Average Number of Employees
1372023-04-01 ~ 2024-03-31
1342022-04-01 ~ 2023-03-31
Profit/Loss
218,988 GBP2023-04-01 ~ 2024-03-31
1,418,636 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
400,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
400,000 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
75,615 GBP2024-03-31
62,535 GBP2023-03-31
Turnover/Revenue
54,524,394 GBP2023-04-01 ~ 2024-03-31
55,794,018 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
49,118,305 GBP2023-04-01 ~ 2024-03-31
49,776,612 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,406,089 GBP2023-04-01 ~ 2024-03-31
6,017,406 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
5,047,795 GBP2023-04-01 ~ 2024-03-31
4,652,881 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
446,676 GBP2023-04-01 ~ 2024-03-31
1,449,070 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
12,971 GBP2023-04-01 ~ 2024-03-31
4,409 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
103,344 GBP2023-04-01 ~ 2024-03-31
92,531 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
356,303 GBP2023-04-01 ~ 2024-03-31
1,360,948 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
137,315 GBP2023-04-01 ~ 2024-03-31
-57,688 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
218,988 GBP2023-04-01 ~ 2024-03-31
1,418,636 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-124,000 GBP2023-04-01 ~ 2024-03-31
-124,000 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
7,366,545 GBP2024-03-31
7,271,557 GBP2023-03-31
5,976,921 GBP2022-03-31
Property, Plant & Equipment
2,735,607 GBP2024-03-31
2,353,182 GBP2023-03-31
Total Inventories
15,670,891 GBP2024-03-31
13,221,628 GBP2023-03-31
Debtors
4,097,953 GBP2024-03-31
3,775,333 GBP2023-03-31
Cash at bank and in hand
1,004,241 GBP2024-03-31
1,142,795 GBP2023-03-31
Current Assets
20,773,085 GBP2024-03-31
18,139,756 GBP2023-03-31
Creditors
Amounts falling due within one year
14,483,862 GBP2024-03-31
11,647,786 GBP2023-03-31
Net Current Assets/Liabilities
6,289,223 GBP2024-03-31
6,491,970 GBP2023-03-31
Total Assets Less Current Liabilities
9,024,830 GBP2024-03-31
8,845,152 GBP2023-03-31
Creditors
Amounts falling due after one year
1,182,670 GBP2024-03-31
1,111,060 GBP2023-03-31
Net Assets/Liabilities
7,766,545 GBP2024-03-31
7,671,557 GBP2023-03-31
Equity
Called up share capital
400,000 GBP2024-03-31
400,000 GBP2023-03-31
Equity
7,766,545 GBP2024-03-31
7,671,557 GBP2023-03-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
15.002023-04-01 ~ 2024-03-31
Motor vehicles
25.002023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
252,379 GBP2023-04-01 ~ 2024-03-31
117,493 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
112023-04-01 ~ 2024-03-31
112022-04-01 ~ 2023-03-31
Wages/Salaries
6,041,150 GBP2023-04-01 ~ 2024-03-31
5,556,180 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
666,161 GBP2023-04-01 ~ 2024-03-31
636,566 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
120,720 GBP2023-04-01 ~ 2024-03-31
116,506 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,828,031 GBP2023-04-01 ~ 2024-03-31
6,309,252 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
150,511 GBP2023-04-01 ~ 2024-03-31
138,350 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,080 GBP2023-04-01 ~ 2024-03-31
24,218 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
89,076 GBP2023-04-01 ~ 2024-03-31
258,580 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
400,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
400,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,845,395 GBP2024-03-31
1,845,395 GBP2023-03-31
Plant and equipment
178,440 GBP2024-03-31
177,453 GBP2023-03-31
Furniture and fittings
195,458 GBP2024-03-31
195,458 GBP2023-03-31
Motor vehicles
1,231,336 GBP2024-03-31
716,529 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-136,150 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
3,980,594 GBP2024-03-31
3,464,800 GBP2023-03-31
Property, Plant & Equipment - Disposals
-136,150 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
494,499 GBP2024-03-31
462,386 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,113 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
183,514 GBP2024-03-31
181,406 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,108 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
566,974 GBP2024-03-31
467,826 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
218,158 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-119,010 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,244,987 GBP2024-03-31
1,111,618 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
252,379 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-119,010 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
1,350,896 GBP2024-03-31
1,383,009 GBP2023-03-31
Plant and equipment
178,440 GBP2024-03-31
177,453 GBP2023-03-31
Furniture and fittings
11,944 GBP2024-03-31
14,052 GBP2023-03-31
Motor vehicles
664,362 GBP2024-03-31
248,703 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
591,268 GBP2024-03-31
263,178 GBP2023-03-31
Raw Materials
2,000 GBP2024-03-31
2,000 GBP2023-03-31
Value of work in progress
15,237,741 GBP2024-03-31
12,788,478 GBP2023-03-31
Finished Goods
431,150 GBP2024-03-31
431,150 GBP2023-03-31
Trade Debtors/Trade Receivables
1,724,929 GBP2024-03-31
1,307,476 GBP2023-03-31
Prepayments/Accrued Income
117,213 GBP2024-03-31
98,407 GBP2023-03-31
Amount of corporation tax that is recoverable
194,379 GBP2023-03-31
Other Debtors
887,878 GBP2024-03-31
976,238 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
66,190 GBP2024-03-31
588,666 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
13,458,958 GBP2024-03-31
10,307,857 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
395,721 GBP2024-03-31
325,915 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
12,667 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
348,266 GBP2024-03-31
301,317 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
194,912 GBP2024-03-31
84,584 GBP2023-03-31
Other Creditors
Amounts falling due within one year
7,148 GBP2024-03-31
39,447 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
551,330 GBP2024-03-31
178,594 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
194,912 GBP2024-03-31
84,584 GBP2023-03-31
Between one and five year
551,330 GBP2024-03-31
178,594 GBP2023-03-31
Minimum gross finance lease payments owing
746,242 GBP2024-03-31
263,178 GBP2023-03-31
Deferred Tax Liabilities
75,615 GBP2024-03-31
62,535 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2024-03-31
400,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
159,378 GBP2024-03-31
99,306 GBP2023-03-31
Between one and five year
232,260 GBP2024-03-31
146,115 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
391,638 GBP2024-03-31
245,421 GBP2023-03-31