(expand)Administrative Expenses
-4,226,144 GBP2022-07-01 ~ 2023-06-30
-3,963,568 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-202,662 GBP2022-07-01 ~ 2023-06-30
335,681 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
8,701 GBP2022-07-01 ~ 2023-06-30
27 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-217,696 GBP2022-07-01 ~ 2023-06-30
312,449 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
6,120,916 GBP2023-06-30
6,375,743 GBP2022-06-30
6,029,005 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
-132,816 GBP2022-07-01 ~ 2023-06-30
346,738 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-122,011 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
22,173 GBP2023-06-30
31,211 GBP2022-06-30
Property, Plant & Equipment
4,582,911 GBP2023-06-30
4,496,430 GBP2022-06-30
Fixed Assets
4,605,084 GBP2023-06-30
4,527,641 GBP2022-06-30
Total Inventories
866,224 GBP2023-06-30
662,686 GBP2022-06-30
Debtors
Current
976,004 GBP2023-06-30
896,803 GBP2022-06-30
Current assets - Investments
519,661 GBP2023-06-30
489,253 GBP2022-06-30
Cash at bank and in hand
1,558,754 GBP2023-06-30
2,689,943 GBP2022-06-30
Current Assets
3,920,643 GBP2023-06-30
4,738,685 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-1,403,109 GBP2023-06-30
-1,682,172 GBP2022-06-30
Net Current Assets/Liabilities
2,517,534 GBP2023-06-30
3,056,513 GBP2022-06-30
Total Assets Less Current Liabilities
7,122,618 GBP2023-06-30
7,584,154 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-275,758 GBP2023-06-30
-430,805 GBP2022-06-30
Net Assets/Liabilities
6,122,916 GBP2023-06-30
6,377,743 GBP2022-06-30
Equity
Called up share capital
2,000 GBP2023-06-30
2,000 GBP2022-06-30
Equity
6,122,916 GBP2023-06-30
6,377,743 GBP2022-06-30
Profit/Loss
-132,816 GBP2022-07-01 ~ 2023-06-30
346,738 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
647,221 GBP2022-07-01 ~ 2023-06-30
583,949 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
1,558,754 GBP2023-06-30
2,689,943 GBP2022-06-30
3,372,241 GBP2021-07-01
Audit Fees/Expenses
17,500 GBP2022-07-01 ~ 2023-06-30
15,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
5,758,938 GBP2022-07-01 ~ 2023-06-30
5,230,992 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
439,349 GBP2022-07-01 ~ 2023-06-30
374,201 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
6,461,036 GBP2022-07-01 ~ 2023-06-30
5,903,780 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
388,142 GBP2022-07-01 ~ 2023-06-30
360,332 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,078 GBP2022-07-01 ~ 2023-06-30
57,261 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-44,619 GBP2022-07-01 ~ 2023-06-30
59,365 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
122,011 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
101,379 GBP2023-06-30
101,379 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
79,206 GBP2023-06-30
70,168 GBP2022-06-30
Intangible Assets
Goodwill
22,173 GBP2023-06-30
31,211 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
3,883,066 GBP2023-06-30
3,883,066 GBP2022-06-30
Plant and equipment
7,803,949 GBP2023-06-30
7,197,346 GBP2022-06-30
Motor vehicles
560,609 GBP2023-06-30
448,852 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
13,078,403 GBP2023-06-30
12,358,213 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-15,886 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-15,886 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Office equipment
2,410 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,254,319 GBP2022-06-30
Motor vehicles
385,804 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,861,783 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
423,753 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
24,379 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
425 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
624,530 GBP2022-07-01 ~ 2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
17,666 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
5,025 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
22,691 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-13,512 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,512 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,695,738 GBP2023-06-30
Motor vehicles
401,696 GBP2023-06-30
Office equipment
425 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,495,492 GBP2023-06-30
Property, Plant & Equipment
Buildings
1,997,798 GBP2023-06-30
2,095,519 GBP2022-06-30
Plant and equipment
2,108,211 GBP2023-06-30
1,943,027 GBP2022-06-30
Motor vehicles
158,913 GBP2023-06-30
63,048 GBP2022-06-30
Office equipment
1,985 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
100,433 GBP2023-06-30
118,100 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
15,131 GBP2023-06-30
20,157 GBP2022-06-30
Under hire purchased contracts or finance leases
115,564 GBP2023-06-30
138,257 GBP2022-06-30
Raw materials and consumables
153,920 GBP2023-06-30
131,561 GBP2022-06-30
Finished Goods/Goods for Resale
712,304 GBP2023-06-30
531,125 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
738,586 GBP2023-06-30
568,964 GBP2022-06-30
Other Debtors
Current
26,035 GBP2023-06-30
15,752 GBP2022-06-30
Prepayments/Accrued Income
Current
211,383 GBP2023-06-30
179,669 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
132,418 GBP2022-06-30
Bank Borrowings
Current
127,273 GBP2023-06-30
127,273 GBP2022-06-30
Trade Creditors/Trade Payables
Current
636,234 GBP2023-06-30
735,368 GBP2022-06-30
Corporation Tax Payable
Current
32,100 GBP2022-06-30
Taxation/Social Security Payable
Current
118,911 GBP2023-06-30
138,418 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
28,840 GBP2023-06-30
48,397 GBP2022-06-30
Other Creditors
Current
46,544 GBP2023-06-30
91,672 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
445,307 GBP2023-06-30
508,944 GBP2022-06-30
Creditors
Current
1,403,109 GBP2023-06-30
1,682,172 GBP2022-06-30
Bank Borrowings
Non-current
275,758 GBP2023-06-30
403,031 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
27,774 GBP2022-06-30
Creditors
Non-current
275,758 GBP2023-06-30
430,805 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
127,273 GBP2023-06-30
127,273 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
127,273 GBP2023-06-30
127,273 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
127,273 GBP2023-06-30
127,273 GBP2022-06-30
Non-current, Between two and five year
148,485 GBP2023-06-30
275,758 GBP2022-06-30
Total Borrowings
403,031 GBP2023-06-30
530,304 GBP2022-06-30
Minimum gross finance lease payments owing
28,840 GBP2023-06-30
76,171 GBP2022-06-30
Net Deferred Tax Liability/Asset
-575,262 GBP2023-06-30
-605,340 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,078 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-680,298 GBP2023-06-30
-633,133 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-06-30
1 shares2022-06-30
Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,999 shares2023-06-30
1,999 shares2022-06-30
Par Value of Share
Class 2 ordinary share
12022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
271,240 GBP2023-06-30
237,988 GBP2022-06-30
Between one and five year
491,357 GBP2023-06-30
280,804 GBP2022-06-30
More than five year
90,340 GBP2023-06-30
1,395 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
852,937 GBP2023-06-30
520,187 GBP2022-06-30