Average Number of Employees
1452024-04-01 ~ 2025-03-31
1372023-04-01 ~ 2024-03-31
Profit/Loss
1,395,017 GBP2024-04-01 ~ 2025-03-31
218,988 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
400,000 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
400,000 GBP2025-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
162,009 GBP2025-03-31
75,615 GBP2024-03-31
Turnover/Revenue
41,502,714 GBP2024-04-01 ~ 2025-03-31
54,524,394 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
33,828,308 GBP2024-04-01 ~ 2025-03-31
49,118,305 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
7,674,406 GBP2024-04-01 ~ 2025-03-31
5,406,089 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
5,710,476 GBP2024-04-01 ~ 2025-03-31
5,047,795 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,048,757 GBP2024-04-01 ~ 2025-03-31
446,676 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
7,196 GBP2024-04-01 ~ 2025-03-31
12,971 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
102,100 GBP2024-04-01 ~ 2025-03-31
103,344 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,953,853 GBP2024-04-01 ~ 2025-03-31
356,303 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
558,836 GBP2024-04-01 ~ 2025-03-31
137,315 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,395,017 GBP2024-04-01 ~ 2025-03-31
218,988 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-148,000 GBP2024-04-01 ~ 2025-03-31
-124,000 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
8,613,562 GBP2025-03-31
7,366,545 GBP2024-03-31
7,271,557 GBP2023-03-31
Property, Plant & Equipment
2,897,809 GBP2025-03-31
2,735,607 GBP2024-03-31
Total Inventories
19,812,711 GBP2025-03-31
15,670,891 GBP2024-03-31
Debtors
2,724,433 GBP2025-03-31
4,097,953 GBP2024-03-31
Cash at bank and in hand
669,798 GBP2025-03-31
1,004,241 GBP2024-03-31
Current Assets
23,206,942 GBP2025-03-31
20,773,085 GBP2024-03-31
Creditors
Amounts falling due within one year
15,933,736 GBP2025-03-31
14,483,862 GBP2024-03-31
Net Current Assets/Liabilities
7,273,206 GBP2025-03-31
6,289,223 GBP2024-03-31
Total Assets Less Current Liabilities
10,171,015 GBP2025-03-31
9,024,830 GBP2024-03-31
Creditors
Amounts falling due after one year
995,444 GBP2025-03-31
1,182,670 GBP2024-03-31
Net Assets/Liabilities
9,013,562 GBP2025-03-31
7,766,545 GBP2024-03-31
Equity
Called up share capital
400,000 GBP2025-03-31
400,000 GBP2024-03-31
Equity
9,013,562 GBP2025-03-31
7,766,545 GBP2024-03-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
15.002024-04-01 ~ 2025-03-31
Motor vehicles
25.002024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Depreciation Expense
363,970 GBP2024-04-01 ~ 2025-03-31
252,379 GBP2023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
112024-04-01 ~ 2025-03-31
112023-04-01 ~ 2024-03-31
Wages/Salaries
6,310,147 GBP2024-04-01 ~ 2025-03-31
6,041,150 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
689,004 GBP2024-04-01 ~ 2025-03-31
666,161 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,708 GBP2024-04-01 ~ 2025-03-31
120,720 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
7,122,859 GBP2024-04-01 ~ 2025-03-31
6,828,031 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
108,923 GBP2024-04-01 ~ 2025-03-31
150,511 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
86,394 GBP2024-04-01 ~ 2025-03-31
13,080 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
488,464 GBP2024-04-01 ~ 2025-03-31
89,076 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
400,000 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
400,000 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,845,395 GBP2025-03-31
1,845,395 GBP2024-03-31
Plant and equipment
178,440 GBP2025-03-31
178,440 GBP2024-03-31
Furniture and fittings
63,015 GBP2025-03-31
195,458 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-132,443 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,625,995 GBP2025-03-31
1,231,336 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-163,263 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
4,242,810 GBP2025-03-31
3,980,594 GBP2024-03-31
Property, Plant & Equipment - Disposals
-295,706 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
526,612 GBP2025-03-31
494,499 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,113 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
52,862 GBP2025-03-31
183,514 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,792 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-132,444 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
765,527 GBP2025-03-31
566,974 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
330,065 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-131,512 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,345,001 GBP2025-03-31
1,244,987 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
363,970 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-263,956 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,318,783 GBP2025-03-31
1,350,896 GBP2024-03-31
Plant and equipment
178,440 GBP2025-03-31
178,440 GBP2024-03-31
Furniture and fittings
10,153 GBP2025-03-31
11,944 GBP2024-03-31
Motor vehicles
860,468 GBP2025-03-31
664,362 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
843,148 GBP2025-03-31
591,268 GBP2024-03-31
Raw Materials
2,000 GBP2025-03-31
2,000 GBP2024-03-31
Value of work in progress
19,379,561 GBP2025-03-31
15,237,741 GBP2024-03-31
Finished Goods
431,150 GBP2025-03-31
431,150 GBP2024-03-31
Trade Debtors/Trade Receivables
310,229 GBP2025-03-31
1,724,929 GBP2024-03-31
Prepayments/Accrued Income
193,693 GBP2025-03-31
117,213 GBP2024-03-31
Other Debtors
725,154 GBP2025-03-31
887,878 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
417,255 GBP2025-03-31
66,190 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
14,153,282 GBP2025-03-31
13,458,958 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
431,180 GBP2025-03-31
395,721 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
472,442 GBP2025-03-31
12,667 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
246,649 GBP2025-03-31
348,266 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
191,424 GBP2025-03-31
194,912 GBP2024-03-31
Other Creditors
Amounts falling due within one year
21,504 GBP2025-03-31
7,148 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
652,217 GBP2025-03-31
551,330 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
191,424 GBP2025-03-31
194,912 GBP2024-03-31
Between one and five year
652,217 GBP2025-03-31
551,330 GBP2024-03-31
Minimum gross finance lease payments owing
843,641 GBP2025-03-31
746,242 GBP2024-03-31
Deferred Tax Liabilities
162,009 GBP2025-03-31
75,615 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
400,000 shares2025-03-31
400,000 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,747 GBP2025-03-31
159,378 GBP2024-03-31
Between one and five year
253,734 GBP2025-03-31
232,260 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
410,481 GBP2025-03-31
391,638 GBP2024-03-31