Cost of Sales
-26,263,821 GBP2022-04-01 ~ 2023-03-31
-28,158,447 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-3,674,071 GBP2022-04-01 ~ 2023-03-31
-3,569,626 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
892 GBP2022-04-01 ~ 2023-03-31
925 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
260,503 GBP2022-04-01 ~ 2023-03-31
683,819 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
230,473 GBP2022-04-01 ~ 2023-03-31
606,282 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-40,000 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
230,473 GBP2022-04-01 ~ 2023-03-31
566,282 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,324,690 GBP2023-03-31
1,423,592 GBP2022-03-31
Debtors
9,294,351 GBP2023-03-31
8,427,667 GBP2022-03-31
Current
8,382,667 GBP2022-03-31
Cash at bank and in hand
265,438 GBP2023-03-31
1,198,750 GBP2022-03-31
Current Assets
9,559,789 GBP2023-03-31
9,626,417 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-6,434,425 GBP2023-03-31
-6,238,237 GBP2022-03-31
Net Current Assets/Liabilities
3,125,364 GBP2023-03-31
3,388,180 GBP2022-03-31
Total Assets Less Current Liabilities
4,450,054 GBP2023-03-31
4,811,772 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-862,183 GBP2023-03-31
-1,243,285 GBP2022-03-31
Net Assets/Liabilities
3,512,419 GBP2023-03-31
3,281,946 GBP2022-03-31
Equity
Called up share capital
8,085 GBP2023-03-31
8,085 GBP2022-03-31
8,085 GBP2021-03-31
Share premium
63,755 GBP2023-03-31
63,755 GBP2022-03-31
63,755 GBP2021-03-31
Revaluation reserve
110,270 GBP2023-03-31
110,270 GBP2022-03-31
150,270 GBP2021-03-31
Capital redemption reserve
3,700 GBP2023-03-31
3,700 GBP2022-03-31
3,700 GBP2021-03-31
Retained earnings (accumulated losses)
3,326,609 GBP2023-03-31
3,096,136 GBP2022-03-31
2,489,854 GBP2021-03-31
Equity
3,512,419 GBP2023-03-31
3,281,946 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
230,473 GBP2022-04-01 ~ 2023-03-31
606,282 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
12,676 GBP2022-04-01 ~ 2023-03-31
11,500 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
862022-04-01 ~ 2023-03-31
902021-04-01 ~ 2022-03-31
Wages/Salaries
4,371,504 GBP2022-04-01 ~ 2023-03-31
4,152,583 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
198,266 GBP2022-04-01 ~ 2023-03-31
163,783 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
5,027,727 GBP2022-04-01 ~ 2023-03-31
4,739,079 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
728,433 GBP2022-04-01 ~ 2023-03-31
690,414 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,160,000 GBP2023-03-31
1,160,000 GBP2022-03-31
Plant and equipment
312,565 GBP2023-03-31
308,820 GBP2022-03-31
Furniture and fittings
60,806 GBP2023-03-31
60,806 GBP2022-03-31
Computers
121,291 GBP2023-03-31
117,691 GBP2022-03-31
Motor vehicles
401,616 GBP2023-03-31
505,596 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
2,056,278 GBP2023-03-31
2,152,913 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
0 GBP2022-04-01 ~ 2023-03-31
Computers
0 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-103,980 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-103,980 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-03-31
0 GBP2022-03-31
Plant and equipment
287,242 GBP2023-03-31
280,912 GBP2022-03-31
Furniture and fittings
49,662 GBP2023-03-31
47,696 GBP2022-03-31
Computers
113,407 GBP2023-03-31
109,524 GBP2022-03-31
Motor vehicles
281,277 GBP2023-03-31
291,188 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
731,588 GBP2023-03-31
729,320 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
6,330 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
1,966 GBP2022-04-01 ~ 2023-03-31
Computers
3,883 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
48,457 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,636 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
0 GBP2022-04-01 ~ 2023-03-31
Computers
0 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-58,368 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,368 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,160,000 GBP2023-03-31
1,160,000 GBP2022-03-31
Plant and equipment
25,323 GBP2023-03-31
27,907 GBP2022-03-31
Furniture and fittings
11,144 GBP2023-03-31
13,110 GBP2022-03-31
Computers
7,884 GBP2023-03-31
8,167 GBP2022-03-31
Motor vehicles
120,339 GBP2023-03-31
214,408 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
544,157 GBP2023-03-31
594,206 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-03-31
146,047 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
1,843,115 GBP2023-03-31
1,755,611 GBP2022-03-31
Other Debtors
Current
59,665 GBP2023-03-31
31,735 GBP2022-03-31
Prepayments/Accrued Income
Current
78,165 GBP2023-03-31
63,177 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
9,294,351 GBP2023-03-31
8,382,667 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
849,296 GBP2023-03-31
386,614 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
27,826 GBP2023-03-31
56,873 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,261,706 GBP2023-03-31
1,498,878 GBP2022-03-31
Corporation Tax Payable
Current
60,205 GBP2023-03-31
0 GBP2022-03-31
Other Taxation & Social Security Payable
Current
274,439 GBP2023-03-31
372,686 GBP2022-03-31
Other Creditors
Current
88,221 GBP2023-03-31
84,633 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
3,872,732 GBP2023-03-31
3,838,553 GBP2022-03-31
Creditors
Current
6,434,425 GBP2023-03-31
6,238,237 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
859,373 GBP2023-03-31
1,203,377 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
2,810 GBP2023-03-31
39,908 GBP2022-03-31
Creditors
Non-current
862,183 GBP2023-03-31
1,243,285 GBP2022-03-31
Bank Borrowings
1,245,987 GBP2023-03-31
1,589,991 GBP2022-03-31
Bank Overdrafts
462,682 GBP2023-03-31
-462,682 GBP2023-03-31
0 GBP2022-03-31
Total Borrowings
1,708,669 GBP2023-03-31
1,589,991 GBP2022-03-31
Current
849,296 GBP2023-03-31
386,614 GBP2022-03-31
Non-current
859,373 GBP2023-03-31
1,203,377 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
27,826 GBP2023-03-31
56,873 GBP2022-03-31
Minimum gross finance lease payments owing
96,781 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,109 GBP2023-03-31
47,483 GBP2022-03-31
Between two and five year
42,981 GBP2023-03-31
70,339 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
83,090 GBP2023-03-31
117,822 GBP2022-03-31