Average Number of Employees
1752022-05-01 ~ 2023-04-30
1642021-05-01 ~ 2022-04-30
Turnover/Revenue
33,464,585 GBP2022-05-01 ~ 2023-04-30
32,585,075 GBP2021-05-01 ~ 2022-04-30
Cost of Sales
-27,330,181 GBP2022-05-01 ~ 2023-04-30
-27,939,093 GBP2021-05-01 ~ 2022-04-30
Gross Profit/Loss
6,134,404 GBP2022-05-01 ~ 2023-04-30
4,645,982 GBP2021-05-01 ~ 2022-04-30
Distribution Costs
-485,224 GBP2022-05-01 ~ 2023-04-30
-432,105 GBP2021-05-01 ~ 2022-04-30
Administrative Expenses
-6,028,851 GBP2022-05-01 ~ 2023-04-30
-5,259,142 GBP2021-05-01 ~ 2022-04-30
Operating Profit/Loss
1,966,849 GBP2022-05-01 ~ 2023-04-30
283,119 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
1,769,209 GBP2022-05-01 ~ 2023-04-30
161,455 GBP2021-05-01 ~ 2022-04-30
Profit/Loss
1,486,022 GBP2022-05-01 ~ 2023-04-30
202,465 GBP2021-05-01 ~ 2022-04-30
Equity
Retained earnings (accumulated losses)
10,545,113 GBP2023-04-30
9,059,091 GBP2022-04-30
8,856,626 GBP2021-04-30
Property, Plant & Equipment
5,519,350 GBP2023-04-30
5,046,562 GBP2022-04-30
Fixed Assets
5,519,350 GBP2023-04-30
5,046,562 GBP2022-04-30
Total Inventories
2,119,648 GBP2023-04-30
2,706,234 GBP2022-04-30
Debtors
13,712,822 GBP2023-04-30
11,527,939 GBP2022-04-30
Cash at bank and in hand
1,129,132 GBP2023-04-30
1,021,346 GBP2022-04-30
Current Assets
16,961,602 GBP2023-04-30
15,255,519 GBP2022-04-30
Net Current Assets/Liabilities
9,357,057 GBP2023-04-30
7,951,982 GBP2022-04-30
Total Assets Less Current Liabilities
14,876,407 GBP2023-04-30
12,998,544 GBP2022-04-30
Net Assets/Liabilities
10,669,613 GBP2023-04-30
9,183,591 GBP2022-04-30
Equity
Called up share capital
124,500 GBP2023-04-30
124,500 GBP2022-04-30
Equity
10,669,613 GBP2023-04-30
9,183,591 GBP2022-04-30
Property, Plant & Equipment - Depreciation Expense
608,262 GBP2022-05-01 ~ 2023-04-30
728,638 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-05-01 ~ 2023-04-30
Tools/Equipment for furniture and fittings
0.152022-05-01 ~ 2023-04-30
Motor vehicles
0.252022-05-01 ~ 2023-04-30
Audit Fees/Expenses
20,000 GBP2022-05-01 ~ 2023-04-30
15,000 GBP2021-05-01 ~ 2022-04-30
Average number of employees in administration and support functions
712022-05-01 ~ 2023-04-30
712021-05-01 ~ 2022-04-30
Wages/Salaries
6,356,761 GBP2022-05-01 ~ 2023-04-30
5,888,170 GBP2021-05-01 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,918 GBP2022-05-01 ~ 2023-04-30
109,818 GBP2021-05-01 ~ 2022-04-30
Staff Costs/Employee Benefits Expense
6,464,679 GBP2022-05-01 ~ 2023-04-30
5,997,988 GBP2021-05-01 ~ 2022-04-30
Director Remuneration
377,334 GBP2022-05-01 ~ 2023-04-30
364,802 GBP2021-05-01 ~ 2022-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
170,000 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
344,996 GBP2022-05-01 ~ 2023-04-30
30,676 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,400,187 GBP2023-04-30
3,392,287 GBP2022-04-30
Plant and equipment
6,677,656 GBP2023-04-30
5,752,254 GBP2022-04-30
Tools/Equipment for furniture and fittings
1,374,150 GBP2023-04-30
1,342,296 GBP2022-04-30
Motor vehicles
1,232,155 GBP2023-04-30
1,203,561 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
12,684,148 GBP2023-04-30
11,690,398 GBP2022-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-10,000 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
