Cost of Sales
-6,833,309 GBP2023-04-01 ~ 2024-03-31
-7,112,010 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,073,461 GBP2023-04-01 ~ 2024-03-31
-2,890,613 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-24,772 GBP2023-04-01 ~ 2024-03-31
-30,814 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-529,153 GBP2023-04-01 ~ 2024-03-31
-1,953,776 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-81,000 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-610,153 GBP2023-04-01 ~ 2024-03-31
-1,953,776 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-610,153 GBP2023-04-01 ~ 2024-03-31
-1,953,776 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
373,736 GBP2024-03-31
244,118 GBP2023-03-31
Debtors
12,078,533 GBP2024-03-31
11,575,222 GBP2023-03-31
Cash at bank and in hand
37,796 GBP2024-03-31
8,538 GBP2023-03-31
Current Assets
12,118,329 GBP2024-03-31
11,602,057 GBP2023-03-31
Net Current Assets/Liabilities
-2,270,113 GBP2024-03-31
-1,544,408 GBP2023-03-31
Total Assets Less Current Liabilities
-1,896,377 GBP2024-03-31
-1,300,290 GBP2023-03-31
Creditors
Non-current
-114,808 GBP2024-03-31
-181,742 GBP2023-03-31
Net Assets/Liabilities
-2,092,185 GBP2024-03-31
-1,482,032 GBP2023-03-31
Equity
Called up share capital
5,000 GBP2024-03-31
5,000 GBP2023-03-31
5,000 GBP2022-03-31
Share premium
2,200 GBP2024-03-31
2,200 GBP2023-03-31
2,200 GBP2022-03-31
Retained earnings (accumulated losses)
-2,099,385 GBP2024-03-31
-1,489,232 GBP2023-03-31
464,544 GBP2022-03-31
Equity
-2,092,185 GBP2024-03-31
-1,482,032 GBP2023-03-31
471,744 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-610,153 GBP2023-04-01 ~ 2024-03-31
-1,953,776 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
10,750 GBP2023-04-01 ~ 2024-03-31
10,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
782023-04-01 ~ 2024-03-31
822022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
388,174 GBP2023-04-01 ~ 2024-03-31
152,162 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
81,000 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
792,385 GBP2024-03-31
650,648 GBP2023-03-31
Furniture and fittings
275,317 GBP2024-03-31
400,760 GBP2023-03-31
Motor vehicles
11,770 GBP2024-03-31
33,721 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,079,472 GBP2024-03-31
1,085,129 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-31,837 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-163,190 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-21,951 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-216,978 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
526,703 GBP2024-03-31
492,402 GBP2023-03-31
Furniture and fittings
167,263 GBP2024-03-31
314,888 GBP2023-03-31
Motor vehicles
11,770 GBP2024-03-31
33,721 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
705,736 GBP2024-03-31
841,011 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,138 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
15,565 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,703 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-31,837 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-163,190 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-21,951 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-216,978 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
265,682 GBP2024-03-31
158,246 GBP2023-03-31
Furniture and fittings
108,054 GBP2024-03-31
85,872 GBP2023-03-31
Motor vehicles
0 GBP2024-03-31
0 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,789,781 GBP2024-03-31
1,627,404 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
10,151,423 GBP2024-03-31
9,730,506 GBP2023-03-31
Other Debtors
Current
76,247 GBP2024-03-31
167,951 GBP2023-03-31
Prepayments/Accrued Income
Current
61,082 GBP2024-03-31
49,361 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
12,078,533 GBP2024-03-31
11,575,222 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
432,360 GBP2024-03-31
1,050,855 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
66,934 GBP2024-03-31
66,934 GBP2023-03-31
Trade Creditors/Trade Payables
Current
459,507 GBP2024-03-31
259,511 GBP2023-03-31
Amounts owed to group undertakings
Current
10,994,603 GBP2024-03-31
9,217,019 GBP2023-03-31
Other Taxation & Social Security Payable
Current
237,810 GBP2024-03-31
273,444 GBP2023-03-31
Other Creditors
Current
879,531 GBP2024-03-31
893,699 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,317,697 GBP2024-03-31
1,385,003 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
114,808 GBP2024-03-31
181,742 GBP2023-03-31
Bank Overdrafts
432,360 GBP2024-03-31
1,050,855 GBP2023-03-31
Total Borrowings
Current
432,360 GBP2024-03-31
1,050,855 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
66,934 GBP2024-03-31
66,934 GBP2023-03-31
Minimum gross finance lease payments owing
181,742 GBP2024-03-31
248,676 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
62,502 GBP2024-03-31
42,321 GBP2023-03-31
Between two and five year
196,461 GBP2024-03-31
91,670 GBP2023-03-31
More than five year
7,500 GBP2024-03-31
0 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
266,463 GBP2024-03-31
133,991 GBP2023-03-31