Average Number of Employees
612024-07-01 ~ 2025-08-31
592023-07-01 ~ 2024-06-30
Turnover/Revenue
14,857,813 GBP2024-07-01 ~ 2025-08-31
11,330,299 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-12,871,172 GBP2024-07-01 ~ 2025-08-31
-8,544,917 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,986,641 GBP2024-07-01 ~ 2025-08-31
2,785,382 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-1,432,915 GBP2024-07-01 ~ 2025-08-31
-1,032,705 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
603,726 GBP2024-07-01 ~ 2025-08-31
1,787,677 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
60,671 GBP2024-07-01 ~ 2025-08-31
57,974 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
664,397 GBP2024-07-01 ~ 2025-08-31
1,845,651 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
518,091 GBP2024-07-01 ~ 2025-08-31
1,402,086 GBP2023-07-01 ~ 2024-06-30
Equity
Called up share capital
100,000 GBP2025-08-31
100,000 GBP2024-06-30
100,000 GBP2023-07-01
Retained earnings (accumulated losses)
7,017,363 GBP2025-08-31
10,374,950 GBP2024-06-30
9,472,864 GBP2023-07-01
Equity
7,117,363 GBP2025-08-31
10,474,950 GBP2024-06-30
9,572,864 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
518,091 GBP2024-07-01 ~ 2025-08-31
1,402,086 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
518,091 GBP2024-07-01 ~ 2025-08-31
1,402,086 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
518,091 GBP2024-07-01 ~ 2025-08-31
1,402,086 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-3,875,678 GBP2024-07-01 ~ 2025-08-31
-500,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-3,875,678 GBP2024-07-01 ~ 2025-08-31
-500,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-3,875,678 GBP2024-07-01 ~ 2025-08-31
-500,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
-3,875,678 GBP2024-07-01 ~ 2025-08-31
-500,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
94,460 GBP2024-07-01 ~ 2025-08-31
75,700 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
861,788 GBP2025-08-31
1,061,128 GBP2024-06-30
795,818 GBP2023-07-01
Cash at bank and in hand
861,788 GBP2025-08-31
1,061,128 GBP2024-06-30
Wages/Salaries
4,604,578 GBP2024-07-01 ~ 2025-08-31
2,703,246 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
546,800 GBP2024-07-01 ~ 2025-08-31
257,042 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
5,303,345 GBP2024-07-01 ~ 2025-08-31
3,083,769 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
142024-07-01 ~ 2025-08-31
152023-07-01 ~ 2024-06-30
Director Remuneration
1,798,567 GBP2024-07-01 ~ 2025-08-31
583,598 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,238 GBP2024-07-01 ~ 2025-08-31
21,566 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
166,099 GBP2024-07-01 ~ 2025-08-31
461,413 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,679,138 GBP2025-08-31
1,640,780 GBP2024-06-30
Motor vehicles
47,704 GBP2025-08-31
47,704 GBP2024-06-30
Furniture and fittings
507,715 GBP2025-08-31
502,635 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,660,281 GBP2025-08-31
2,616,843 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,387 GBP2024-07-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals
-1,387 GBP2024-07-01 ~ 2025-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,502,707 GBP2025-08-31
1,420,460 GBP2024-06-30
Motor vehicles
47,704 GBP2025-08-31
47,704 GBP2024-06-30
Furniture and fittings
497,129 GBP2025-08-31
486,303 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,473,264 GBP2025-08-31
2,380,191 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
83,634 GBP2024-07-01 ~ 2025-08-31
Furniture and fittings, Owned/Freehold
10,826 GBP2024-07-01 ~ 2025-08-31
Owned/Freehold
94,460 GBP2024-07-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,387 GBP2024-07-01 ~ 2025-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,387 GBP2024-07-01 ~ 2025-08-31
Property, Plant & Equipment
Plant and equipment
176,431 GBP2025-08-31
220,320 GBP2024-06-30
Furniture and fittings
10,586 GBP2025-08-31
16,332 GBP2024-06-30
Property, Plant & Equipment
187,017 GBP2025-08-31
236,652 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,464,612 GBP2025-08-31
1,930,844 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
2,589 GBP2025-08-31
Other Debtors
Current
164,530 GBP2025-08-31
41,617 GBP2024-06-30
Prepayments/Accrued Income
Current
106,165 GBP2025-08-31
110,472 GBP2024-06-30
Debtors
Current
2,737,896 GBP2025-08-31
2,082,933 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,441,735 GBP2025-08-31
1,091,419 GBP2024-06-30
Amounts owed to group undertakings
Current
3,188 GBP2024-06-30
Corporation Tax Payable
Current
266,072 GBP2024-06-30
Taxation/Social Security Payable
Current
791,836 GBP2025-08-31
72,025 GBP2024-06-30
Other Creditors
Current
213,013 GBP2025-08-31
18,986 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
180,817 GBP2025-08-31
212,133 GBP2024-06-30
Creditors
Current
2,627,401 GBP2025-08-31
1,663,823 GBP2024-06-30
Net Deferred Tax Liability/Asset
31,047 GBP2025-08-31
47,285 GBP2024-06-30
25,719 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-16,238 GBP2024-07-01 ~ 2025-08-31
21,566 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
45,254 GBP2025-08-31
59,163 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2025-08-31
30,000 shares2024-06-30
Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30,000 shares2025-08-31
30,000 shares2024-06-30
Par Value of Share
Class 2 ordinary share
12024-07-01 ~ 2025-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
40,000 shares2025-08-31
40,000 shares2024-06-30
Par Value of Share
Class 3 ordinary share
12024-07-01 ~ 2025-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,000 GBP2024-06-30
Between one and five year
360,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
540,000 GBP2024-06-30