Cost of Sales
-1,463,439 GBP2022-04-01 ~ 2023-03-31
-1,540,731 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,882,389 GBP2022-04-01 ~ 2023-03-31
-4,034,684 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
531,176 GBP2022-04-01 ~ 2023-03-31
1,124,517 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
438,497 GBP2022-04-01 ~ 2023-03-31
872,457 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
1,259,601 GBP2023-03-31
821,104 GBP2022-03-31
-51,353 GBP2021-03-31
Intangible Assets
Other
235,000 GBP2023-03-31
235,000 GBP2022-03-31
Property, Plant & Equipment
1,520,844 GBP2023-03-31
1,790,599 GBP2022-03-31
Fixed Assets
1,755,844 GBP2023-03-31
2,025,599 GBP2022-03-31
Debtors
3,214,731 GBP2023-03-31
2,958,845 GBP2022-03-31
Cash at bank and in hand
39,142 GBP2023-03-31
161,025 GBP2022-03-31
Current Assets
3,278,820 GBP2023-03-31
3,180,563 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-3,397,177 GBP2023-03-31
Net Current Assets/Liabilities
-118,357 GBP2023-03-31
-799,677 GBP2022-03-31
Total Assets Less Current Liabilities
1,637,487 GBP2023-03-31
1,225,922 GBP2022-03-31
Net Assets/Liabilities
1,454,397 GBP2023-03-31
1,015,900 GBP2022-03-31
Equity
Called up share capital
5 GBP2023-03-31
5 GBP2022-03-31
Share premium
194,791 GBP2023-03-31
194,791 GBP2022-03-31
Equity
1,454,397 GBP2023-03-31
1,015,900 GBP2022-03-31
Audit Fees/Expenses
17,280 GBP2022-04-01 ~ 2023-03-31
13,408 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
1002022-04-01 ~ 2023-03-31
1472021-04-01 ~ 2022-03-31
Wages/Salaries
1,449,433 GBP2022-04-01 ~ 2023-03-31
1,972,065 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,653 GBP2022-04-01 ~ 2023-03-31
23,312 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
1,569,787 GBP2022-04-01 ~ 2023-03-31
2,137,128 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
60,000 GBP2022-04-01 ~ 2023-03-31
60,115 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-26,321 GBP2022-04-01 ~ 2023-03-31
32,050 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Goodwill
256,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
235,000 GBP2022-03-31
Intangible Assets - Gross Cost
491,000 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
256,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
256,000 GBP2022-03-31
Intangible Assets
Goodwill
0 GBP2023-03-31
0 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
235,000 GBP2023-03-31
235,000 GBP2022-03-31
Intangible Assets
235,000 GBP2023-03-31
235,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,222,022 GBP2023-03-31
2,213,147 GBP2022-03-31
Improvements to leasehold property
24,350 GBP2023-03-31
24,350 GBP2022-03-31
Furniture and fittings
2,341,103 GBP2023-03-31
2,340,138 GBP2022-03-31
Motor vehicles
87,265 GBP2023-03-31
40,990 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
4,674,740 GBP2023-03-31
4,618,625 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,168,001 GBP2023-03-31
951,907 GBP2022-03-31
Improvements to leasehold property
24,350 GBP2023-03-31
24,350 GBP2022-03-31
Furniture and fittings
1,925,337 GBP2023-03-31
1,821,577 GBP2022-03-31
Motor vehicles
36,208 GBP2023-03-31
30,192 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,153,896 GBP2023-03-31
2,828,026 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
216,094 GBP2022-04-01 ~ 2023-03-31
Improvements to leasehold property
0 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
103,760 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
6,016 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
325,870 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,054,021 GBP2023-03-31
1,261,240 GBP2022-03-31
Improvements to leasehold property
0 GBP2023-03-31
0 GBP2022-03-31
Furniture and fittings
415,766 GBP2023-03-31
518,561 GBP2022-03-31
Motor vehicles
51,057 GBP2023-03-31
10,798 GBP2022-03-31
Finished Goods/Goods for Resale
24,947 GBP2023-03-31
60,693 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
12,467 GBP2023-03-31
0 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
17,997 GBP2023-03-31
17,997 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
297,793 GBP2023-03-31
543,792 GBP2022-03-31
Other Debtors
Current
2,383,028 GBP2023-03-31
1,880,200 GBP2022-03-31
Prepayments/Accrued Income
Current
30,123 GBP2023-03-31
43,533 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
2,741,408 GBP2023-03-31
Amounts falling due within one year, Current
2,485,522 GBP2022-03-31
Other Debtors
Non-current
473,323 GBP2023-03-31
473,323 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-03-31
33 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
4,123 GBP2023-03-31
0 GBP2022-03-31
Other Remaining Borrowings
Current
20,760 GBP2023-03-31
178,233 GBP2022-03-31
Trade Creditors/Trade Payables
Current
676,187 GBP2023-03-31
304,677 GBP2022-03-31
Amounts owed to group undertakings
Current
1,596,673 GBP2023-03-31
2,637,340 GBP2022-03-31
Corporation Tax Payable
Current
352,152 GBP2023-03-31
247,452 GBP2022-03-31
Other Taxation & Social Security Payable
Current
574,639 GBP2023-03-31
402,694 GBP2022-03-31
Other Creditors
Current
60,927 GBP2023-03-31
128,737 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
111,716 GBP2023-03-31
81,074 GBP2022-03-31
Creditors
Current
3,397,177 GBP2023-03-31
3,980,240 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
25,435 GBP2023-03-31
0 GBP2022-03-31
Other Remaining Borrowings
Non-current
34,879 GBP2023-03-31
60,925 GBP2022-03-31
Creditors
Non-current
60,314 GBP2023-03-31
60,925 GBP2022-03-31
Bank Overdrafts
0 GBP2023-03-31
33 GBP2022-03-31
-33 GBP2022-03-31
Total Borrowings
55,639 GBP2023-03-31
239,191 GBP2022-03-31
Current
20,760 GBP2023-03-31
178,266 GBP2022-03-31
Non-current
34,879 GBP2023-03-31
60,925 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
4,123 GBP2023-03-31
0 GBP2022-03-31
Minimum gross finance lease payments owing
29,558 GBP2023-03-31
0 GBP2022-03-31
Equity
Called up share capital
5 GBP2023-03-31
5 GBP2022-03-31