Cost of Sales
-11,527,608 GBP2022-04-01 ~ 2023-03-31
-8,881,409 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-5,870,156 GBP2022-04-01 ~ 2023-03-31
-4,505,930 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,343,508 GBP2022-04-01 ~ 2023-03-31
258,210 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-1,225,955 GBP2022-04-01 ~ 2023-03-31
189,262 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
2,400,536 GBP2023-03-31
2,390,691 GBP2022-03-31
Debtors
2,136,563 GBP2023-03-31
1,701,963 GBP2022-03-31
Cash at bank and in hand
36,370 GBP2023-03-31
88,838 GBP2022-03-31
Current Assets
2,972,508 GBP2023-03-31
2,780,931 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-4,507,351 GBP2023-03-31
-2,538,248 GBP2022-03-31
Net Current Assets/Liabilities
-1,534,843 GBP2023-03-31
242,683 GBP2022-03-31
Total Assets Less Current Liabilities
865,693 GBP2023-03-31
2,633,374 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-1,819,119 GBP2023-03-31
-2,157,131 GBP2022-03-31
Net Assets/Liabilities
-953,426 GBP2023-03-31
358,690 GBP2022-03-31
Equity
Called up share capital
10,000 GBP2023-03-31
10,000 GBP2022-03-31
10,000 GBP2021-03-31
Retained earnings (accumulated losses)
-963,426 GBP2023-03-31
348,690 GBP2022-03-31
209,428 GBP2021-03-31
Equity
-953,426 GBP2023-03-31
358,690 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,225,955 GBP2022-04-01 ~ 2023-03-31
189,262 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-86,161 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,908 GBP2022-04-01 ~ 2023-03-31
10,000 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
1272022-04-01 ~ 2023-03-31
1032021-04-01 ~ 2022-03-31
Wages/Salaries
3,275,606 GBP2022-04-01 ~ 2023-03-31
2,491,209 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,232 GBP2022-04-01 ~ 2023-03-31
126,006 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,747,429 GBP2022-04-01 ~ 2023-03-31
2,887,850 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
278,138 GBP2022-04-01 ~ 2023-03-31
278,067 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-117,553 GBP2022-04-01 ~ 2023-03-31
68,948 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,287,143 GBP2023-03-31
2,287,143 GBP2022-03-31
Plant and equipment
1,477,099 GBP2023-03-31
1,440,486 GBP2022-03-31
Furniture and fittings
393,953 GBP2023-03-31
393,953 GBP2022-03-31
Computers
167,522 GBP2023-03-31
160,767 GBP2022-03-31
Motor vehicles
861,597 GBP2023-03-31
712,561 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
5,187,314 GBP2023-03-31
4,994,910 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
-57,990 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-57,990 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
553,574 GBP2023-03-31
511,290 GBP2022-03-31
Plant and equipment
1,258,315 GBP2023-03-31
1,198,140 GBP2022-03-31
Furniture and fittings
314,019 GBP2023-03-31
300,356 GBP2022-03-31
Computers
119,609 GBP2023-03-31
98,219 GBP2022-03-31
Motor vehicles
541,261 GBP2023-03-31
496,214 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,786,778 GBP2023-03-31
2,604,219 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
42,284 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
60,175 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
13,663 GBP2022-04-01 ~ 2023-03-31
Computers
21,390 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
84,530 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
222,042 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
-39,483 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,483 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,733,569 GBP2023-03-31
1,775,853 GBP2022-03-31
Plant and equipment
218,784 GBP2023-03-31
242,346 GBP2022-03-31
Furniture and fittings
79,934 GBP2023-03-31
93,597 GBP2022-03-31
Computers
47,913 GBP2023-03-31
62,548 GBP2022-03-31
Motor vehicles
320,336 GBP2023-03-31
216,347 GBP2022-03-31
Finished Goods/Goods for Resale
799,575 GBP2023-03-31
990,130 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,887,301 GBP2023-03-31
1,533,772 GBP2022-03-31
Other Debtors
Current
241,523 GBP2023-03-31
150,230 GBP2022-03-31
Prepayments/Accrued Income
Current
7,739 GBP2023-03-31
17,961 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
2,136,563 GBP2023-03-31
1,701,963 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
1,761,356 GBP2023-03-31
704,365 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
103,904 GBP2023-03-31
94,113 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,901,242 GBP2023-03-31
1,250,182 GBP2022-03-31
Other Taxation & Social Security Payable
Current
148,558 GBP2023-03-31
199,778 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
564,496 GBP2023-03-31
262,014 GBP2022-03-31
Creditors
Current
4,507,351 GBP2023-03-31
2,538,248 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
1,570,704 GBP2023-03-31
1,947,741 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
162,019 GBP2023-03-31
93,904 GBP2022-03-31
Creditors
Non-current
1,819,119 GBP2023-03-31
2,157,131 GBP2022-03-31
Bank Borrowings
1,988,616 GBP2023-03-31
2,365,654 GBP2022-03-31
Total Borrowings
3,332,060 GBP2023-03-31
2,652,106 GBP2022-03-31
Current
1,761,356 GBP2023-03-31
704,365 GBP2022-03-31
Non-current
1,570,704 GBP2023-03-31
1,947,741 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
103,904 GBP2023-03-31
94,113 GBP2022-03-31
Minimum gross finance lease payments owing
265,923 GBP2023-03-31
188,017 GBP2022-03-31
Amounts received in advance for goods or services to be provided in the future
114,191 GBP2023-03-31
143,282 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,420 GBP2023-03-31
45,160 GBP2022-03-31
Between two and five year
36,483 GBP2023-03-31
69,903 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
69,903 GBP2023-03-31
115,063 GBP2022-03-31