Average Number of Employees
132024-04-01 ~ 2025-03-31
162023-04-01 ~ 2024-03-31
Profit/Loss
312,593 GBP2024-04-01 ~ 2025-03-31
602,893 GBP2023-04-01 ~ 2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
168,857 GBP2025-03-31
190,449 GBP2024-03-31
Turnover/Revenue
9,795,192 GBP2024-04-01 ~ 2025-03-31
12,026,768 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
8,506,978 GBP2024-04-01 ~ 2025-03-31
10,576,849 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,288,214 GBP2024-04-01 ~ 2025-03-31
1,449,919 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
640,829 GBP2024-04-01 ~ 2025-03-31
517,162 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
647,385 GBP2024-04-01 ~ 2025-03-31
932,757 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
303,779 GBP2024-04-01 ~ 2025-03-31
252,183 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
343,855 GBP2024-04-01 ~ 2025-03-31
680,821 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
31,262 GBP2024-04-01 ~ 2025-03-31
77,928 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
312,593 GBP2024-04-01 ~ 2025-03-31
602,893 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
2,914,458 GBP2025-03-31
2,601,865 GBP2024-03-31
1,998,972 GBP2023-03-31
Property, Plant & Equipment
1,036,347 GBP2025-03-31
1,068,365 GBP2024-03-31
Total Inventories
4,190,015 GBP2025-03-31
3,909,560 GBP2024-03-31
Debtors
10,093,434 GBP2025-03-31
8,239,187 GBP2024-03-31
Cash at bank and in hand
125,979 GBP2025-03-31
39,556 GBP2024-03-31
Current Assets
14,409,428 GBP2025-03-31
12,188,303 GBP2024-03-31
Creditors
Amounts falling due within one year
11,807,752 GBP2025-03-31
9,523,996 GBP2024-03-31
Net Current Assets/Liabilities
2,601,676 GBP2025-03-31
2,664,307 GBP2024-03-31
Total Assets Less Current Liabilities
3,638,023 GBP2025-03-31
3,732,672 GBP2024-03-31
Creditors
Amounts falling due after one year
554,608 GBP2025-03-31
940,258 GBP2024-03-31
Net Assets/Liabilities
2,914,558 GBP2025-03-31
2,601,965 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
Equity
2,914,558 GBP2025-03-31
2,601,965 GBP2024-03-31
Property, Plant & Equipment - Depreciation Expense
246,808 GBP2024-04-01 ~ 2025-03-31
228,567 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-04-01 ~ 2025-03-31
Furniture and fittings
25.002024-04-01 ~ 2025-03-31
Motor vehicles
10.002024-04-01 ~ 2025-03-31
Average number of employees in administration and support functions
12024-04-01 ~ 2025-03-31
12023-04-01 ~ 2024-03-31
Wages/Salaries
564,994 GBP2024-04-01 ~ 2025-03-31
510,454 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
48,996 GBP2024-04-01 ~ 2025-03-31
42,896 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,767 GBP2024-04-01 ~ 2025-03-31
10,790 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
627,757 GBP2024-04-01 ~ 2025-03-31
564,140 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
89,785 GBP2024-04-01 ~ 2025-03-31
89,785 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,592 GBP2024-04-01 ~ 2025-03-31
9,826 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
85,964 GBP2024-04-01 ~ 2025-03-31
170,205 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,644,162 GBP2025-03-31
1,585,137 GBP2024-03-31
Furniture and fittings
34,634 GBP2025-03-31
30,051 GBP2024-03-31
Motor vehicles
596,930 GBP2025-03-31
552,010 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,275,726 GBP2025-03-31
2,167,198 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-86,000 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-107,827 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-193,827 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,027,222 GBP2025-03-31
909,984 GBP2024-03-31
Furniture and fittings
27,906 GBP2025-03-31
25,663 GBP2024-03-31
Motor vehicles
184,251 GBP2025-03-31
163,186 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,239,379 GBP2025-03-31
1,098,833 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
184,872 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
2,243 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
59,693 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
246,808 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-67,634 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-38,628 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,262 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
616,940 GBP2025-03-31
675,153 GBP2024-03-31
Furniture and fittings
6,728 GBP2025-03-31
4,388 GBP2024-03-31
Motor vehicles
412,679 GBP2025-03-31
388,824 GBP2024-03-31
Value of work in progress
4,190,015 GBP2025-03-31
3,909,560 GBP2024-03-31
Trade Debtors/Trade Receivables
19,977 GBP2025-03-31
32,239 GBP2024-03-31
Prepayments/Accrued Income
436,379 GBP2025-03-31
54,404 GBP2024-03-31
Other Debtors
580,027 GBP2025-03-31
603,032 GBP2024-03-31
Bank Overdrafts
-1,885,435 GBP2025-03-31
-1,639,491 GBP2024-03-31
Cash and Cash Equivalents
-1,759,456 GBP2025-03-31
-1,599,935 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,178,519 GBP2025-03-31
1,945,629 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,515,580 GBP2025-03-31
1,620,080 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
269,203 GBP2025-03-31
269,700 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
259,498 GBP2025-03-31
304,376 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
83,860 GBP2025-03-31
104,898 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
255,058 GBP2025-03-31
263,343 GBP2024-03-31
Other Creditors
Amounts falling due within one year
111,030 GBP2025-03-31
23,153 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
249,914 GBP2025-03-31
514,150 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
304,694 GBP2025-03-31
426,108 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
255,058 GBP2025-03-31
259,574 GBP2024-03-31
Between one and five year
304,694 GBP2025-03-31
429,877 GBP2024-03-31
Minimum gross finance lease payments owing
559,752 GBP2025-03-31
689,451 GBP2024-03-31
Deferred Tax Liabilities
168,857 GBP2025-03-31
190,449 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
100 shares2025-03-31
100 shares2024-03-31