Cost of Sales
-26,449,136 GBP2023-07-01 ~ 2024-06-30
-28,410,917 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
18,524 GBP2023-07-01 ~ 2024-06-30
6,818 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
629,934 GBP2023-07-01 ~ 2024-06-30
666,451 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
581,620 GBP2023-07-01 ~ 2024-06-30
621,486 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
609,178 GBP2023-07-01 ~ 2024-06-30
488,343 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
231,784 GBP2024-06-30
210,255 GBP2023-06-30
Fixed Assets - Investments
200 GBP2024-06-30
200 GBP2023-06-30
Fixed Assets
231,984 GBP2024-06-30
210,455 GBP2023-06-30
Debtors
6,981,130 GBP2024-06-30
6,273,802 GBP2023-06-30
Cash at bank and in hand
1,745,008 GBP2024-06-30
1,560,552 GBP2023-06-30
Current Assets
9,835,226 GBP2024-06-30
8,486,863 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,924,490 GBP2024-06-30
Net Current Assets/Liabilities
5,910,736 GBP2024-06-30
5,391,926 GBP2023-06-30
Total Assets Less Current Liabilities
6,142,720 GBP2024-06-30
5,602,381 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-164,348 GBP2024-06-30
Net Assets/Liabilities
5,942,901 GBP2024-06-30
5,333,722 GBP2023-06-30
Equity
Called up share capital
25,000 GBP2024-06-30
25,000 GBP2023-06-30
25,000 GBP2022-06-30
Retained earnings (accumulated losses)
5,750,872 GBP2024-06-30
5,169,251 GBP2023-06-30
4,547,765 GBP2022-06-30
Equity
5,942,901 GBP2024-06-30
5,333,722 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
581,620 GBP2023-07-01 ~ 2024-06-30
621,486 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
13,460 GBP2023-07-01 ~ 2024-06-30
14,220 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
222023-07-01 ~ 2024-06-30
222022-07-01 ~ 2023-06-30
Wages/Salaries
1,024,670 GBP2023-07-01 ~ 2024-06-30
934,817 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,009 GBP2023-07-01 ~ 2024-06-30
33,997 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,178,009 GBP2023-07-01 ~ 2024-06-30
1,055,277 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
237,049 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
12,370 GBP2023-07-01 ~ 2024-06-30
24,401 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,225 GBP2023-07-01 ~ 2024-06-30
-6,816 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
259,072 GBP2024-06-30
259,072 GBP2023-06-30
Plant and equipment
1,920,882 GBP2024-06-30
1,880,475 GBP2023-06-30
Furniture and fittings
218,699 GBP2024-06-30
218,699 GBP2023-06-30
Motor vehicles
361,866 GBP2024-06-30
348,577 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,760,519 GBP2024-06-30
2,706,823 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-32,210 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-32,210 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
208,053 GBP2024-06-30
182,538 GBP2023-06-30
Plant and equipment
1,863,305 GBP2024-06-30
1,855,857 GBP2023-06-30
Furniture and fittings
218,699 GBP2024-06-30
215,965 GBP2023-06-30
Motor vehicles
238,678 GBP2024-06-30
242,208 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,528,735 GBP2024-06-30
2,496,568 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
25,515 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
7,448 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
2,734 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
28,680 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,377 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-32,210 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,210 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
51,019 GBP2024-06-30
Plant and equipment
57,577 GBP2024-06-30
24,618 GBP2023-06-30
Furniture and fittings
0 GBP2024-06-30
2,734 GBP2023-06-30
Motor vehicles
123,188 GBP2024-06-30
106,369 GBP2023-06-30
Land and buildings
76,534 GBP2023-06-30
Finished Goods/Goods for Resale
220,199 GBP2024-06-30
334,297 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,189,208 GBP2024-06-30
1,961,401 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,197,016 GBP2024-06-30
481,110 GBP2023-06-30
Other Debtors
Current
3,032,688 GBP2024-06-30
3,223,254 GBP2023-06-30
Prepayments/Accrued Income
Current
395,189 GBP2024-06-30
468,566 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
6,981,130 GBP2024-06-30
Amounts falling due within one year, Current
6,273,802 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
714,918 GBP2024-06-30
278,085 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
17,578 GBP2024-06-30
20,038 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,008,968 GBP2024-06-30
1,969,900 GBP2023-06-30
Corporation Tax Payable
Current
34,089 GBP2024-06-30
51,781 GBP2023-06-30
Other Taxation & Social Security Payable
Current
31,375 GBP2024-06-30
36,467 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,082,684 GBP2024-06-30
713,619 GBP2023-06-30
Creditors
Current
3,924,490 GBP2024-06-30
3,094,937 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
141,668 GBP2024-06-30
241,667 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
22,680 GBP2024-06-30
5,746 GBP2023-06-30
Creditors
Non-current
164,348 GBP2024-06-30
247,413 GBP2023-06-30
Bank Borrowings
241,668 GBP2024-06-30
341,667 GBP2023-06-30
Bank Overdrafts
614,918 GBP2024-06-30
178,085 GBP2023-06-30
Total Borrowings
856,586 GBP2024-06-30
519,752 GBP2023-06-30
Current
714,918 GBP2024-06-30
278,085 GBP2023-06-30
Non-current
141,668 GBP2024-06-30
241,667 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
17,578 GBP2024-06-30
20,038 GBP2023-06-30
Minimum gross finance lease payments owing
40,258 GBP2024-06-30
25,784 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,998 GBP2024-06-30
10,958 GBP2023-06-30
Between two and five year
12,140 GBP2024-06-30
0 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,138 GBP2024-06-30
10,958 GBP2023-06-30