-87,300 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Disposals
-97,300 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
322,985 GBP2023-04-30
288,610 GBP2022-04-30
Plant and equipment
4,685,764 GBP2023-04-30
4,357,010 GBP2022-04-30
Tools/Equipment for furniture and fittings
1,206,279 GBP2023-04-30
1,112,678 GBP2022-04-30
Motor vehicles
949,770 GBP2023-04-30
885,538 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,164,798 GBP2023-04-30
6,643,836 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
34,375 GBP2022-05-01 ~ 2023-04-30
Plant and equipment
328,754 GBP2022-05-01 ~ 2023-04-30
Tools/Equipment for furniture and fittings
93,601 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
151,532 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
608,262 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-87,300 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,300 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,077,202 GBP2023-04-30
3,103,677 GBP2022-04-30
Plant and equipment
1,991,892 GBP2023-04-30
1,395,244 GBP2022-04-30
Tools/Equipment for furniture and fittings
167,871 GBP2023-04-30
229,618 GBP2022-04-30
Motor vehicles
282,385 GBP2023-04-30
318,023 GBP2022-04-30
Under hire purchased contracts or finance leases, Plant and equipment
1,311,864 GBP2023-04-30
793,536 GBP2022-04-30
Under hire purchased contracts or finance leases, Motor vehicles
304,528 GBP2023-04-30
310,192 GBP2022-04-30
Raw Materials
1,150,398 GBP2023-04-30
1,198,234 GBP2022-04-30
Value of work in progress
969,250 GBP2023-04-30
1,508,000 GBP2022-04-30
Trade Debtors/Trade Receivables
4,477,724 GBP2023-04-30
3,142,023 GBP2022-04-30
Prepayments/Accrued Income
414,765 GBP2023-04-30
325,992 GBP2022-04-30
Other Debtors
305,733 GBP2023-04-30
510,898 GBP2022-04-30
Bank Overdrafts
-450,149 GBP2023-04-30
-1,160,069 GBP2022-04-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
953,217 GBP2023-04-30
1,714,974 GBP2022-04-30
Trade Creditors/Trade Payables
Amounts falling due within one year
2,811,832 GBP2023-04-30
2,003,046 GBP2022-04-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,457,582 GBP2023-04-30
1,734,124 GBP2022-04-30
Corporation Tax Payable
Amounts falling due within one year
129,051 GBP2023-04-30
15,864 GBP2022-04-30
Other Taxation & Social Security Payable
Amounts falling due within one year
192,659 GBP2023-04-30
160,875 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
329,342 GBP2023-04-30
373,299 GBP2022-04-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
2,035,805 GBP2023-04-30
2,450,524 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,099,627 GBP2023-04-30
438,347 GBP2022-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
358,113 GBP2023-04-30
433,305 GBP2022-04-30
Between one and five year
1,259,260 GBP2023-04-30
468,948 GBP2022-04-30
Minimum gross finance lease payments owing
1,617,373 GBP2023-04-30
902,253 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
1,428,969 GBP2023-04-30
811,646 GBP2022-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
370,000 GBP2023-04-30
200,000 GBP2022-04-30
Deferred Tax Liabilities
370,000 GBP2023-04-30
200,000 GBP2022-04-30
Par Value of Share
Class 1 ordinary share
1 shares2022-05-01 ~ 2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,000 GBP2023-04-30
120,000 GBP2022-04-30