Average Number of Employees
162023-04-01 ~ 2024-03-31
192022-04-01 ~ 2023-03-31
Profit/Loss
602,893 GBP2023-04-01 ~ 2024-03-31
348,686 GBP2022-04-01 ~ 2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
190,449 GBP2024-03-31
180,623 GBP2023-03-31
Turnover/Revenue
12,026,768 GBP2023-04-01 ~ 2024-03-31
12,683,996 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
10,576,849 GBP2023-04-01 ~ 2024-03-31
11,334,713 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,449,919 GBP2023-04-01 ~ 2024-03-31
1,349,283 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
517,162 GBP2023-04-01 ~ 2024-03-31
554,681 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
932,757 GBP2023-04-01 ~ 2024-03-31
794,602 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
252,183 GBP2023-04-01 ~ 2024-03-31
125,284 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
680,821 GBP2023-04-01 ~ 2024-03-31
669,318 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
77,928 GBP2023-04-01 ~ 2024-03-31
320,632 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
602,893 GBP2023-04-01 ~ 2024-03-31
348,686 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
2,601,865 GBP2024-03-31
1,998,972 GBP2023-03-31
1,650,286 GBP2022-03-31
Property, Plant & Equipment
1,068,365 GBP2024-03-31
1,221,404 GBP2023-03-31
Total Inventories
3,909,560 GBP2024-03-31
6,205,214 GBP2023-03-31
Debtors
8,239,187 GBP2024-03-31
8,822,837 GBP2023-03-31
Cash at bank and in hand
39,556 GBP2024-03-31
43,163 GBP2023-03-31
Current Assets
12,188,303 GBP2024-03-31
15,071,214 GBP2023-03-31
Creditors
Amounts falling due within one year
9,523,996 GBP2024-03-31
12,586,114 GBP2023-03-31
Net Current Assets/Liabilities
2,664,307 GBP2024-03-31
2,485,100 GBP2023-03-31
Total Assets Less Current Liabilities
3,732,672 GBP2024-03-31
3,706,504 GBP2023-03-31
Creditors
Amounts falling due after one year
940,258 GBP2024-03-31
1,526,809 GBP2023-03-31
Net Assets/Liabilities
2,601,965 GBP2024-03-31
1,999,072 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
2,601,965 GBP2024-03-31
1,999,072 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
228,567 GBP2023-04-01 ~ 2024-03-31
270,209 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-04-01 ~ 2024-03-31
Furniture and fittings
25.002023-04-01 ~ 2024-03-31
Motor vehicles
10.002023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
12023-04-01 ~ 2024-03-31
12022-04-01 ~ 2023-03-31
Wages/Salaries
110,419 GBP2023-04-01 ~ 2024-03-31
113,604 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
12,313 GBP2023-04-01 ~ 2024-03-31
13,655 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
823 GBP2023-04-01 ~ 2024-03-31
808 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
123,555 GBP2023-04-01 ~ 2024-03-31
128,067 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
89,785 GBP2023-04-01 ~ 2024-03-31
97,753 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,826 GBP2023-04-01 ~ 2024-03-31
180,623 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
170,205 GBP2023-04-01 ~ 2024-03-31
127,170 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,585,137 GBP2024-03-31
1,800,886 GBP2023-03-31
Furniture and fittings
30,051 GBP2024-03-31
30,051 GBP2023-03-31
Motor vehicles
552,010 GBP2024-03-31
516,010 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,167,198 GBP2024-03-31
2,346,947 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-378,914 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-378,914 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
909,984 GBP2024-03-31
990,658 GBP2023-03-31
Furniture and fittings
25,663 GBP2024-03-31
24,200 GBP2023-03-31
Motor vehicles
163,186 GBP2024-03-31
110,685 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,098,833 GBP2024-03-31
1,125,543 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
174,603 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
1,463 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
52,501 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,567 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-255,277 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-255,277 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
675,153 GBP2024-03-31
810,228 GBP2023-03-31
Furniture and fittings
4,388 GBP2024-03-31
5,851 GBP2023-03-31
Motor vehicles
388,824 GBP2024-03-31
405,325 GBP2023-03-31
Value of work in progress
3,909,560 GBP2024-03-31
6,205,214 GBP2023-03-31
Trade Debtors/Trade Receivables
32,239 GBP2024-03-31
67,870 GBP2023-03-31
Prepayments/Accrued Income
54,404 GBP2024-03-31
57,531 GBP2023-03-31
Other Debtors
603,032 GBP2024-03-31
594,247 GBP2023-03-31
Bank Overdrafts
-1,639,491 GBP2024-03-31
-1,887,063 GBP2023-03-31
Cash and Cash Equivalents
-1,599,935 GBP2024-03-31
-1,843,900 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,945,629 GBP2024-03-31
2,197,580 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,620,080 GBP2024-03-31
2,205,304 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
269,700 GBP2024-03-31
619,384 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
304,376 GBP2024-03-31
257,797 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
104,898 GBP2024-03-31
121,685 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
263,343 GBP2024-03-31
258,120 GBP2023-03-31
Other Creditors
Amounts falling due within one year
23,153 GBP2024-03-31
415,315 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
514,150 GBP2024-03-31
747,358 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
426,108 GBP2024-03-31
779,451 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
259,574 GBP2024-03-31
258,120 GBP2023-03-31
Between one and five year
429,877 GBP2024-03-31
779,451 GBP2023-03-31
Minimum gross finance lease payments owing
689,451 GBP2024-03-31
1,037,571 GBP2023-03-31
Deferred Tax Liabilities
190,449 GBP2024-03-31
180,623 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
100 shares2024-03-31
100 shares2023-03-31