(expand)Administrative Expenses
-1,740,801 GBP2023-04-01 ~ 2024-03-31
-1,285,050 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,343,215 GBP2023-04-01 ~ 2024-03-31
1,115,275 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
27,116 GBP2023-04-01 ~ 2024-03-31
2,014 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,206,777 GBP2023-04-01 ~ 2024-03-31
1,018,505 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
862,020 GBP2023-04-01 ~ 2024-03-31
786,772 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
229,994 GBP2024-03-31
226,755 GBP2023-03-31
Fixed Assets - Investments
808 GBP2024-03-31
Fixed Assets
230,802 GBP2024-03-31
226,755 GBP2023-03-31
Total Inventories
256,055 GBP2024-03-31
441,529 GBP2023-03-31
Debtors
Current
8,810,098 GBP2024-03-31
4,864,617 GBP2023-03-31
Cash at bank and in hand
800,444 GBP2024-03-31
271,377 GBP2023-03-31
Current Assets
9,866,597 GBP2024-03-31
5,577,523 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,725,131 GBP2024-03-31
-4,712,730 GBP2023-03-31
Net Current Assets/Liabilities
1,141,466 GBP2024-03-31
864,793 GBP2023-03-31
Total Assets Less Current Liabilities
1,372,268 GBP2024-03-31
1,091,548 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-110,402 GBP2024-03-31
-174,968 GBP2023-03-31
Net Assets/Liabilities
1,235,802 GBP2024-03-31
881,790 GBP2023-03-31
Equity
Called up share capital
4 GBP2024-03-31
4 GBP2023-03-31
4 GBP2022-04-01
Retained earnings (accumulated losses)
1,235,798 GBP2024-03-31
881,786 GBP2023-03-31
1,290,014 GBP2022-04-01
Equity
1,235,802 GBP2024-03-31
881,790 GBP2023-03-31
1,290,018 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
862,020 GBP2023-04-01 ~ 2024-03-31
786,772 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-508,008 GBP2023-04-01 ~ 2024-03-31
-1,195,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-508,008 GBP2023-04-01 ~ 2024-03-31
-1,195,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-04-01 ~ 2024-03-31
Motor vehicles
02023-04-01 ~ 2024-03-31
Furniture and fittings
02023-04-01 ~ 2024-03-31
Office equipment
02023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,700 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,754,406 GBP2023-04-01 ~ 2024-03-31
1,125,395 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
209,079 GBP2023-04-01 ~ 2024-03-31
122,234 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,214,301 GBP2023-04-01 ~ 2024-03-31
1,421,820 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
200,009 GBP2023-04-01 ~ 2024-03-31
32,044 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,726 GBP2023-04-01 ~ 2024-03-31
16,007 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
301,694 GBP2023-04-01 ~ 2024-03-31
193,516 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
508,008 GBP2023-04-01 ~ 2024-03-31
1,195,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
16,251 GBP2023-03-31
Plant and equipment
50,518 GBP2024-03-31
50,518 GBP2023-03-31
Motor vehicles
89,800 GBP2024-03-31
89,800 GBP2023-03-31
Furniture and fittings
184,014 GBP2024-03-31
90,530 GBP2023-03-31
Office equipment
71,248 GBP2024-03-31
60,376 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
395,580 GBP2024-03-31
307,475 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
-16,251 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
13,419 GBP2023-03-31
Motor vehicles
44,901 GBP2023-03-31
Furniture and fittings
7,584 GBP2023-03-31
Office equipment
14,816 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
80,720 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,631 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
33,819 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
15,966 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
62,416 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
22,450 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
22,450 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
26,050 GBP2024-03-31
Motor vehicles
67,351 GBP2024-03-31
Furniture and fittings
41,403 GBP2024-03-31
Office equipment
30,782 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
165,586 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
24,468 GBP2024-03-31
37,099 GBP2023-03-31
Motor vehicles
22,449 GBP2024-03-31
44,899 GBP2023-03-31
Furniture and fittings
142,611 GBP2024-03-31
82,946 GBP2023-03-31
Office equipment
40,466 GBP2024-03-31
45,560 GBP2023-03-31
Buildings
16,251 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
22,449 GBP2024-03-31
44,899 GBP2023-03-31
Under hire purchased contracts or finance leases
22,449 GBP2024-03-31
44,899 GBP2023-03-31
Investments in Subsidiaries
808 GBP2024-03-31
Value of work in progress
206,858 GBP2024-03-31
411,411 GBP2023-03-31
Finished Goods/Goods for Resale
49,197 GBP2024-03-31
30,118 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
6,755,694 GBP2024-03-31
4,200,363 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
908,171 GBP2024-03-31
352,380 GBP2023-03-31
Other Debtors
Current
1,089,581 GBP2024-03-31
278,598 GBP2023-03-31
Prepayments/Accrued Income
Current
56,652 GBP2024-03-31
33,276 GBP2023-03-31
Bank Overdrafts
-3,215,352 GBP2024-03-31
-1,557,718 GBP2023-03-31
Cash and Cash Equivalents
-2,414,908 GBP2024-03-31
-1,286,341 GBP2023-03-31
Bank Overdrafts
Current
3,215,352 GBP2024-03-31
1,557,718 GBP2023-03-31
Bank Borrowings
Current
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,079,828 GBP2024-03-31
2,477,368 GBP2023-03-31
Amounts owed to group undertakings
Current
1,509 GBP2023-03-31
Corporation Tax Payable
Current
379,209 GBP2024-03-31
275,685 GBP2023-03-31
Taxation/Social Security Payable
Current
52,516 GBP2024-03-31
35,817 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
14,567 GBP2024-03-31
14,567 GBP2023-03-31
Other Creditors
Current
438,227 GBP2024-03-31
78,101 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
495,432 GBP2024-03-31
221,965 GBP2023-03-31
Creditors
Current
8,725,131 GBP2024-03-31
4,712,730 GBP2023-03-31
Bank Borrowings
Non-current
95,834 GBP2024-03-31
145,833 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
14,568 GBP2024-03-31
29,135 GBP2023-03-31
Creditors
Non-current
110,402 GBP2024-03-31
174,968 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Non-current, Between one and two years
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Non-current, Between two and five year
45,834 GBP2024-03-31
95,833 GBP2023-03-31
Total Borrowings
145,834 GBP2024-03-31
195,833 GBP2023-03-31
Minimum gross finance lease payments owing
29,134 GBP2024-03-31
43,702 GBP2023-03-31
Net Deferred Tax Liability/Asset
26,064 GBP2024-03-31
34,790 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,726 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
31,706 GBP2024-03-31
35,446 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12 shares2024-03-31
12 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.332023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
295,389 GBP2024-03-31
120,000 GBP2023-03-31
Between one and five year
826,892 GBP2024-03-31
270,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,122,281 GBP2024-03-31
390,000 GBP2023-03-31