Distribution Costs
-218,566 GBP2024-04-01 ~ 2025-03-31
-206,448 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-14,634,886 GBP2024-04-01 ~ 2025-03-31
-13,660,827 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
6,173 GBP2024-04-01 ~ 2025-03-31
5,483 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
65,376 GBP2024-04-01 ~ 2025-03-31
-558,051 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
94,180 GBP2024-04-01 ~ 2025-03-31
-486,856 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
1,402,491 GBP2025-03-31
1,385,223 GBP2024-03-31
Property, Plant & Equipment
3,396,563 GBP2025-03-31
3,700,236 GBP2024-03-31
Fixed Assets
4,799,054 GBP2025-03-31
5,085,459 GBP2024-03-31
Debtors
745,254 GBP2025-03-31
713,517 GBP2024-03-31
Cash at bank and in hand
1,683,975 GBP2025-03-31
1,225,937 GBP2024-03-31
Current Assets
3,280,127 GBP2025-03-31
2,962,844 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-5,033,366 GBP2025-03-31
Net Current Assets/Liabilities
-1,753,239 GBP2025-03-31
-1,793,733 GBP2024-03-31
Total Assets Less Current Liabilities
3,045,815 GBP2025-03-31
3,291,726 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-760,974 GBP2025-03-31
Net Assets/Liabilities
2,037,841 GBP2025-03-31
1,943,661 GBP2024-03-31
Equity
Called up share capital
34,810 GBP2025-03-31
34,810 GBP2024-03-31
34,810 GBP2023-03-31
Share premium
9,366,941 GBP2025-03-31
9,366,941 GBP2024-03-31
9,366,941 GBP2023-03-31
Retained earnings (accumulated losses)
-7,363,910 GBP2025-03-31
-7,458,090 GBP2024-03-31
-6,971,234 GBP2023-03-31
Equity
2,037,841 GBP2025-03-31
1,943,661 GBP2024-03-31
2,430,517 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
94,180 GBP2024-04-01 ~ 2025-03-31
-486,856 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
29,500 GBP2024-04-01 ~ 2025-03-31
21,600 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1342024-04-01 ~ 2025-03-31
1342023-04-01 ~ 2024-03-31
Wages/Salaries
5,171,679 GBP2024-04-01 ~ 2025-03-31
4,556,644 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,408 GBP2024-04-01 ~ 2025-03-31
81,887 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,805,369 GBP2024-04-01 ~ 2025-03-31
5,106,569 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
701,410 GBP2024-04-01 ~ 2025-03-31
401,743 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
2,509,419 GBP2025-03-31
2,070,382 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,316,002 GBP2025-03-31
3,312,593 GBP2024-03-31
Plant and equipment
2,656,672 GBP2025-03-31
2,241,695 GBP2024-03-31
Furniture and fittings
56,375 GBP2025-03-31
54,001 GBP2024-03-31
Computers
23,624 GBP2025-03-31
61,412 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
6,052,673 GBP2025-03-31
5,669,701 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-150,584 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-1,350 GBP2024-04-01 ~ 2025-03-31
Computers
-40,217 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-192,151 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,111,781 GBP2025-03-31
776,733 GBP2024-03-31
Plant and equipment
1,492,158 GBP2025-03-31
1,130,361 GBP2024-03-31
Furniture and fittings
35,442 GBP2025-03-31
26,282 GBP2024-03-31
Computers
16,729 GBP2025-03-31
36,089 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,656,110 GBP2025-03-31
1,969,465 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
335,048 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
415,685 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
9,160 GBP2024-04-01 ~ 2025-03-31
Computers
10,861 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
770,754 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,888 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
-30,221 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-84,109 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
2,204,221 GBP2025-03-31
2,535,860 GBP2024-03-31
Plant and equipment
1,164,514 GBP2025-03-31
1,111,334 GBP2024-03-31
Furniture and fittings
20,933 GBP2025-03-31
27,719 GBP2024-03-31
Computers
6,895 GBP2025-03-31
25,323 GBP2024-03-31
Finished Goods/Goods for Resale
363,291 GBP2025-03-31
467,807 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
355,707 GBP2025-03-31
65,280 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
28,804 GBP2025-03-31
71,195 GBP2024-03-31
Other Debtors
Current
0 GBP2025-03-31
147,043 GBP2024-03-31
Prepayments/Accrued Income
Current
310,343 GBP2025-03-31
379,599 GBP2024-03-31
Other Debtors
Non-current
50,400 GBP2025-03-31
50,400 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
439,443 GBP2025-03-31
449,480 GBP2024-03-31
Other Remaining Borrowings
Current
186,458 GBP2025-03-31
181,941 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,468,930 GBP2025-03-31
2,692,394 GBP2024-03-31
Other Taxation & Social Security Payable
Current
654,609 GBP2025-03-31
586,155 GBP2024-03-31
Other Creditors
Current
598,918 GBP2025-03-31
133,592 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
359,911 GBP2025-03-31
334,851 GBP2024-03-31
Creditors
Current
5,033,366 GBP2025-03-31
4,756,577 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
527,104 GBP2025-03-31
649,867 GBP2024-03-31
Other Remaining Borrowings
Non-current
46,097 GBP2025-03-31
232,555 GBP2024-03-31
Creditors
Non-current
760,974 GBP2025-03-31
1,101,065 GBP2024-03-31
Total Borrowings
Current
186,458 GBP2025-03-31
181,941 GBP2024-03-31
Non-current
46,097 GBP2025-03-31
232,555 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
506,084 GBP2025-03-31
449,480 GBP2024-03-31
Minimum gross finance lease payments owing
966,547 GBP2025-03-31
1,099,347 GBP2024-03-31
Amounts received in advance for goods or services to be provided in the future
512,870 GBP2025-03-31
596,807 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,156,984 shares2025-03-31
2,156,984 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
544,726 shares2025-03-31
544,726 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
779,321 shares2025-03-31
779,321 shares2024-03-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2 shares2025-03-31
2 shares2024-03-31
Equity
Called up share capital
34,810 GBP2025-03-31
34,810 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
272,272 GBP2025-03-31
Between two and five year
1,089,088 GBP2025-03-31
More than five year
261,297 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,622,657 GBP2025-03-31