Average Number of Employees
1272024-06-30 ~ 2025-06-28
1262023-06-30 ~ 2024-06-29
Turnover/Revenue
39,213,020 GBP2024-06-30 ~ 2025-06-28
37,241,014 GBP2023-06-30 ~ 2024-06-29
Cost of Sales
-25,540,159 GBP2024-06-30 ~ 2025-06-28
-24,262,302 GBP2023-06-30 ~ 2024-06-29
Gross Profit/Loss
13,672,861 GBP2024-06-30 ~ 2025-06-28
12,978,712 GBP2023-06-30 ~ 2024-06-29
Distribution Costs
-451,516 GBP2024-06-30 ~ 2025-06-28
-492,853 GBP2023-06-30 ~ 2024-06-29
Administrative Expenses
-4,095,629 GBP2024-06-30 ~ 2025-06-28
-2,807,496 GBP2023-06-30 ~ 2024-06-29
Operating Profit/Loss
9,125,716 GBP2024-06-30 ~ 2025-06-28
9,678,363 GBP2023-06-30 ~ 2024-06-29
Interest Payable/Similar Charges (Finance Costs)
-2,170 GBP2023-06-30 ~ 2024-06-29
Profit/Loss on Ordinary Activities Before Tax
9,125,716 GBP2024-06-30 ~ 2025-06-28
9,676,193 GBP2023-06-30 ~ 2024-06-29
Profit/Loss
6,990,886 GBP2024-06-30 ~ 2025-06-28
7,353,838 GBP2023-06-30 ~ 2024-06-29
Intangible Assets
190,000 GBP2025-06-28
310,000 GBP2024-06-29
Property, Plant & Equipment
3,504,794 GBP2025-06-28
3,370,141 GBP2024-06-29
Fixed Assets
3,694,794 GBP2025-06-28
3,680,141 GBP2024-06-29
Total Inventories
5,816,185 GBP2025-06-28
5,183,251 GBP2024-06-29
Debtors
Current
4,594,821 GBP2025-06-28
4,628,039 GBP2024-06-29
Cash at bank and in hand
4,040,395 GBP2025-06-28
2,659,927 GBP2024-06-29
Current Assets
14,451,401 GBP2025-06-28
12,471,217 GBP2024-06-29
Creditors
Current, Amounts falling due within one year
-13,777,663 GBP2025-06-28
Net Current Assets/Liabilities
673,738 GBP2025-06-28
3,689,834 GBP2024-06-29
Total Assets Less Current Liabilities
4,368,532 GBP2025-06-28
7,369,975 GBP2024-06-29
Net Assets/Liabilities
3,742,468 GBP2025-06-28
6,851,582 GBP2024-06-29
Equity
Called up share capital
461,308 GBP2025-06-28
461,308 GBP2024-06-29
461,308 GBP2023-06-30
Share premium
48,300 GBP2025-06-28
48,300 GBP2024-06-29
48,300 GBP2023-06-30
Retained earnings (accumulated losses)
3,232,860 GBP2025-06-28
6,341,974 GBP2024-06-29
4,711,054 GBP2023-06-30
Equity
3,742,468 GBP2025-06-28
6,851,582 GBP2024-06-29
7,497,744 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
6,990,886 GBP2024-06-30 ~ 2025-06-28
7,353,838 GBP2023-06-30 ~ 2024-06-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,990,886 GBP2024-06-30 ~ 2025-06-28
7,353,838 GBP2023-06-30 ~ 2024-06-29
Comprehensive Income/Expense
6,990,886 GBP2024-06-30 ~ 2025-06-28
7,353,838 GBP2023-06-30 ~ 2024-06-29
Dividends Paid
Retained earnings (accumulated losses)
-10,100,000 GBP2024-06-30 ~ 2025-06-28
-8,000,000 GBP2023-06-30 ~ 2024-06-29
Dividends Paid
-10,100,000 GBP2024-06-30 ~ 2025-06-28
-8,000,000 GBP2023-06-30 ~ 2024-06-29
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-10,100,000 GBP2024-06-30 ~ 2025-06-28
-5,722,918 GBP2023-06-30 ~ 2024-06-29
Equity - Income/Expense Recognised Directly
-10,100,000 GBP2024-06-30 ~ 2025-06-28
-8,000,000 GBP2023-06-30 ~ 2024-06-29
Equity
Revaluation reserve
2,277,082 GBP2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-06-30 ~ 2025-06-28
Motor vehicles
202024-06-30 ~ 2025-06-28
Furniture and fittings
202024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Depreciation Expense
947,519 GBP2024-06-30 ~ 2025-06-28
1,338,862 GBP2023-06-30 ~ 2024-06-29
Audit Fees/Expenses
31,957 GBP2024-06-30 ~ 2025-06-28
29,063 GBP2023-06-30 ~ 2024-06-29
Wages/Salaries
4,765,849 GBP2024-06-30 ~ 2025-06-28
4,913,972 GBP2023-06-30 ~ 2024-06-29
Social Security Costs
453,892 GBP2024-06-30 ~ 2025-06-28
516,834 GBP2023-06-30 ~ 2024-06-29
Staff Costs/Employee Benefits Expense
