Par Value of Share
Class 1 ordinary share
12022-05-01 ~ 2023-04-30
Class 2 ordinary share
12022-05-01 ~ 2023-04-30
Turnover/Revenue
14,453,483 GBP2022-05-01 ~ 2023-04-30
16,984,031 GBP2021-05-01 ~ 2022-04-30
Cost of Sales
9,633,148 GBP2022-05-01 ~ 2023-04-30
11,221,164 GBP2021-05-01 ~ 2022-04-30
Gross Profit/Loss
4,820,335 GBP2022-05-01 ~ 2023-04-30
5,762,867 GBP2021-05-01 ~ 2022-04-30
Administrative Expenses
3,699,767 GBP2022-05-01 ~ 2023-04-30
3,072,768 GBP2021-05-01 ~ 2022-04-30
Operating Profit/Loss
1,120,568 GBP2022-05-01 ~ 2023-04-30
2,692,827 GBP2021-05-01 ~ 2022-04-30
Other Interest Receivable/Similar Income (Finance Income)
600 GBP2022-05-01 ~ 2023-04-30
100 GBP2021-05-01 ~ 2022-04-30
Interest Payable/Similar Charges (Finance Costs)
49,877 GBP2022-05-01 ~ 2023-04-30
24,925 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
1,071,291 GBP2022-05-01 ~ 2023-04-30
2,668,002 GBP2021-05-01 ~ 2022-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
118,744 GBP2022-05-01 ~ 2023-04-30
552,376 GBP2021-05-01 ~ 2022-04-30
Profit/Loss
952,547 GBP2022-05-01 ~ 2023-04-30
2,115,626 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
952,547 GBP2022-05-01 ~ 2023-04-30
2,115,626 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
4,530,352 GBP2023-04-30
3,039,312 GBP2022-04-30
Fixed Assets
4,530,352 GBP2023-04-30
3,039,312 GBP2022-04-30
Debtors
4,235,023 GBP2023-04-30
4,157,353 GBP2022-04-30
Cash at bank and in hand
1,274,938 GBP2023-04-30
2,305,711 GBP2022-04-30
Current Assets
5,509,961 GBP2023-04-30
6,463,064 GBP2022-04-30
Creditors
Current
2,921,052 GBP2023-04-30
3,047,871 GBP2022-04-30
Net Current Assets/Liabilities
2,588,909 GBP2023-04-30
3,415,193 GBP2022-04-30
Total Assets Less Current Liabilities
7,119,261 GBP2023-04-30
6,454,505 GBP2022-04-30
Net Assets/Liabilities
5,994,273 GBP2023-04-30
5,541,726 GBP2022-04-30
Equity
Called up share capital
102 GBP2023-04-30
102 GBP2022-04-30
102 GBP2021-04-30
Retained earnings (accumulated losses)
5,994,171 GBP2023-04-30
5,541,624 GBP2022-04-30
3,925,998 GBP2021-04-30
Equity
5,994,273 GBP2023-04-30
5,541,726 GBP2022-04-30
3,926,100 GBP2021-04-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-05-01 ~ 2023-04-30
-500,000 GBP2021-05-01 ~ 2022-04-30
Dividends Paid
-500,000 GBP2022-05-01 ~ 2023-04-30
-500,000 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
952,547 GBP2022-05-01 ~ 2023-04-30
2,115,626 GBP2021-05-01 ~ 2022-04-30
Wages/Salaries
3,674,498 GBP2022-05-01 ~ 2023-04-30
3,644,172 GBP2021-05-01 ~ 2022-04-30
Social Security Costs
423,607 GBP2022-05-01 ~ 2023-04-30
396,452 GBP2021-05-01 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,380 GBP2022-05-01 ~ 2023-04-30
113,367 GBP2021-05-01 ~ 2022-04-30
Staff Costs/Employee Benefits Expense
4,275,485 GBP2022-05-01 ~ 2023-04-30
4,153,991 GBP2021-05-01 ~ 2022-04-30
Average Number of Employees
792022-05-01 ~ 2023-04-30
852021-05-01 ~ 2022-04-30
Director Remuneration
22,430 GBP2022-05-01 ~ 2023-04-30
23,817 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
648,475 GBP2022-05-01 ~ 2023-04-30
550,942 GBP2021-05-01 ~ 2022-04-30
Audit Fees/Expenses
14,800 GBP2022-05-01 ~ 2023-04-30
14,500 GBP2021-05-01 ~ 2022-04-30
Current Tax for the Period
387,462 GBP2021-05-01 ~ 2022-04-30
Tax Expense/Credit at Applicable Tax Rate
203,545 GBP2022-05-01 ~ 2023-04-30
506,920 GBP2021-05-01 ~ 2022-04-30
Intangible Assets - Gross Cost
Net goodwill
308,000 GBP2022-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
308,000 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,486,872 GBP2023-04-30
7,018,007 GBP2022-04-30
Furniture and fittings
103,263 GBP2022-04-30
Motor vehicles
1,194,841 GBP2023-04-30
1,153,538 GBP2022-04-30
Computers
40,900 GBP2023-04-30
115,944 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
9,722,613 GBP2023-04-30
