Other Interest Receivable/Similar Income (Finance Income)
18,707 GBP2024-07-01 ~ 2025-06-30
18,524 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
205,704 GBP2024-07-01 ~ 2025-06-30
-2,392,337 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
150,542 GBP2024-07-01 ~ 2025-06-30
-2,440,651 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
173,429 GBP2024-07-01 ~ 2025-06-30
-2,413,093 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
386,272 GBP2025-06-30
231,784 GBP2024-06-30
Fixed Assets - Investments
100 GBP2025-06-30
200 GBP2024-06-30
Fixed Assets
386,372 GBP2025-06-30
231,984 GBP2024-06-30
Debtors
4,022,729 GBP2025-06-30
3,958,858 GBP2024-06-30
Cash at bank and in hand
1,727,535 GBP2025-06-30
1,745,008 GBP2024-06-30
Current Assets
6,503,373 GBP2025-06-30
6,812,954 GBP2024-06-30
Creditors
Amounts falling due within one year
-3,712,523 GBP2025-06-30
-3,924,490 GBP2024-06-30
Net Current Assets/Liabilities
2,790,850 GBP2025-06-30
2,888,464 GBP2024-06-30
Total Assets Less Current Liabilities
3,177,222 GBP2025-06-30
3,120,448 GBP2024-06-30
Creditors
Amounts falling due after one year
-148,453 GBP2025-06-30
-164,348 GBP2024-06-30
Net Assets/Liabilities
2,948,558 GBP2025-06-30
2,920,629 GBP2024-06-30
Equity
Called up share capital
25,000 GBP2025-06-30
25,000 GBP2024-06-30
25,000 GBP2023-06-30
Retained earnings (accumulated losses)
2,733,642 GBP2025-06-30
2,728,600 GBP2024-06-30
5,169,251 GBP2023-06-30
Equity
2,948,558 GBP2025-06-30
2,920,629 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
150,542 GBP2024-07-01 ~ 2025-06-30
-2,440,651 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-145,500 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
14,600 GBP2024-07-01 ~ 2025-06-30
13,460 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
252024-07-01 ~ 2025-06-30
252023-07-01 ~ 2024-06-30
Wages/Salaries
928,903 GBP2024-07-01 ~ 2025-06-30
1,024,670 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,804 GBP2024-07-01 ~ 2025-06-30
43,009 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,084,296 GBP2024-07-01 ~ 2025-06-30
1,178,010 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
160,724 GBP2024-07-01 ~ 2025-06-30
218,565 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
14,267 GBP2024-07-01 ~ 2025-06-30
12,370 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,740 GBP2024-07-01 ~ 2025-06-30
14,225 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
259,072 GBP2025-06-30
259,072 GBP2024-06-30
Plant and equipment
1,920,882 GBP2025-06-30
1,920,882 GBP2024-06-30
Furniture and fittings
218,699 GBP2025-06-30
218,699 GBP2024-06-30
Motor vehicles
475,475 GBP2025-06-30
361,866 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,874,128 GBP2025-06-30
2,760,519 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-214,846 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-214,846 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
233,565 GBP2025-06-30
208,053 GBP2024-06-30
Plant and equipment
1,873,503 GBP2025-06-30
1,863,305 GBP2024-06-30
Furniture and fittings
218,699 GBP2025-06-30
218,699 GBP2024-06-30
Motor vehicles
162,089 GBP2025-06-30
238,678 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,487,856 GBP2025-06-30
2,528,735 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
25,512 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
10,198 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
41,509 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,219 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-118,098 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-118,098 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
25,507 GBP2025-06-30
Plant and equipment
47,379 GBP2025-06-30
57,577 GBP2024-06-30
Furniture and fittings
0 GBP2025-06-30
0 GBP2024-06-30
Motor vehicles
313,386 GBP2025-06-30
123,188 GBP2024-06-30
Owned/Freehold, Land and buildings
51,019 GBP2024-06-30
Finished Goods/Goods for Resale
11,883 GBP2025-06-30
220,199 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,502,462 GBP2025-06-30
2,189,208 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
1,086,931 GBP2025-06-30
1,197,016 GBP2024-06-30
Other Debtors
Current
100,257 GBP2025-06-30
10,416 GBP2024-06-30
Prepayments/Accrued Income
Current
1,143,163 GBP2025-06-30
395,189 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
1,636,372 GBP2025-06-30
714,918 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
67,268 GBP2025-06-30
17,578 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,224,989 GBP2025-06-30
2,008,968 GBP2024-06-30
Corporation Tax Payable
Current
14,099 GBP2025-06-30
34,089 GBP2024-06-30
Other Taxation & Social Security Payable
Current
18,230 GBP2025-06-30
31,375 GBP2024-06-30
Other Creditors
Current
30,156 GBP2025-06-30
34,878 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
721,409 GBP2025-06-30
1,082,684 GBP2024-06-30
Creditors
Current
3,712,523 GBP2025-06-30
3,924,490 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
41,668 GBP2025-06-30
141,668 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
106,785 GBP2025-06-30
22,680 GBP2024-06-30
Creditors
Non-current
148,453 GBP2025-06-30
164,348 GBP2024-06-30
Bank Borrowings
141,668 GBP2025-06-30
241,668 GBP2024-06-30
Bank Overdrafts
1,536,372 GBP2025-06-30
614,918 GBP2024-06-30
Total Borrowings
1,678,040 GBP2025-06-30
856,586 GBP2024-06-30
Current
1,636,372 GBP2025-06-30
714,918 GBP2024-06-30
Non-current
41,668 GBP2025-06-30
141,668 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
67,269 GBP2025-06-30
17,578 GBP2024-06-30
Minimum gross finance lease payments owing
174,053 GBP2025-06-30
40,258 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2025-06-30
25,000 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
More than five year
618,657 GBP2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,895,442 GBP2025-06-30
20,138 GBP2024-06-30