Cost of Sales
-11,466,694 GBP2023-04-01 ~ 2024-03-31
-11,820,840 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-269,437 GBP2023-04-01 ~ 2024-03-31
-273,813 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,641,853 GBP2023-04-01 ~ 2024-03-31
-2,473,889 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
190,907 GBP2023-04-01 ~ 2024-03-31
-439,378 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
192,609 GBP2023-04-01 ~ 2024-03-31
-412,461 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
206,546 GBP2023-04-01 ~ 2024-03-31
-398,525 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
3,152,310 GBP2024-03-31
3,262,078 GBP2023-03-31
Debtors
1,535,119 GBP2023-03-31
Cash at bank and in hand
2,780 GBP2024-03-31
80,484 GBP2023-03-31
Current Assets
2,622,639 GBP2024-03-31
2,670,926 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,297,878 GBP2024-03-31
-2,339,945 GBP2023-03-31
Net Current Assets/Liabilities
324,761 GBP2024-03-31
330,981 GBP2023-03-31
Total Assets Less Current Liabilities
3,477,071 GBP2024-03-31
3,593,059 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-931,171 GBP2024-03-31
-1,100,950 GBP2023-03-31
Net Assets/Liabilities
2,266,363 GBP2024-03-31
2,183,683 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-03-31
Revaluation reserve
214,044 GBP2024-03-31
232,274 GBP2023-03-31
323,631 GBP2022-03-31
Retained earnings (accumulated losses)
2,052,317 GBP2024-03-31
1,951,407 GBP2023-03-31
2,408,633 GBP2022-03-31
Equity
2,266,363 GBP2024-03-31
2,183,683 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
192,609 GBP2023-04-01 ~ 2024-03-31
-412,461 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-150,058 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-123,866 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
17,750 GBP2023-04-01 ~ 2024-03-31
16,940 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1192023-04-01 ~ 2024-03-31
1272022-04-01 ~ 2023-03-31
Wages/Salaries
2,701,548 GBP2023-04-01 ~ 2024-03-31
2,593,646 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,150 GBP2023-04-01 ~ 2024-03-31
49,399 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,003,991 GBP2023-04-01 ~ 2024-03-31
2,830,188 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
133,365 GBP2023-04-01 ~ 2024-03-31
132,482 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,702 GBP2023-04-01 ~ 2024-03-31
-26,917 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,490,153 GBP2024-03-31
2,490,153 GBP2023-03-31
Plant and equipment
2,816,043 GBP2024-03-31
2,799,784 GBP2023-03-31
Furniture and fittings
55,263 GBP2024-03-31
55,263 GBP2023-03-31
Motor vehicles
239,540 GBP2024-03-31
245,485 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,600,999 GBP2024-03-31
5,590,685 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-227,700 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-23,245 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-250,945 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
332,545 GBP2024-03-31
276,799 GBP2023-03-31
Plant and equipment
1,892,844 GBP2024-03-31
1,832,264 GBP2023-03-31
Furniture and fittings
40,438 GBP2024-03-31
37,846 GBP2023-03-31
Motor vehicles
182,862 GBP2024-03-31
181,698 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,448,689 GBP2024-03-31
2,328,607 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
55,746 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
262,502 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
2,592 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
18,893 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
339,733 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-201,922 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-17,729 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-219,651 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,157,608 GBP2024-03-31
2,213,354 GBP2023-03-31
Plant and equipment
923,199 GBP2024-03-31
967,520 GBP2023-03-31
Furniture and fittings
14,825 GBP2024-03-31
17,417 GBP2023-03-31
Motor vehicles
56,678 GBP2024-03-31
63,787 GBP2023-03-31
Finished Goods/Goods for Resale
35,491 GBP2024-03-31
41,176 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,382,220 GBP2024-03-31
1,305,573 GBP2023-03-31
Other Debtors
Current
58,908 GBP2024-03-31
42,989 GBP2023-03-31
Prepayments/Accrued Income
Current
141,117 GBP2024-03-31
162,807 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
10,500 GBP2024-03-31
23,750 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,592,745 GBP2024-03-31
1,535,119 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
441,748 GBP2024-03-31
278,122 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
111,727 GBP2024-03-31
105,233 GBP2023-03-31
Other Remaining Borrowings
Current
99,837 GBP2024-03-31
95,919 GBP2023-03-31
Trade Creditors/Trade Payables
Current
858,348 GBP2024-03-31
768,412 GBP2023-03-31
Other Taxation & Social Security Payable
Current
55,821 GBP2024-03-31
38,364 GBP2023-03-31
Other Creditors
Current
684,857 GBP2024-03-31
1,013,582 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
23,000 GBP2024-03-31
22,440 GBP2023-03-31
Creditors
Current
2,297,878 GBP2024-03-31
2,339,945 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
543,184 GBP2024-03-31
638,425 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
133,418 GBP2024-03-31
113,229 GBP2023-03-31
Creditors
Non-current
931,171 GBP2024-03-31
1,100,950 GBP2023-03-31
Bank Borrowings
639,408 GBP2024-03-31
733,172 GBP2023-03-31
Total Borrowings
1,084,769 GBP2024-03-31
1,012,466 GBP2023-03-31
Current
541,585 GBP2024-03-31
374,041 GBP2023-03-31
Non-current
543,184 GBP2024-03-31
638,425 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
111,727 GBP2024-03-31
105,233 GBP2023-03-31
Minimum gross finance lease payments owing
245,145 GBP2024-03-31
218,462 GBP2023-03-31
Amounts received in advance for goods or services to be provided in the future
246,109 GBP2024-03-31
284,169 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,132 GBP2024-03-31
25,117 GBP2023-03-31
Between two and five year
30,000 GBP2024-03-31
52,132 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
52,132 GBP2024-03-31
77,249 GBP2023-03-31