8,390,752 GBP2022-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-754,279 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
-103,263 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
-244,350 GBP2022-05-01 ~ 2023-04-30
Computers
-80,648 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Disposals
-1,182,540 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,519,013 GBP2023-04-30
4,474,150 GBP2022-04-30
Furniture and fittings
100,535 GBP2022-04-30
Motor vehicles
652,016 GBP2023-04-30
687,555 GBP2022-04-30
Computers
21,232 GBP2023-04-30
89,200 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,192,261 GBP2023-04-30
5,351,440 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
680,743 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
682 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
155,844 GBP2022-05-01 ~ 2023-04-30
Computers
6,969 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
844,238 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-635,880 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
-101,217 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
-191,383 GBP2022-05-01 ~ 2023-04-30
Computers
-74,937 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,003,417 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Plant and equipment
3,967,859 GBP2023-04-30
2,543,857 GBP2022-04-30
Motor vehicles
542,825 GBP2023-04-30
465,983 GBP2022-04-30
Computers
19,668 GBP2023-04-30
26,744 GBP2022-04-30
Furniture and fittings
2,728 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,123,992 GBP2023-04-30
943,997 GBP2022-04-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,179,995 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
460,737 GBP2023-04-30
264,974 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
195,763 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,663,255 GBP2023-04-30
679,023 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
1,453,480 GBP2023-04-30
1,058,324 GBP2022-04-30
Other Debtors
Current
44,370 GBP2023-04-30
50,735 GBP2022-04-30
Amount of value-added tax that is recoverable
Current
284,650 GBP2023-04-30
228,006 GBP2022-04-30
Prepayments
Current
60,775 GBP2023-04-30
46,876 GBP2022-04-30
Debtors
Current, Amounts falling due within one year
4,235,023 GBP2023-04-30
4,157,353 GBP2022-04-30
Bank Borrowings/Overdrafts
Current
250,000 GBP2023-04-30
250,000 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Current
312,917 GBP2023-04-30
161,666 GBP2022-04-30
Trade Creditors/Trade Payables
Current
1,675,698 GBP2023-04-30
1,779,922 GBP2022-04-30
Corporation Tax Payable
Current
187,439 GBP2023-04-30
387,439 GBP2022-04-30
Other Taxation & Social Security Payable
Current
138,872 GBP2023-04-30
143,911 GBP2022-04-30
Other Creditors
Current
7,444 GBP2023-04-30
Accrued Liabilities
Current
347,636 GBP2023-04-30
323,887 GBP2022-04-30
Bank Borrowings/Overdrafts
Non-current
333,333 GBP2023-04-30
583,333 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Non-current
433,048 GBP2023-04-30
89,583 GBP2022-04-30
Bank Borrowings
Current, Amounts falling due within one year
250,000 GBP2023-04-30
250,000 GBP2022-04-30
Non-current, Between two and five year
333,333 GBP2023-04-30
583,333 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
433,048 GBP2023-04-30
89,583 GBP2022-04-30
hire purchase agreements
745,965 GBP2023-04-30
251,249 GBP2022-04-30
Bank Borrowings
Secured
583,333 GBP2023-04-30
833,333 GBP2022-04-30
Total Borrowings
Secured
1,329,298 GBP2023-04-30
1,084,582 GBP2022-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
358,607 GBP2023-04-30
239,863 GBP2022-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-04-30
Class 2 ordinary share
2 shares2023-04-30
Profit/Loss
Retained earnings (accumulated losses)
952,547 GBP2022-05-01 ~ 2023-04-30