5,330,926 GBP2024-06-30 ~ 2025-06-28
5,532,415 GBP2023-06-30 ~ 2024-06-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,050 GBP2024-06-30 ~ 2025-06-28
6,892 GBP2023-06-30 ~ 2024-06-29
Tax Expense/Credit at Applicable Tax Rate
2,281,429 GBP2024-06-30 ~ 2025-06-28
2,419,048 GBP2023-06-30 ~ 2024-06-29
Dividends Paid on Shares
10,100,000 GBP2024-06-30 ~ 2025-06-28
8,000,000 GBP2023-06-30 ~ 2024-06-29
Intangible Assets - Gross Cost
Computer software
2,480,000 GBP2025-06-28
2,480,000 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,722,439 GBP2025-06-28
11,296,017 GBP2024-06-29
Motor vehicles
52,400 GBP2025-06-28
52,400 GBP2024-06-29
Furniture and fittings
728,440 GBP2025-06-28
674,379 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
13,100,018 GBP2025-06-28
12,022,796 GBP2024-06-29
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,950 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals
-4,950 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Gross Cost
Other
596,739 GBP2025-06-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,964,303 GBP2024-06-29
Motor vehicles
13,973 GBP2024-06-29
Furniture and fittings
674,379 GBP2024-06-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,652,655 GBP2024-06-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
934,002 GBP2024-06-30 ~ 2025-06-28
Owned/Freehold
947,519 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,950 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,950 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,893,355 GBP2025-06-28
Motor vehicles
24,452 GBP2025-06-28
Furniture and fittings
677,417 GBP2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,595,224 GBP2025-06-28
Property, Plant & Equipment
Plant and equipment
2,829,084 GBP2025-06-28
3,331,714 GBP2024-06-29
Motor vehicles
27,948 GBP2025-06-28
38,427 GBP2024-06-29
Furniture and fittings
51,023 GBP2025-06-28
Other
596,739 GBP2025-06-28
Raw materials and consumables
3,748,118 GBP2025-06-28
3,320,373 GBP2024-06-29
Value of work in progress
2,068,067 GBP2025-06-28
1,862,878 GBP2024-06-29
Amounts Owed by Group Undertakings
Current
3,986,530 GBP2025-06-28
4,444,971 GBP2024-06-29
Prepayments/Accrued Income
Current
608,291 GBP2025-06-28
183,068 GBP2024-06-29
Trade Creditors/Trade Payables
Current
3,482,810 GBP2025-06-28
3,425,378 GBP2024-06-29
Amounts owed to group undertakings
Current
4,969,258 GBP2025-06-28
1,361,454 GBP2024-06-29
Corporation Tax Payable
Current
4,501,305 GBP2025-06-28
2,474,146 GBP2024-06-29
Taxation/Social Security Payable
Current
96,058 GBP2025-06-28
145,368 GBP2024-06-29
Other Creditors
Current
70,604 GBP2025-06-28
89,353 GBP2024-06-29
Accrued Liabilities/Deferred Income
Current
478,610 GBP2025-06-28
561,156 GBP2024-06-29
Creditors
Current
13,777,663 GBP2025-06-28
8,781,383 GBP2024-06-29
Net Deferred Tax Liability/Asset
-626,064 GBP2025-06-28
-518,393 GBP2024-06-29
-510,595 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-107,671 GBP2024-06-30 ~ 2025-06-28
-7,798 GBP2023-06-30 ~ 2024-06-29
Deferred Tax Liabilities
Accelerated tax depreciation
-632,224 GBP2025-06-28
-525,544 GBP2024-06-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,845,232 shares2025-06-28
1,845,232 shares2024-06-29
Par Value of Share
Class 1 ordinary share
0.252024-06-30 ~ 2025-06-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
212,486 GBP2025-06-28
212,486 GBP2024-06-29
Between one and five year
297,437 GBP2025-06-28
509,923 GBP2024-06-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
509,923 GBP2025-06-28
722,409 GBP2024-06-29