|
2026
|
2025
|
|
|
Turnover
|
£13,854,490
|
£13,574,213
|
|
Gross Profit Margin
|
24.05%
|
26.99%
|
|
Current Ratio
|
1.04
|
1.03
|
|
Quick Ratio
|
1.01
|
1.00
|
|
Net Assets
|
£1,516,809
|
£1,586,494
|
|
Director
|
|
25 August 2026
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Gibson House
Hurricane Court
Hurricane Close
Stafford
ST16 1GZ
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING PROFIT | 5 |
|
|
|
| Profit/(loss) on disposal of fixed assets |
|
( |
||
| Other interest receivable and similar income | 9 |
|
|
|
| Interest payable and similar charges | 10 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 11 |
|
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2026 | 2025 | |||
|---|---|---|---|---|
| £ | £ | |||
| PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
|
|
||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
| Investment Properties | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 16 |
|
|
||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 19 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 21 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Revaluation reserve |
|
|
|||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,516,809 | 1,586,494 | |||
|
Director
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 12 |
|
|
||
| Tangible Assets | 13 |
|
|
||
| Investment Properties | 14 |
|
|
||
| Investments | 15 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 17 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 18 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 21 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Revaluation reserve |
|
|
|||
| Capital redemption reserve |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,351,826 | 1,355,784 | |||
|
Director
|
|
|
| Share Capital | Revaluation reserve | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| As at 1 April 2024 |
|
|
|
|
2,270,570 |
| Profit for the year and total comprehensive income | - | - | - |
|
395,924 |
| Dividends paid | - | - | - | (180,000) | (180,000) |
| Purchase of own shares |
( |
|
|
( |
(900,000) |
| As at 31 March 2025 and 1 April 2025 |
|
|
|
|
1,586,494 |
| Profit for the year and total comprehensive income | - | - | - |
|
50,315 |
| Dividends paid | - | - | - | (120,000) | (120,000) |
| As at 31 March 2026 |
|
|
|
|
1,516,809 |
| Share Capital | Revaluation reserve | Capital Redemption | Profit and Loss Account | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| As at 1 April 2024 |
|
|
|
|
1,465,670 |
| Profit for the year and total comprehensive income | - | - | - |
|
970,114 |
| Dividends paid | - | - | - | (180,000) | (180,000) |
| Purchase of own shares |
( |
|
|
( |
(900,000) |
| As at 31 March 2025 and 1 April 2025 |
|
|
|
|
1,355,784 |
| Profit for the year and total comprehensive income | - | - | - |
|
116,042 |
| Dividends paid | - | - | - | (120,000) | (120,000) |
| As at 31 March 2026 |
|
|
|
|
1,351,826 |
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of intangible assets |
( |
( |
||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Grants received |
|
|
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| Cash flows from financing activities | ||||
| Purchase/redemption of own shares |
|
( |
||
| Equity dividends paid |
( |
( |
||
| Repayment of finance leases |
|
|
||
| Amount introduced by directors | 3,552 | 3,600 | ||
| Net cash generated from/(used in) financing activities |
|
( |
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit for the financial year |
|
|
|
| Adjustments for: | |||
| Tax on profit |
( |
|
|
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| (Profit)/loss on disposal of tangible assets | (1,333) | 2,653 | |
| Grant income | (82) | (491) | |
| Movements in working capital: | |||
| Increase in stocks |
( |
( |
|
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2025 | Cash flows | As at 31 March 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
82,906 |
|
| Finance leases | (195,603) | (227,813) | (423,416) |
| 3,336,487 | (144,907) | 3,191,580 | |
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Grant income |
|
|
|
| Rental income |
|
|
|
| 51,045 | 62,791 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Wages and salaries |
|
|
|
|
|||
| Social security costs |
|
|
|
|
|||
| Other pension costs |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| Directors |
|
|
|
|
|||
| Administration |
|
|
|
|
|||
| Direct |
|
|
|
|
|||
|
|
|
|
|
||||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| Other interest receivable | - | 64 | |
| 64,861 | 74,210 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 15,191 | 1,817 | |
| Other finance charges |
|
|
|
| 142,027 | 96,201 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Current tax | |||
| UK Corporation Tax |
( |
|
|
| Deferred Tax | |||
| Origination and reversal of timing differences |
|
|
|
| Total tax charge for the period |
( |
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Profit before tax | 45,313 | 572,897 | |
| Tax on profit at 25% (UK standard rate) |
|
|
|
| Goodwill/depreciation not allowed for tax |
|
|
| Expenses not deductible for tax purposes |
( |
|
|
| Capital allowances |
( |
( |
|
| Short term timing differences |
|
|
|
| Total tax charge for the period | (5,002) | 176,973 | |
| Other | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2025 |
|
||
| Additions |
|
||
| As at 31 March 2026 |
|
||
| Amortisation | |||
| As at 1 April 2025 |
|
||
| Provided during the period |
|
||
| As at 31 March 2026 |
|
||
| Net Book Value | |||
| As at 31 March 2026 |
|
||
| As at 1 April 2025 |
|
||
| Other | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 April 2025 |
|
||
| Additions |
|
||
| As at 31 March 2026 |
|
||
| Amortisation | |||
| As at 1 April 2025 |
|
||
| Provided during the period |
|
||
| As at 31 March 2026 |
|
||
| Net Book Value | |||
| As at 31 March 2026 |
|
||
| As at 1 April 2025 |
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
|
( |
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
|
|
( |
|
( |
| As at 31 March 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2026 |
|
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Fixtures & Fittings |
|
|
|
| Motor Vehicles |
|
|
|
|
|
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
|
( |
( |
( |
| As at 31 March 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 April 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
|
|
( |
( |
( |
| As at 31 March 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 March 2026 |
|
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
|
| 2026 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 April 2025 and 31 March 2026 |
|
| 2026 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 April 2025 and 31 March 2026 |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cost | 86,337 | 86,337 | |
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 April 2025 |
|
| As at 31 March 2026 |
|
| Provision | |
| As at 1 April 2025 |
|
| As at 31 March 2026 |
|
| Net Book Value | |
| As at 31 March 2026 |
|
| As at 1 April 2025 |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Prepayments and accrued income |
|
|
|
|
|||
| Other debtors |
|
|
|
|
|||
| Corporation tax recoverable assets |
|
|
|
|
|||
| VAT | - | - |
|
|
|||
| Directors' loan accounts |
|
|
- | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Trade creditors |
|
|
|
|
|||
| Corporation tax | - |
|
|
|
|||
| Other taxes and social security |
|
|
|
|
|||
| VAT |
|
|
- | - | |||
| Accruals and deferred income |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2026 | 2025 | |||
| £ | £ | |||
| Net obligations under finance lease and hire purchase contracts |
|
|
||
| Group | ||||
|---|---|---|---|---|
| 2026 | 2025 | |||
| £ | £ | |||
| The future minimum finance lease payments are as follows: | ||||
| Not later than one year |
|
|
||
| Later than one year and not later than five years |
|
|
||
|
|
|
|||
|
|
|
|||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | 2026 | 2025 | ||||
| £ | £ | £ | £ | ||||
| Other timing differences | 403,156 | 376,892 | 285,544 | 365,752 | |||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
| Later than five years | - |
|
|
|
|
|
||
| As at 1 April 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 31 March 2026 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Nigel Chaplin |
|
|
|
- |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|