Par Value of Share
Class 1 ordinary share
1,0002023-05-01 ~ 2024-04-30
Turnover/Revenue
57,496,000 GBP2023-05-01 ~ 2024-04-30
34,662,000 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
48,750,000 GBP2023-05-01 ~ 2024-04-30
26,069,000 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
8,746,000 GBP2023-05-01 ~ 2024-04-30
8,593,000 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
6,378,000 GBP2023-05-01 ~ 2024-04-30
7,121,000 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
2,421,000 GBP2023-05-01 ~ 2024-04-30
1,500,000 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
138,000 GBP2023-05-01 ~ 2024-04-30
49,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
2,283,000 GBP2023-05-01 ~ 2024-04-30
1,451,000 GBP2022-05-01 ~ 2023-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
396,000 GBP2023-05-01 ~ 2024-04-30
221,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
1,887,000 GBP2023-05-01 ~ 2024-04-30
1,230,000 GBP2022-05-01 ~ 2023-04-30
Equity
Retained earnings (accumulated losses)
5,467,000 GBP2024-04-30
3,580,000 GBP2023-04-30
2,514,000 GBP2022-04-30
Dividends Paid
Retained earnings (accumulated losses)
-164,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
1,692,000 GBP2024-04-30
1,109,000 GBP2023-04-30
Fixed Assets - Investments
32,000 GBP2023-04-30
Fixed Assets
1,692,000 GBP2024-04-30
1,141,000 GBP2023-04-30
Total Inventories
10,000 GBP2024-04-30
10,000 GBP2023-04-30
Debtors
13,373,000 GBP2024-04-30
7,849,000 GBP2023-04-30
Cash at bank and in hand
5,520,000 GBP2024-04-30
3,835,000 GBP2023-04-30
Current Assets
18,903,000 GBP2024-04-30
11,694,000 GBP2023-04-30
Creditors
Current
13,719,000 GBP2024-04-30
7,960,000 GBP2023-04-30
Net Current Assets/Liabilities
5,184,000 GBP2024-04-30
3,734,000 GBP2023-04-30
Total Assets Less Current Liabilities
6,876,000 GBP2024-04-30
4,875,000 GBP2023-04-30
Net Assets/Liabilities
5,542,000 GBP2024-04-30
3,655,000 GBP2023-04-30
Equity
Called up share capital
75,000 GBP2024-04-30
75,000 GBP2023-04-30
Equity
5,542,000 GBP2024-04-30
3,655,000 GBP2023-04-30
Wages/Salaries
8,530,000 GBP2023-05-01 ~ 2024-04-30
5,802,000 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
941,000 GBP2023-05-01 ~ 2024-04-30
657,000 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
268,000 GBP2023-05-01 ~ 2024-04-30
308,000 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
9,739,000 GBP2023-05-01 ~ 2024-04-30
6,767,000 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
1682023-05-01 ~ 2024-04-30
1212022-05-01 ~ 2023-04-30
Director Remuneration
501,963 GBP2023-05-01 ~ 2024-04-30
459,251 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
181,000 GBP2023-05-01 ~ 2024-04-30
107,000 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
34,000 GBP2023-05-01 ~ 2024-04-30
29,000 GBP2022-05-01 ~ 2023-04-30
Current Tax for the Period
435,000 GBP2023-05-01 ~ 2024-04-30
116,000 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
571,000 GBP2023-05-01 ~ 2024-04-30
283,000 GBP2022-05-01 ~ 2023-04-30
Intangible Assets - Gross Cost
Net goodwill
422,000 GBP2023-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
422,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
170,000 GBP2024-04-30
169,000 GBP2023-04-30
Furniture and fittings
605,000 GBP2024-04-30
376,000 GBP2023-04-30
Motor vehicles
1,974,000 GBP2024-04-30
1,179,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
2,749,000 GBP2024-04-30
1,724,000 GBP2023-04-30
Property, Plant & Equipment - Disposals
Motor vehicles
-69,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Disposals
-69,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
136,000 GBP2024-04-30
118,000 GBP2023-04-30
Furniture and fittings
285,000 GBP2024-04-30
160,000 GBP2023-04-30
Motor vehicles
636,000 GBP2024-04-30
337,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,057,000 GBP2024-04-30
615,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,000 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
125,000 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
363,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
506,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-64,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Plant and equipment
34,000 GBP2024-04-30
51,000 GBP2023-04-30
Furniture and fittings
320,000 GBP2024-04-30
216,000 GBP2023-04-30
Motor vehicles
1,338,000 GBP2024-04-30
842,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
325,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
1,210,000 GBP2024-04-30
750,000 GBP2023-04-30
Investments in Group Undertakings
Cost valuation
908,000 GBP2023-04-30
Investments in Group Undertakings
32,000 GBP2023-04-30
Merchandise
10,000 GBP2024-04-30
10,000 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
8,546,000 GBP2024-04-30
4,185,000 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
944,000 GBP2024-04-30
Prepayments/Accrued Income
Current
3,664,000 GBP2024-04-30
3,571,000 GBP2023-04-30
Prepayments
Current
219,000 GBP2024-04-30
93,000 GBP2023-04-30
Debtors
Current, Amounts falling due within one year
13,373,000 GBP2024-04-30
7,849,000 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
170,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
261,000 GBP2024-04-30
126,000 GBP2023-04-30
Trade Creditors/Trade Payables
Current
5,082,000 GBP2024-04-30
1,362,000 GBP2023-04-30
Amounts owed to group undertakings
Current
96,000 GBP2023-04-30
Corporation Tax Payable
Current
435,000 GBP2024-04-30
122,000 GBP2023-04-30
Other Taxation & Social Security Payable
Current
1,921,000 GBP2024-04-30
1,281,000 GBP2023-04-30
Other Creditors
Current
73,000 GBP2024-04-30
Accrued Liabilities
Current
5,906,000 GBP2024-04-30
3,423,000 GBP2023-04-30
Bank Borrowings/Overdrafts
Non-current
340,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
1,030,000 GBP2024-04-30
620,000 GBP2023-04-30
Amounts owed to group undertakings
Non-current
32,000 GBP2023-04-30
Bank Borrowings
Current, Amounts falling due within one year
170,000 GBP2023-04-30
Non-current, Between one and two years
170,000 GBP2023-04-30
Non-current, Between two and five year
170,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,030,000 GBP2024-04-30
620,000 GBP2023-04-30
hire purchase agreements
1,291,000 GBP2024-04-30
746,000 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
352,000 GBP2024-04-30
200,000 GBP2023-04-30
Between one and five year
853,000 GBP2024-04-30
482,000 GBP2023-04-30
More than five year
25,000 GBP2023-04-30
All periods
1,205,000 GBP2024-04-30
707,000 GBP2023-04-30
Total Borrowings
Secured
1,291,000 GBP2024-04-30
1,255,000 GBP2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
304,000 GBP2024-04-30
228,000 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75,000 shares2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,887,000 GBP2023-05-01 ~ 2024-04-30