Turnover/Revenue
19,419,701 GBP2024-04-01 ~ 2025-03-31
16,085,499 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-12,885,058 GBP2024-04-01 ~ 2025-03-31
-10,749,417 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,534,643 GBP2024-04-01 ~ 2025-03-31
5,336,082 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,435,304 GBP2024-04-01 ~ 2025-03-31
-4,040,362 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,099,339 GBP2024-04-01 ~ 2025-03-31
1,295,720 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-122,627 GBP2024-04-01 ~ 2025-03-31
-130,497 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
80,084 GBP2024-04-01 ~ 2025-03-31
1,665,223 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-200,000 GBP2024-04-01 ~ 2025-03-31
-175,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
869,249 GBP2025-03-31
891,693 GBP2024-03-31
Fixed Assets
10,127,204 GBP2025-03-31
9,294,060 GBP2024-03-31
Total Inventories
64,070 GBP2025-03-31
64,070 GBP2024-03-31
Debtors
4,250,037 GBP2025-03-31
3,281,463 GBP2023-03-31
Current Assets
5,374,112 GBP2025-03-31
3,734,974 GBP2024-03-31
Net Current Assets/Liabilities
3,619,788 GBP2025-03-31
-616,179 GBP2024-03-31
Total Assets Less Current Liabilities
13,746,992 GBP2025-03-31
8,677,881 GBP2024-03-31
Net Assets/Liabilities
2,976,629 GBP2025-03-31
2,998,359 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
Retained earnings (accumulated losses)
2,976,529 GBP2025-03-31
2,998,259 GBP2024-03-31
Profit/Loss
178,270 GBP2024-04-01 ~ 2025-03-31
1,578,970 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
1,041,618 GBP2025-03-31
389,441 GBP2024-03-31
304,897 GBP2023-03-31
Audit Fees/Expenses
35,954 GBP2024-04-01 ~ 2025-03-31
17,950 GBP2023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
212024-04-01 ~ 2025-03-31
212023-04-01 ~ 2024-03-31
Average Number of Employees
2042024-04-01 ~ 2025-03-31
2042023-04-01 ~ 2024-03-31
Social Security Costs
362,627 GBP2024-04-01 ~ 2025-03-31
319,183 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,346 GBP2024-04-01 ~ 2025-03-31
211,660 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
8,580,373 GBP2024-04-01 ~ 2025-03-31
7,349,511 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
20,021 GBP2024-04-01 ~ 2025-03-31
416,306 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
500,000 GBP2025-03-31
500,000 GBP2024-03-31
Intangible Assets - Gross Cost
1,397,656 GBP2025-03-31
1,351,725 GBP2024-03-31
Development expenditure
897,656 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
172,346 GBP2025-03-31
128,971 GBP2024-03-31
Goodwill
356,061 GBP2025-03-31
331,061 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
528,407 GBP2025-03-31
460,032 GBP2024-03-31
Intangible Assets
Development expenditure
725,310 GBP2025-03-31
722,754 GBP2024-03-31
Goodwill
143,939 GBP2025-03-31
168,939 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
8,220,517 GBP2025-03-31
7,703,956 GBP2024-03-31
Property, Plant & Equipment - Disposals
-27,249 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,128,756 GBP2025-03-31
2,602,962 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
532,259 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,465 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
5,091,761 GBP2025-03-31
5,100,994 GBP2024-03-31
Investments in Subsidiaries
Cost valuation
4,166,194 GBP2025-03-31
3,301,373 GBP2024-03-31
Investments in Subsidiaries
4,166,194 GBP2025-03-31
3,301,373 GBP2024-03-31
Amounts invested in assets
4,166,194 GBP2025-03-31
3,301,373 GBP2024-03-31
Trade Debtors/Trade Receivables
2,043,422 GBP2025-03-31
1,665,697 GBP2024-03-31
Other Debtors
Current
1,409,634 GBP2025-03-31
52,320 GBP2024-03-31
Prepayments/Accrued Income
182,016 GBP2025-03-31
763,568 GBP2024-03-31
Debtors
Current
4,250,037 GBP2025-03-31
3,281,463 GBP2024-03-31
Bank Overdrafts
Amounts falling due within one year
18,387 GBP2025-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
327,573 GBP2025-03-31
443,925 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
640,655 GBP2025-03-31
1,933,707 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
501,145 GBP2025-03-31
558,024 GBP2024-03-31
Other Creditors
Amounts falling due within one year
11,281 GBP2025-03-31
743,871 GBP2024-03-31
Accrued Liabilities
Amounts falling due within one year
255,283 GBP2025-03-31
471,634 GBP2024-03-31
Bank Borrowings
Amounts falling due after one year
333,341 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
508,637 GBP2025-03-31
814,454 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
18,387 GBP2025-03-31
199,992 GBP2024-03-31
Bank Borrowings
18,387 GBP2025-03-31
533,333 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
836,210 GBP2025-03-31
1,258,379 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
893,557 GBP2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31