Par Value of Share
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
12,650,029 GBP2023-04-01 ~ 2024-03-31
16,578,407 GBP2022-01-01 ~ 2023-03-31
Cost of Sales
-10,407,518 GBP2023-04-01 ~ 2024-03-31
-15,395,466 GBP2022-01-01 ~ 2023-03-31
Gross Profit/Loss
2,242,511 GBP2023-04-01 ~ 2024-03-31
1,182,941 GBP2022-01-01 ~ 2023-03-31
Administrative Expenses
-968,789 GBP2023-04-01 ~ 2024-03-31
-970,330 GBP2022-01-01 ~ 2023-03-31
Operating Profit/Loss
1,273,722 GBP2023-04-01 ~ 2024-03-31
212,611 GBP2022-01-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
852 GBP2023-04-01 ~ 2024-03-31
1,045 GBP2022-01-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
908,634 GBP2023-04-01 ~ 2024-03-31
-45,590 GBP2022-01-01 ~ 2023-03-31
Profit/Loss
989,110 GBP2023-04-01 ~ 2024-03-31
-62,583 GBP2022-01-01 ~ 2023-03-31
Comprehensive Income/Expense
989,110 GBP2023-04-01 ~ 2024-03-31
-62,583 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
7,207,986 GBP2024-03-31
3,304,539 GBP2023-03-31
Total Inventories
60,889 GBP2024-03-31
107,758 GBP2023-03-31
Debtors
3,743,075 GBP2024-03-31
2,872,914 GBP2023-03-31
Cash at bank and in hand
198,365 GBP2024-03-31
435,613 GBP2023-03-31
Current Assets
4,002,329 GBP2024-03-31
3,416,285 GBP2023-03-31
Creditors
Current
4,185,832 GBP2024-03-31
4,475,648 GBP2023-03-31
Net Current Assets/Liabilities
-183,503 GBP2024-03-31
-1,059,363 GBP2023-03-31
Total Assets Less Current Liabilities
7,024,483 GBP2024-03-31
2,245,176 GBP2023-03-31
Creditors
Non-current
-4,534,917 GBP2024-03-31
-681,126 GBP2023-03-31
Net Assets/Liabilities
2,286,243 GBP2024-03-31
1,297,133 GBP2023-03-31
Equity
Called up share capital
329,591 GBP2024-03-31
329,591 GBP2023-03-31
329,591 GBP2021-12-31
Share premium
42,024 GBP2024-03-31
42,024 GBP2023-03-31
42,024 GBP2021-12-31
Retained earnings (accumulated losses)
1,914,628 GBP2024-03-31
925,518 GBP2023-03-31
1,048,101 GBP2021-12-31
Equity
2,286,243 GBP2024-03-31
1,297,133 GBP2023-03-31
1,419,716 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2022-01-01 ~ 2023-03-31
Dividends Paid
-60,000 GBP2022-01-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
989,110 GBP2023-04-01 ~ 2024-03-31
-62,583 GBP2022-01-01 ~ 2023-03-31
Wages/Salaries
3,247,285 GBP2023-04-01 ~ 2024-03-31
4,251,953 GBP2022-01-01 ~ 2023-03-31
Social Security Costs
324,476 GBP2023-04-01 ~ 2024-03-31
438,660 GBP2022-01-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,671 GBP2023-04-01 ~ 2024-03-31
143,803 GBP2022-01-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,685,432 GBP2023-04-01 ~ 2024-03-31
4,834,416 GBP2022-01-01 ~ 2023-03-31
Average Number of Employees
902023-04-01 ~ 2024-03-31
972022-01-01 ~ 2023-03-31
Director Remuneration
187,226 GBP2023-04-01 ~ 2024-03-31
186,558 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,490 GBP2023-04-01 ~ 2024-03-31
271,225 GBP2022-01-01 ~ 2023-03-31
Audit Fees/Expenses
15,000 GBP2023-04-01 ~ 2024-03-31
12,200 GBP2022-01-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
227,159 GBP2023-04-01 ~ 2024-03-31
-8,662 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
84,893 GBP2024-03-31
84,893 GBP2023-03-31
Plant and equipment
2,502,426 GBP2024-03-31
2,755,026 GBP2023-03-31
Furniture and fittings
853,394 GBP2024-03-31
730,261 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-252,600 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-277,060 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
84,893 GBP2024-03-31
84,893 GBP2023-03-31
Plant and equipment
1,211,323 GBP2024-03-31
1,132,595 GBP2023-03-31
Furniture and fittings
207,076 GBP2024-03-31
255,285 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
244,940 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
80,727 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-166,212 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-128,936 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,291,103 GBP2024-03-31
1,622,431 GBP2023-03-31
Furniture and fittings
646,318 GBP2024-03-31
474,976 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
228,486 GBP2024-03-31
157,742 GBP2023-03-31
Computers
5,635,071 GBP2024-03-31
2,740,292 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
9,304,270 GBP2024-03-31
6,468,214 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-12,500 GBP2023-04-01 ~ 2024-03-31
Computers
-2,549,233 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-3,091,393 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
120,830 GBP2024-03-31
88,696 GBP2023-03-31
Computers
472,162 GBP2024-03-31
1,602,206 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,096,284 GBP2024-03-31
3,163,675 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
33,994 GBP2023-04-01 ~ 2024-03-31
Computers
573,679 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
933,340 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,860 GBP2023-04-01 ~ 2024-03-31
Computers
-1,703,723 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,000,731 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
107,656 GBP2024-03-31
69,046 GBP2023-03-31
Computers
5,162,909 GBP2024-03-31
1,138,086 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,721,496 GBP2024-03-31
1,746,496 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
705,876 GBP2024-03-31
529,049 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
184,237 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
25,102 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
774,850 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,015,620 GBP2024-03-31
1,217,447 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
98,011 GBP2024-03-31
39,869 GBP2023-03-31
Under hire purchased contracts or finance leases
6,749,709 GBP2024-03-31
2,587,404 GBP2023-03-31
Merchandise
60,889 GBP2024-03-31
107,758 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,037,751 GBP2024-03-31
2,881,490 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
560,000 GBP2024-03-31
Other Debtors
Current
91,830 GBP2024-03-31
32,323 GBP2023-03-31
Prepayments/Accrued Income
Current
53,494 GBP2024-03-31
17,775 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,743,075 GBP2024-03-31
2,872,914 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
1,368,458 GBP2024-03-31
1,273,748 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,270,601 GBP2024-03-31
1,366,564 GBP2023-03-31
Other Taxation & Social Security Payable
Current
102,793 GBP2024-03-31
100,308 GBP2023-03-31
Other Creditors
Current
9,367 GBP2024-03-31
145,213 GBP2023-03-31
Accrued Liabilities
Current
327,973 GBP2024-03-31
167,329 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
4,534,917 GBP2024-03-31
681,126 GBP2023-03-31
Between one and five year, hire purchase agreements
4,534,917 GBP2024-03-31
681,126 GBP2023-03-31
hire purchase agreements
5,903,375 GBP2024-03-31
1,954,874 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Between one and five year
25,000 GBP2024-03-31
75,000 GBP2023-03-31
All periods
75,000 GBP2024-03-31
125,000 GBP2023-03-31
Total Borrowings
Secured
6,929,978 GBP2024-03-31
3,078,232 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
203,323 GBP2024-03-31
266,917 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
329,591 shares2024-03-31