Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
10,043,000 GBP2023-04-01 ~ 2024-03-31
9,090,000 GBP2022-04-01 ~ 2023-03-31
Raw materials and consumables used in the production process
-3,099,000 GBP2023-04-01 ~ 2024-03-31
-3,635,000 GBP2022-04-01 ~ 2023-03-31
Expenses related to depreciation, amortization, and impairment of assets
-199,000 GBP2023-04-01 ~ 2024-03-31
-187,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-727,000 GBP2023-04-01 ~ 2024-03-31
-1,985,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-966,000 GBP2023-04-01 ~ 2024-03-31
-2,175,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-966,000 GBP2023-04-01 ~ 2024-03-31
-2,175,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-966,000 GBP2023-04-01 ~ 2024-03-31
-2,175,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,760,000 GBP2024-03-31
1,577,000 GBP2023-03-31
Fixed Assets
1,760,000 GBP2024-03-31
1,577,000 GBP2023-03-31
Total Inventories
1,530,000 GBP2024-03-31
1,368,000 GBP2023-03-31
Debtors
Current
2,518,000 GBP2024-03-31
2,204,000 GBP2023-03-31
Cash at bank and in hand
16,000 GBP2024-03-31
30,000 GBP2023-03-31
Current Assets
4,064,000 GBP2024-03-31
3,602,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,485,000 GBP2024-03-31
-4,892,000 GBP2023-03-31
Net Current Assets/Liabilities
579,000 GBP2024-03-31
-1,290,000 GBP2023-03-31
Total Assets Less Current Liabilities
2,339,000 GBP2024-03-31
287,000 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-32,000 GBP2024-03-31
-14,000 GBP2023-03-31
Net Assets/Liabilities
2,307,000 GBP2024-03-31
273,000 GBP2023-03-31
Equity
Called up share capital
12,300,000 GBP2024-03-31
9,300,000 GBP2023-03-31
7,050,000 GBP2022-04-01
Retained earnings (accumulated losses)
-9,993,000 GBP2024-03-31
-9,027,000 GBP2023-03-31
-6,865,000 GBP2022-04-01
Equity
2,307,000 GBP2024-03-31
273,000 GBP2023-03-31
185,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
-966,000 GBP2023-04-01 ~ 2024-03-31
-2,175,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
3,000,000 GBP2023-04-01 ~ 2024-03-31
2,250,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
3,000,000 GBP2023-04-01 ~ 2024-03-31
2,250,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
29,000 GBP2023-04-01 ~ 2024-03-31
27,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,488,000 GBP2023-04-01 ~ 2024-03-31
4,038,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
462,000 GBP2023-04-01 ~ 2024-03-31
430,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
116,000 GBP2023-04-01 ~ 2024-03-31
121,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-241,000 GBP2023-04-01 ~ 2024-03-31
-414,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
659,000 GBP2024-03-31
659,000 GBP2023-03-31
Plant and equipment
6,130,000 GBP2024-03-31
5,748,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,789,000 GBP2024-03-31
6,407,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,573,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,830,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
172,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
199,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,745,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,029,000 GBP2024-03-31
Property, Plant & Equipment
Buildings
375,000 GBP2024-03-31
402,000 GBP2023-03-31
Plant and equipment
1,385,000 GBP2024-03-31
1,175,000 GBP2023-03-31
Raw materials and consumables
897,000 GBP2024-03-31
763,000 GBP2023-03-31
Finished Goods/Goods for Resale
633,000 GBP2024-03-31
605,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,564,000 GBP2024-03-31
1,471,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
640,000 GBP2024-03-31
517,000 GBP2023-03-31
Other Debtors
Current
62,000 GBP2024-03-31
158,000 GBP2023-03-31
Prepayments/Accrued Income
Current
252,000 GBP2024-03-31
58,000 GBP2023-03-31
Cash and Cash Equivalents
16,000 GBP2024-03-31
30,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
567,000 GBP2024-03-31
823,000 GBP2023-03-31
Amounts owed to group undertakings
Current
2,398,000 GBP2024-03-31
3,522,000 GBP2023-03-31
Other Creditors
Current
4,000 GBP2024-03-31
4,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
516,000 GBP2024-03-31
543,000 GBP2023-03-31
Creditors
Current
3,485,000 GBP2024-03-31
4,892,000 GBP2023-03-31
Other Creditors
Non-current
32,000 GBP2024-03-31
14,000 GBP2023-03-31
Creditors
Non-current
32,000 GBP2024-03-31
14,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,300,000 shares2024-03-31
9,300,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,000 GBP2024-03-31
25,000 GBP2023-03-31
Between one and five year
66,000 GBP2024-03-31
46,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
99,000 GBP2024-03-31
71,000 GBP2023-03-31