Par Value of Share
Class 1 ordinary share
02023-07-01 ~ 2024-06-30
Turnover/Revenue
2,665,555 GBP2023-07-01 ~ 2024-06-30
8,797,950 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-1,492,261 GBP2023-07-01 ~ 2024-06-30
-6,016,280 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,173,294 GBP2023-07-01 ~ 2024-06-30
2,781,670 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-1,274,393 GBP2023-07-01 ~ 2024-06-30
-1,401,465 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-605,417 GBP2023-07-01 ~ 2024-06-30
536,922 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
50,000 GBP2023-07-01 ~ 2024-06-30
1,804,033 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-567,216 GBP2023-07-01 ~ 2024-06-30
2,324,763 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-567,216 GBP2023-07-01 ~ 2024-06-30
2,324,763 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-567,216 GBP2023-07-01 ~ 2024-06-30
2,324,763 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,233,719 GBP2024-06-30
1,244,271 GBP2023-06-30
Fixed Assets - Investments
639,104 GBP2024-06-30
863,826 GBP2023-06-30
Fixed Assets
1,872,823 GBP2024-06-30
2,108,097 GBP2023-06-30
Total Inventories
2,072,881 GBP2024-06-30
1,425,591 GBP2023-06-30
Debtors
10,935,696 GBP2024-06-30
11,049,331 GBP2023-06-30
Cash at bank and in hand
317,414 GBP2024-06-30
225,050 GBP2023-06-30
Current Assets
13,325,991 GBP2024-06-30
12,699,972 GBP2023-06-30
Creditors
Current
5,051,293 GBP2024-06-30
4,087,376 GBP2023-06-30
Net Current Assets/Liabilities
8,274,698 GBP2024-06-30
8,612,596 GBP2023-06-30
Total Assets Less Current Liabilities
10,147,521 GBP2024-06-30
10,720,693 GBP2023-06-30
Creditors
Non-current
32,719 GBP2024-06-30
38,675 GBP2023-06-30
Net Assets/Liabilities
10,114,802 GBP2024-06-30
10,682,018 GBP2023-06-30
Equity
Called up share capital
569,948 GBP2024-06-30
569,948 GBP2023-06-30
569,948 GBP2022-06-30
Share premium
8,128,221 GBP2024-06-30
8,128,221 GBP2023-06-30
8,128,221 GBP2022-06-30
Capital redemption reserve
17,900 GBP2024-06-30
17,900 GBP2023-06-30
17,900 GBP2022-06-30
Retained earnings (accumulated losses)
1,398,733 GBP2024-06-30
1,965,949 GBP2023-06-30
11,141,186 GBP2022-06-30
Equity
10,114,802 GBP2024-06-30
10,682,018 GBP2023-06-30
19,857,255 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-11,500,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-11,500,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-567,216 GBP2023-07-01 ~ 2024-06-30
2,324,763 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
871,317 GBP2023-07-01 ~ 2024-06-30
971,751 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
74,381 GBP2023-07-01 ~ 2024-06-30
82,300 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,956 GBP2023-07-01 ~ 2024-06-30
61,655 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
970,654 GBP2023-07-01 ~ 2024-06-30
1,115,706 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
412023-07-01 ~ 2024-06-30
502022-07-01 ~ 2023-06-30
Director Remuneration
55,388 GBP2023-07-01 ~ 2024-06-30
80,232 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,477 GBP2023-07-01 ~ 2024-06-30
15,416 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
20,000 GBP2023-07-01 ~ 2024-06-30
19,000 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-141,804 GBP2023-07-01 ~ 2024-06-30
476,576 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
796,554 GBP2024-06-30
796,554 GBP2023-06-30
Plant and equipment
1,785,890 GBP2024-06-30
1,777,965 GBP2023-06-30
Computers
386,232 GBP2024-06-30
386,232 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,968,676 GBP2024-06-30
2,960,751 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,734,957 GBP2024-06-30
1,716,480 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,734,957 GBP2024-06-30
1,716,480 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,477 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,477 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
796,554 GBP2024-06-30
796,554 GBP2023-06-30
Plant and equipment
50,933 GBP2024-06-30
61,485 GBP2023-06-30
Computers
386,232 GBP2024-06-30
386,232 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
943,487 GBP2024-06-30
1,471,620 GBP2023-06-30
Investments in Group Undertakings
639,104 GBP2024-06-30
863,826 GBP2023-06-30
Raw Materials
2,072,881 GBP2024-06-30
1,425,591 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
26,717 GBP2024-06-30
126,720 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
10,801,654 GBP2024-06-30
10,719,401 GBP2023-06-30
Other Debtors
Current
15,493 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
109,305 GBP2023-06-30
Prepayments/Accrued Income
Current
107,325 GBP2024-06-30
78,412 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
10,935,696 GBP2024-06-30
11,049,331 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
41,459 GBP2024-06-30
59,157 GBP2023-06-30
Trade Creditors/Trade Payables
Current
226,469 GBP2024-06-30
508,493 GBP2023-06-30
Amounts owed to group undertakings
Current
1,337,000 GBP2024-06-30
1,126,000 GBP2023-06-30
Other Taxation & Social Security Payable
Current
36,203 GBP2024-06-30
40,997 GBP2023-06-30
Other Creditors
Current
3,140,902 GBP2024-06-30
2,228,656 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
125,447 GBP2024-06-30
124,073 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
32,719 GBP2024-06-30
38,675 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
5,000 GBP2024-06-30
5,000 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
41,459 GBP2024-06-30
59,157 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
38,675 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
22,797,914 shares2024-06-30