Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
21,680,029 GBP2024-04-01 ~ 2025-03-31
21,769,260 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
12,281,227 GBP2024-04-01 ~ 2025-03-31
11,750,710 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
9,398,802 GBP2024-04-01 ~ 2025-03-31
10,018,550 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,062,695 GBP2024-04-01 ~ 2025-03-31
1,829,772 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
7,339,107 GBP2024-04-01 ~ 2025-03-31
8,212,470 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
134,932 GBP2024-04-01 ~ 2025-03-31
71,268 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
57,246 GBP2024-04-01 ~ 2025-03-31
6,179 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
7,416,793 GBP2024-04-01 ~ 2025-03-31
8,977,559 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,856,837 GBP2024-04-01 ~ 2025-03-31
2,064,631 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
5,559,956 GBP2024-04-01 ~ 2025-03-31
6,912,928 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
5,559,956 GBP2024-04-01 ~ 2025-03-31
6,912,928 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
16,568,481 GBP2025-03-31
17,804,437 GBP2024-03-31
Fixed Assets - Investments
500,000 GBP2025-03-31
500,000 GBP2024-03-31
Fixed Assets
17,068,481 GBP2025-03-31
18,304,437 GBP2024-03-31
Total Inventories
171,303 GBP2025-03-31
184,389 GBP2024-03-31
Debtors
18,511,536 GBP2025-03-31
6,289,170 GBP2024-03-31
Cash at bank and in hand
3,214,345 GBP2025-03-31
2,715,820 GBP2024-03-31
Current Assets
21,897,184 GBP2025-03-31
9,189,379 GBP2024-03-31
Creditors
Current
6,487,846 GBP2025-03-31
4,149,297 GBP2024-03-31
Net Current Assets/Liabilities
15,409,338 GBP2025-03-31
5,040,082 GBP2024-03-31
Total Assets Less Current Liabilities
32,477,819 GBP2025-03-31
23,344,519 GBP2024-03-31
Creditors
Non-current
-4,557,832 GBP2025-03-31
Net Assets/Liabilities
24,758,470 GBP2025-03-31
19,873,514 GBP2024-03-31
Equity
Called up share capital
790 GBP2025-03-31
790 GBP2024-03-31
790 GBP2023-03-31
Share premium
239,684 GBP2025-03-31
239,684 GBP2024-03-31
239,684 GBP2023-03-31
Capital redemption reserve
528 GBP2025-03-31
528 GBP2024-03-31
528 GBP2023-03-31
Retained earnings (accumulated losses)
24,517,468 GBP2025-03-31
19,632,512 GBP2024-03-31
16,319,584 GBP2023-03-31
Equity
24,758,470 GBP2025-03-31
19,873,514 GBP2024-03-31
16,560,586 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-675,000 GBP2024-04-01 ~ 2025-03-31
-3,600,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-675,000 GBP2024-04-01 ~ 2025-03-31
-3,600,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,559,956 GBP2024-04-01 ~ 2025-03-31
6,912,928 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,682,799 GBP2024-04-01 ~ 2025-03-31
4,406,125 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
538,519 GBP2024-04-01 ~ 2025-03-31
508,656 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,933 GBP2024-04-01 ~ 2025-03-31
87,806 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,310,251 GBP2024-04-01 ~ 2025-03-31
5,002,587 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
852024-04-01 ~ 2025-03-31
882023-04-01 ~ 2024-03-31
Director Remuneration
457,116 GBP2024-04-01 ~ 2025-03-31
378,180 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,487,817 GBP2024-04-01 ~ 2025-03-31
1,934,813 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
9,250 GBP2024-04-01 ~ 2025-03-31
9,650 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
2,166,325 GBP2024-04-01 ~ 2025-03-31
583,300 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,854,198 GBP2024-04-01 ~ 2025-03-31
2,244,390 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,761,973 GBP2025-03-31
8,761,973 GBP2024-03-31
Plant and equipment
19,230,512 GBP2025-03-31
19,177,552 GBP2024-03-31
Furniture and fittings
370,523 GBP2025-03-31
370,523 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
28,363,008 GBP2025-03-31
28,310,048 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,511,817 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-2,511,817 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
5,107,359 GBP2025-03-31
5,007,010 GBP2024-03-31
Plant and equipment
6,389,786 GBP2025-03-31
5,215,346 GBP2024-03-31
Furniture and fittings
297,382 GBP2025-03-31
283,255 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,794,527 GBP2025-03-31
10,505,611 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
100,349 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
2,373,341 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
14,127 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,487,817 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,198,901 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,198,901 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
3,654,614 GBP2025-03-31
3,754,963 GBP2024-03-31
Plant and equipment
12,840,726 GBP2025-03-31
13,962,206 GBP2024-03-31
Furniture and fittings
73,141 GBP2025-03-31
87,268 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
500,000 GBP2024-03-31
Investments in Group Undertakings
500,000 GBP2025-03-31
500,000 GBP2024-03-31
Merchandise
171,303 GBP2025-03-31
184,389 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,758,183 GBP2025-03-31
3,390,811 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
10,575,000 GBP2025-03-31
Other Debtors
Current
3,656,001 GBP2025-03-31
2,224,771 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
193,368 GBP2024-03-31
Prepayments
Current
522,352 GBP2025-03-31
480,220 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
18,511,536 GBP2025-03-31
Amounts falling due within one year, Current
6,289,170 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
1,299,777 GBP2025-03-31
Trade Creditors/Trade Payables
Current
844,904 GBP2025-03-31
1,609,482 GBP2024-03-31
Amounts owed to group undertakings
Current
214,929 GBP2025-03-31
59,780 GBP2024-03-31
Corporation Tax Payable
Current
2,157,248 GBP2025-03-31
581,689 GBP2024-03-31
Other Taxation & Social Security Payable
Current
277,145 GBP2025-03-31
225,031 GBP2024-03-31
Other Creditors
Current
326,918 GBP2025-03-31
137,329 GBP2024-03-31
Accrued Liabilities
Current
126,134 GBP2025-03-31
111,234 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
4,557,832 GBP2025-03-31
Between one and five year, hire purchase agreements
4,557,832 GBP2025-03-31
hire purchase agreements
5,857,609 GBP2025-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,161,517 GBP2025-03-31
3,471,005 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
790 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
5,559,956 GBP2024-04-01 ~ 2025-03-31