|
Financial KPIs
|
|||
|
Unit
|
2026
|
2025
|
|
|
EBITDA
|
£'000
|
2,817
|
2,668
|
|
Working capital
|
£'000
|
5,165
|
3,346
|
|
Net cash/(debt)
|
£'000
|
725
|
838
|
|
Director
|
|
25 September 2026
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
Severn House
Hazell Drive
Newport
NP10 8FY
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 4 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| OPERATING PROFIT | 5 |
|
|
|
| Profit on disposal of fixed assets |
|
|
||
| Other interest receivable and similar income | 10 |
|
|
|
| Interest payable and similar charges | 11 |
( |
( |
|
| PROFIT BEFORE TAXATION |
|
|
||
| Tax on Profit | 12 |
( |
( |
|
| PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
|
||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 13 |
|
|
||
| Tangible Assets | 14 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
||
| Debtors | 16 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 18 |
( |
|
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 20 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Share premium account |
|
|
|||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 1,239,600 | 493,271 | |||
|
Director
|
|
|
| Share Capital | Share Premium | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 May 2024 |
|
|
|
4,585,140 |
| Profit for the year and total comprehensive income | - | - |
|
2,331,131 |
| Dividends paid | - | - | (6,423,000) | (6,423,000) |
| As at 30 April 2025 and 1 May 2025 |
|
|
|
493,271 |
| Profit for the year and total comprehensive income | - | - |
|
2,746,329 |
| Dividends paid | - | - | (2,000,000) | (2,000,000) |
| As at 30 April 2026 |
|
|
|
1,239,600 |
| Leasehold |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| United Kingdom |
|
|
|
| 14,066,007 | 12,832,888 | ||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bad debts | (7,500) | - | |
| Research and Development Costs |
( |
|
|
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| Office and administration |
|
|
|
| Sales, marketing and distribution |
|
|
|
| Manufacturing |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank interest receivable |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 5,439 | 5,145 | |
| Foreign exchange charges |
( |
|
|
| Other finance charges |
|
|
|
| 85,905 | 155,287 | ||
| Tax Rate | 2026 | 2025 | |||
|---|---|---|---|---|---|
| 2026 | 2025 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
|
|
| Prior period adjustment |
|
( |
|||
|
|
|
||||
| Deferred Tax | |||||
| Origination and reversal of timing differences |
( |
|
|||
| Total tax charge for the period |
|
|
|||
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | 2,748,478 | 2,378,005 | |||
| Tax on profit at 25% (UK standard rate) |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Research and Development tax credit |
( |
( |
|||
| Prior period adjustment |
|
( |
|||
| Group relief |
( |
( |
|||
| Total tax charge for the period | 2,149 | 46,874 | |||
| Other | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 May 2025 |
|
||
| Additions |
|
||
| As at 30 April 2026 |
|
||
| Amortisation | |||
| As at 1 May 2025 |
|
||
| Provided during the period |
|
||
| As at 30 April 2026 |
|
||
| Net Book Value | |||
| As at 30 April 2026 |
|
||
| As at 1 May 2025 |
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| Leasehold | Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 May 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 30 April 2026 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 May 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 30 April 2026 |
|
|
|
|
|
| Net Book Value | |||||
| As at 30 April 2026 |
|
|
|
|
|
| As at 1 May 2025 |
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Materials |
|
|
|
| Finished goods |
|
|
|
| Work in progress |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| Corporation tax recoverable assets |
|
|
|
| VAT |
|
- | |
| Directors' loan accounts |
|
|
|
| Amounts owed by group undertakings |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
| Trade creditors |
|
|
|
| Amounts owed to group undertakings |
|
|
|
| Other creditors | 392,740 | 194,328 | |
| Corporation tax | - |
|
|
| Taxation and social security | 56,387 | 70,937 | |
| Accruals and deferred income | 156,373 | 182,226 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 2,054,406 | - | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net obligations under finance lease and hire purchase contracts | 40,573 | - |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| The future minimum finance lease payments are as follows: | |||
| Not later than one year |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Other timing differences | 43,051 | 77,966 | |
| Deferred Tax | Total | |
|---|---|---|
| £ | £ | |
| As at 1 May 2025 |
|
77,966 |
| Utilised |
( |
(34,915) |
| Balance at 30 April 2026 |
|
43,051 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||
| As at 1 May 2025 | Amounts advanced | Amounts repaid | Amounts written off | As at 30 April 2026 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Mr Richard Briere |
|
|
|
- |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Interim dividend paid |
|
|
|