Cost of Sales
-17,554,982 GBP2022-07-01 ~ 2023-06-30
-19,725,336 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-1,651,656 GBP2022-07-01 ~ 2023-06-30
-2,083,082 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,902,426 GBP2022-07-01 ~ 2023-06-30
-3,646,708 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
268,829 GBP2022-07-01 ~ 2023-06-30
73,040 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
199,777 GBP2022-07-01 ~ 2023-06-30
866,253 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
498,784 GBP2022-07-01 ~ 2023-06-30
710,168 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-745,216 GBP2022-07-01 ~ 2023-06-30
565,784 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Other
0 GBP2023-06-30
0 GBP2022-06-30
Property, Plant & Equipment
3,812,739 GBP2023-06-30
3,359,600 GBP2022-06-30
Fixed Assets
3,812,739 GBP2023-06-30
3,359,600 GBP2022-06-30
Debtors
2,641,033 GBP2023-06-30
3,663,647 GBP2022-06-30
Cash at bank and in hand
8,294,658 GBP2023-06-30
8,431,597 GBP2022-06-30
Current Assets
12,960,721 GBP2023-06-30
14,898,760 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-1,931,161 GBP2023-06-30
-2,371,838 GBP2022-06-30
Net Current Assets/Liabilities
11,029,560 GBP2023-06-30
12,526,922 GBP2022-06-30
Total Assets Less Current Liabilities
14,842,299 GBP2023-06-30
15,886,522 GBP2022-06-30
Net Assets/Liabilities
14,761,521 GBP2023-06-30
15,506,737 GBP2022-06-30
Equity
Called up share capital
10,000 GBP2023-06-30
10,000 GBP2022-06-30
10,000 GBP2021-06-30
Share premium
6,709 GBP2023-06-30
6,709 GBP2022-06-30
6,709 GBP2021-06-30
Retained earnings (accumulated losses)
14,744,812 GBP2023-06-30
15,490,028 GBP2022-06-30
14,924,244 GBP2021-06-30
Equity
14,761,521 GBP2023-06-30
15,506,737 GBP2022-06-30
14,940,953 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
498,784 GBP2022-07-01 ~ 2023-06-30
710,168 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-745,216 GBP2022-07-01 ~ 2023-06-30
565,784 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
20,295 GBP2022-07-01 ~ 2023-06-30
17,900 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
2092022-07-01 ~ 2023-06-30
2382021-07-01 ~ 2022-06-30
Wages/Salaries
7,204,570 GBP2022-07-01 ~ 2023-06-30
7,683,765 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
328,333 GBP2022-07-01 ~ 2023-06-30
452,897 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
8,253,813 GBP2022-07-01 ~ 2023-06-30
8,924,864 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
645,784 GBP2022-07-01 ~ 2023-06-30
546,469 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-299,007 GBP2022-07-01 ~ 2023-06-30
156,085 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
50,000 GBP2022-06-30
Intangible Assets
Goodwill
0 GBP2023-06-30
0 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,852,698 GBP2023-06-30
1,852,698 GBP2022-06-30
Plant and equipment
5,226,294 GBP2023-06-30
5,099,330 GBP2022-06-30
Motor vehicles
1,709,396 GBP2023-06-30
1,800,748 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
8,788,388 GBP2023-06-30
8,752,776 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-617,064 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-506,502 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-1,123,566 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
566,872 GBP2023-06-30
540,872 GBP2022-06-30
Plant and equipment
3,549,038 GBP2023-06-30
3,873,258 GBP2022-06-30
Motor vehicles
859,739 GBP2023-06-30
979,046 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,975,649 GBP2023-06-30
5,393,176 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
26,000 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
286,550 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
206,486 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
519,036 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-610,770 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-325,793 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-936,563 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,285,826 GBP2023-06-30
1,311,826 GBP2022-06-30
Plant and equipment
1,677,256 GBP2023-06-30
1,226,072 GBP2022-06-30
Motor vehicles
849,657 GBP2023-06-30
821,702 GBP2022-06-30
Finished Goods/Goods for Resale
374,611 GBP2023-06-30
374,335 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,138,452 GBP2023-06-30
3,055,326 GBP2022-06-30
Other Debtors
Current
2,400 GBP2023-06-30
2,790 GBP2022-06-30
Prepayments/Accrued Income
Current
500,181 GBP2023-06-30
600,078 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,641,033 GBP2023-06-30
3,663,647 GBP2022-06-30
Trade Creditors/Trade Payables
Current
807,198 GBP2023-06-30
847,842 GBP2022-06-30
Other Taxation & Social Security Payable
Current
562,802 GBP2023-06-30
674,016 GBP2022-06-30
Other Creditors
Current
402 GBP2023-06-30
90,018 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
551,694 GBP2023-06-30
759,962 GBP2022-06-30
Creditors
Current
1,931,161 GBP2023-06-30
2,371,838 GBP2022-06-30
Equity
Called up share capital
10,000 GBP2023-06-30
10,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
316,872 GBP2023-06-30
316,872 GBP2022-06-30
Between two and five year
633,744 GBP2023-06-30
950,616 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
950,616 GBP2023-06-30
1,267,488 GBP2022-06-30