W & D MCCULLOCH LTD. - 2025-01-28
Cost of Sales
-5,580,410 GBP2022-04-01 ~ 2023-03-31
-3,807,164 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,236,484 GBP2022-04-01 ~ 2023-03-31
-2,881,404 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,226 GBP2022-04-01 ~ 2023-03-31
11,240 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-816 GBP2022-04-01 ~ 2023-03-31
-136 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,639,608 GBP2022-04-01 ~ 2023-03-31
-478,188 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-1,454,055 GBP2022-04-01 ~ 2023-03-31
-347,615 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Other
254,107 GBP2023-03-31
256,683 GBP2022-03-31
Property, Plant & Equipment
422,547 GBP2023-03-31
1,456,284 GBP2022-03-31
Fixed Assets
676,654 GBP2023-03-31
1,712,967 GBP2022-03-31
Debtors
1,815,904 GBP2023-03-31
3,123,936 GBP2022-03-31
Cash at bank and in hand
264,047 GBP2023-03-31
522,158 GBP2022-03-31
Current Assets
2,079,951 GBP2023-03-31
3,699,989 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-950,585 GBP2023-03-31
-920,307 GBP2022-03-31
Net Current Assets/Liabilities
1,129,366 GBP2023-03-31
2,779,682 GBP2022-03-31
Total Assets Less Current Liabilities
1,806,020 GBP2023-03-31
4,492,649 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-20,164 GBP2023-03-31
-31,163 GBP2022-03-31
Net Assets/Liabilities
1,747,031 GBP2023-03-31
4,237,108 GBP2022-03-31
Equity
Called up share capital
1,100 GBP2023-03-31
1,100 GBP2022-03-31
1,100 GBP2021-03-31
Retained earnings (accumulated losses)
1,745,931 GBP2023-03-31
4,236,008 GBP2022-03-31
4,680,223 GBP2021-03-31
Equity
1,747,031 GBP2023-03-31
4,237,108 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,454,055 GBP2022-04-01 ~ 2023-03-31
-347,615 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-96,600 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,036,022 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
0 GBP2022-04-01 ~ 2023-03-31
16,000 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
862022-04-01 ~ 2023-03-31
902021-04-01 ~ 2022-03-31
Wages/Salaries
3,585,632 GBP2022-04-01 ~ 2023-03-31
3,158,709 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,204 GBP2022-04-01 ~ 2023-03-31
53,513 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,968,877 GBP2022-04-01 ~ 2023-03-31
3,452,697 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-185,553 GBP2022-04-01 ~ 2023-03-31
55,456 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
323,291 GBP2023-03-31
312,866 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
69,184 GBP2023-03-31
56,183 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
13,001 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
254,107 GBP2023-03-31
256,683 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
228,029 GBP2023-03-31
228,029 GBP2022-03-31
Plant and equipment
71,816 GBP2023-03-31
2,862,341 GBP2022-03-31
Furniture and fittings
84,500 GBP2023-03-31
77,999 GBP2022-03-31
Computers
97,720 GBP2023-03-31
97,720 GBP2022-03-31
Motor vehicles
401,696 GBP2023-03-31
413,885 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,006,009 GBP2023-03-31
3,783,799 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,790,525 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
-14,334 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-2,804,859 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
74,426 GBP2023-03-31
48,157 GBP2022-03-31
Plant and equipment
41,346 GBP2023-03-31
1,877,898 GBP2022-03-31
Furniture and fittings
9,541 GBP2023-03-31
6,745 GBP2022-03-31
Computers
91,132 GBP2023-03-31
81,797 GBP2022-03-31
Motor vehicles
342,733 GBP2023-03-31
297,505 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
583,462 GBP2023-03-31
2,327,515 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
26,269 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
5,693 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
2,796 GBP2022-04-01 ~ 2023-03-31
Computers
9,335 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
59,562 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,526 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,842,245 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
-14,334 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,856,579 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
153,603 GBP2023-03-31
179,872 GBP2022-03-31
Plant and equipment
30,470 GBP2023-03-31
984,443 GBP2022-03-31
Furniture and fittings
74,959 GBP2023-03-31
71,254 GBP2022-03-31
Computers
6,588 GBP2023-03-31
15,923 GBP2022-03-31
Motor vehicles
58,963 GBP2023-03-31
116,380 GBP2022-03-31
Finished Goods/Goods for Resale
0 GBP2023-03-31
53,895 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
838,631 GBP2023-03-31
501,799 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
183,557 GBP2023-03-31
183,557 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-03-31
1,870,952 GBP2022-03-31
Prepayments/Accrued Income
Current
793,716 GBP2023-03-31
567,628 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
1,815,904 GBP2023-03-31
3,123,936 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
10,999 GBP2023-03-31
10,999 GBP2022-03-31
Trade Creditors/Trade Payables
Current
200,846 GBP2023-03-31
268,921 GBP2022-03-31
Amounts owed to group undertakings
Current
268,950 GBP2023-03-31
305,920 GBP2022-03-31
Other Taxation & Social Security Payable
Current
344,533 GBP2023-03-31
108,912 GBP2022-03-31
Other Creditors
Current
22,058 GBP2023-03-31
14,400 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
103,199 GBP2023-03-31
211,155 GBP2022-03-31
Creditors
Current
950,585 GBP2023-03-31
920,307 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
20,164 GBP2023-03-31
31,163 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
10,999 GBP2023-03-31
10,999 GBP2022-03-31
Minimum gross finance lease payments owing
31,163 GBP2023-03-31
42,162 GBP2022-03-31
Equity
Called up share capital
1,100 GBP2023-03-31
1,100 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,020 GBP2023-03-31
61,020 GBP2022-03-31
Between two and five year
205,680 GBP2023-03-31
205,680 GBP2022-03-31
More than five year
106,765 GBP2023-03-31
158,185 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
373,465 GBP2023-03-31
424,885 GBP2022-03-31