabilities
3,772,238 GBP2025-03-31
3,318,043 GBP2024-03-31
Equity
Called up share capital
80,002 GBP2025-03-31
80,002 GBP2024-03-31
Equity
3,772,238 GBP2025-03-31
3,318,043 GBP2024-03-31
Property, Plant & Equipment - Depreciation Expense
192,047 GBP2024-04-01 ~ 2025-03-31
153,989 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
500,641 GBP2024-04-01 ~ 2025-03-31
450,253 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
43,745 GBP2024-04-01 ~ 2025-03-31
38,483 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,350 GBP2024-04-01 ~ 2025-03-31
10,356 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
555,736 GBP2024-04-01 ~ 2025-03-31
499,092 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
44,479 GBP2024-04-01 ~ 2025-03-31
43,706 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,949 GBP2024-04-01 ~ 2025-03-31
153,151 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
151,667 GBP2024-04-01 ~ 2025-03-31
198,957 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
All ordinary shares
1,000 GBP2024-04-01 ~ 2025-03-31
2,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
195,000 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
117,011 GBP2025-03-31
107,261 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
9,750 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,160,599 GBP2025-03-31
1,160,599 GBP2024-03-31
Land and buildings, Long leasehold
170,611 GBP2024-03-31
Plant and equipment
3,307,571 GBP2025-03-31
2,933,528 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,638,781 GBP2025-03-31
4,264,738 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,500,582 GBP2025-03-31
1,311,947 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,620,263 GBP2025-03-31
1,428,216 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
188,635 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
192,047 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,160,599 GBP2025-03-31
Plant and equipment
1,806,989 GBP2025-03-31
1,621,581 GBP2024-03-31
Owned/Freehold, Land and buildings
1,160,599 GBP2024-03-31
Land and buildings, Long leasehold
54,342 GBP2024-03-31
Finished Goods
3,980,488 GBP2025-03-31
2,384,350 GBP2024-03-31
Trade Debtors/Trade Receivables
1,934,364 GBP2025-03-31
1,863,284 GBP2024-03-31
Prepayments/Accrued Income
13,278 GBP2025-03-31
6,429 GBP2024-03-31
Other Debtors
89,557 GBP2025-03-31
168,097 GBP2024-03-31
Bank Overdrafts
-249,005 GBP2025-03-31
-202,152 GBP2024-03-31
Cash and Cash Equivalents
1,136,079 GBP2025-03-31
2,018,905 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
376,413 GBP2025-03-31
329,560 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,209,717 GBP2025-03-31
4,021,126 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,585,952 GBP2025-03-31
209,257 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
103,292 GBP2025-03-31
121,832 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
8,720 GBP2025-03-31
5,626 GBP2024-03-31
Amounts owed to directors
Amounts falling due within one year
259,482 GBP2025-03-31
333,802 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
454,055 GBP2025-03-31
529,057 GBP2024-03-31
Deferred Tax Liabilities
434,911 GBP2025-03-31
385,962 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
74,002 shares2025-03-31
74,002 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 shares2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,000 shares2025-03-31
6,000 shares2024-03-31
Advances or credits given to directors
-259,482 GBP2025-03-31
-333,802 GBP2024-03-31
-435,382 GBP2023-03-31
Advances or credits made to directors during the period
74,320 GBP2024-04-01 ~ 2025-03-31
101,580 GBP2023-04-01 ~ 2024-03-31