Distribution Costs
0 GBP2023-04-01 ~ 2024-03-31
-22 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,619,303 GBP2023-04-01 ~ 2024-03-31
-1,604,198 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
8,290,096 GBP2023-04-01 ~ 2024-03-31
-401,555 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-04-01 ~ 2024-03-31
59,125 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
8,290,096 GBP2023-04-01 ~ 2024-03-31
-342,430 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
15,582 GBP2024-03-31
1,936 GBP2023-03-31
Fixed Assets - Investments
11,217,087 GBP2024-03-31
11,217,087 GBP2023-03-31
Fixed Assets
11,232,669 GBP2024-03-31
11,219,023 GBP2023-03-31
Debtors
9,947,424 GBP2024-03-31
9,039,290 GBP2023-03-31
Cash at bank and in hand
68,463 GBP2024-03-31
44,133 GBP2023-03-31
Current Assets
10,015,887 GBP2024-03-31
9,083,423 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-27,713,893 GBP2024-03-31
-15,785,399 GBP2023-03-31
Net Current Assets/Liabilities
-17,698,006 GBP2024-03-31
-6,701,976 GBP2023-03-31
Total Assets Less Current Liabilities
-6,465,337 GBP2024-03-31
4,517,047 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-194,445 GBP2024-03-31
-19,466,925 GBP2023-03-31
Net Assets/Liabilities
-6,659,782 GBP2024-03-31
-14,949,878 GBP2023-03-31
Equity
Called up share capital
1,643,081 GBP2024-03-31
1,838,441 GBP2023-03-31
1,878,441 GBP2022-03-31
Share premium
2,098,928 GBP2024-03-31
2,098,928 GBP2023-03-31
2,098,928 GBP2022-03-31
Capital redemption reserve
195,358 GBP2024-03-31
0 GBP2023-03-31
0 GBP2022-03-31
Retained earnings (accumulated losses)
-10,597,149 GBP2024-03-31
-18,887,247 GBP2023-03-31
-18,544,817 GBP2022-03-31
Equity
-6,659,782 GBP2024-03-31
-14,949,878 GBP2023-03-31
-14,567,448 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
8,290,096 GBP2023-04-01 ~ 2024-03-31
-342,430 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
5,000 GBP2023-04-01 ~ 2024-03-31
5,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
92023-04-01 ~ 2024-03-31
82022-04-01 ~ 2023-03-31
Wages/Salaries
605,407 GBP2023-04-01 ~ 2024-03-31
484,836 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,238 GBP2023-04-01 ~ 2024-03-31
8,165 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
676,650 GBP2023-04-01 ~ 2024-03-31
545,482 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
211,172 GBP2023-04-01 ~ 2024-03-31
230,071 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
140,076 GBP2024-03-31
130,974 GBP2023-03-31
Furniture and fittings
178,299 GBP2024-03-31
187,244 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
318,375 GBP2024-03-31
318,218 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,472 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-9,970 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-19,442 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
125,178 GBP2024-03-31
130,162 GBP2023-03-31
Furniture and fittings
177,615 GBP2024-03-31
186,120 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
302,793 GBP2024-03-31
316,282 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,488 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
1,465 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,953 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,472 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-9,970 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,442 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
14,898 GBP2024-03-31
812 GBP2023-03-31
Furniture and fittings
684 GBP2024-03-31
1,124 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
9,574,620 GBP2024-03-31
8,341,082 GBP2023-03-31
Other Debtors
Current
214,048 GBP2024-03-31
649,468 GBP2023-03-31
Prepayments/Accrued Income
Current
158,756 GBP2024-03-31
48,740 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
9,947,424 GBP2024-03-31
9,039,290 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
250,000 GBP2024-03-31
250,000 GBP2023-03-31
Other Remaining Borrowings
Current
0 GBP2024-03-31
2,700,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
242,889 GBP2024-03-31
84,352 GBP2023-03-31
Amounts owed to group undertakings
Current
26,560,684 GBP2024-03-31
11,261,467 GBP2023-03-31
Corporation Tax Payable
Current
-851 GBP2024-03-31
0 GBP2023-03-31
Other Taxation & Social Security Payable
Current
23,521 GBP2024-03-31
0 GBP2023-03-31
Other Creditors
Current
50,000 GBP2024-03-31
0 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
587,650 GBP2024-03-31
1,489,580 GBP2023-03-31
Creditors
Current
27,713,893 GBP2024-03-31
15,785,399 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
194,445 GBP2024-03-31
461,111 GBP2023-03-31
Other Remaining Borrowings
Non-current
0 GBP2024-03-31
19,005,814 GBP2023-03-31
Creditors
Non-current
194,445 GBP2024-03-31
19,466,925 GBP2023-03-31
Bank Borrowings
444,445 GBP2024-03-31
711,111 GBP2023-03-31
Total Borrowings
444,445 GBP2024-03-31
22,416,925 GBP2023-03-31
Current
250,000 GBP2024-03-31
2,950,000 GBP2023-03-31
Non-current
194,445 GBP2024-03-31
19,466,925 GBP2023-03-31
Equity
Called up share capital
1,643,081 GBP2024-03-31
1,838,441 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
425,377 GBP2024-03-31
337,750 GBP2023-03-31
Between two and five year
1,211,339 GBP2024-03-31
1,296,167 GBP2023-03-31
More than five year
0 GBP2024-03-31
562,500 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,636,716 GBP2024-03-31
2,196,417 GBP2023-03-31