Average Number of Employees
2062023-07-01 ~ 2024-06-30
1822022-07-01 ~ 2023-06-30
Turnover/Revenue
20,692,379 GBP2023-07-01 ~ 2024-06-30
17,511,655 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-14,296,999 GBP2023-07-01 ~ 2024-06-30
-13,119,331 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,395,380 GBP2023-07-01 ~ 2024-06-30
4,392,324 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,648,074 GBP2023-07-01 ~ 2024-06-30
-3,558,365 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,774,610 GBP2023-07-01 ~ 2024-06-30
941,541 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,653,754 GBP2023-07-01 ~ 2024-06-30
852,443 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,281,463 GBP2023-07-01 ~ 2024-06-30
663,873 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
4,087 GBP2024-06-30
4,087 GBP2023-06-30
Property, Plant & Equipment
1,949,729 GBP2024-06-30
2,056,235 GBP2023-06-30
Fixed Assets
1,953,816 GBP2024-06-30
2,060,322 GBP2023-06-30
Total Inventories
348,529 GBP2024-06-30
531,969 GBP2023-06-30
Debtors
5,180,168 GBP2024-06-30
4,489,974 GBP2023-06-30
Cash at bank and in hand
1,647,531 GBP2024-06-30
106,728 GBP2023-06-30
Current Assets
7,176,228 GBP2024-06-30
5,128,671 GBP2023-06-30
Net Current Assets/Liabilities
3,241,180 GBP2024-06-30
2,094,537 GBP2023-06-30
Total Assets Less Current Liabilities
5,194,996 GBP2024-06-30
4,154,859 GBP2023-06-30
Net Assets/Liabilities
3,499,344 GBP2024-06-30
2,217,881 GBP2023-06-30
Equity
Called up share capital
12,442 GBP2024-06-30
12,442 GBP2023-06-30
12,442 GBP2022-06-30
Share premium
12,453 GBP2024-06-30
12,453 GBP2023-06-30
12,453 GBP2022-06-30
Revaluation reserve
120,887 GBP2024-06-30
131,877 GBP2023-06-30
142,867 GBP2022-06-30
Capital redemption reserve
25,291 GBP2024-06-30
25,291 GBP2023-06-30
25,291 GBP2022-06-30
Retained earnings (accumulated losses)
3,328,271 GBP2024-06-30
2,035,818 GBP2023-06-30
4,335,955 GBP2022-06-30
Equity
3,499,344 GBP2024-06-30
2,217,881 GBP2023-06-30
4,529,008 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,281,463 GBP2023-07-01 ~ 2024-06-30
663,873 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-10,990 GBP2023-07-01 ~ 2024-06-30
-10,990 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,292,453 GBP2023-07-01 ~ 2024-06-30
674,863 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,281,463 GBP2023-07-01 ~ 2024-06-30
663,873 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,975,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-2,975,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,975,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-2,975,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
159,185 GBP2023-07-01 ~ 2024-06-30
120,027 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
18,880 GBP2023-07-01 ~ 2024-06-30
22,000 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
362023-07-01 ~ 2024-06-30
362022-07-01 ~ 2023-06-30
Wages/Salaries
5,735,594 GBP2023-07-01 ~ 2024-06-30
4,611,179 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
437,688 GBP2023-07-01 ~ 2024-06-30
371,052 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,332 GBP2023-07-01 ~ 2024-06-30
108,925 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
6,365,614 GBP2023-07-01 ~ 2024-06-30
5,091,156 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
326,031 GBP2023-07-01 ~ 2024-06-30
245,392 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-118,286 GBP2023-07-01 ~ 2024-06-30
18,259 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
413,439 GBP2023-07-01 ~ 2024-06-30
174,751 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
2,975,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
7,620 GBP2023-06-30
Development expenditure
203,964 GBP2024-06-30
Intangible Assets - Gross Cost
211,584 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,533 GBP2024-06-30
Development expenditure
203,964 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
207,497 GBP2024-06-30
Intangible Assets
Net goodwill
4,087 GBP2024-06-30
4,087 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,665,786 GBP2023-06-30
Plant and equipment
166,305 GBP2024-06-30
112,802 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,831,166 GBP2024-06-30
2,778,588 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-183 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-1,108 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,664,861 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,464 GBP2024-06-30
707 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
881,437 GBP2024-06-30
722,353 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,732 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,059 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
25 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
25 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
866,973 GBP2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,797,888 GBP2024-06-30
1,944,140 GBP2023-06-30
Plant and equipment
151,841 GBP2024-06-30
112,095 GBP2023-06-30
Raw Materials
348,529 GBP2024-06-30
493,080 GBP2023-06-30
Value of work in progress
38,889 GBP2023-06-30
Trade Debtors/Trade Receivables
2,560,741 GBP2024-06-30
2,205,866 GBP2023-06-30
Prepayments/Accrued Income
1,520,302 GBP2024-06-30
1,499,958 GBP2023-06-30
Other Debtors
92,866 GBP2024-06-30
10,547 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
120,000 GBP2024-06-30
120,000 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,106,321 GBP2024-06-30
802,237 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,032,588 GBP2024-06-30
1,008,389 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
405,577 GBP2024-06-30
170,311 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
404,782 GBP2024-06-30
247,192 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
14,990 GBP2024-06-30
14,990 GBP2023-06-30
Amounts owed to directors
Amounts falling due within one year
11,657 GBP2024-06-30
10,728 GBP2023-06-30
Other Creditors
Amounts falling due within one year
77,561 GBP2024-06-30
609,379 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
38,724 GBP2024-06-30
53,575 GBP2023-06-30
Other Creditors
Amounts falling due after one year
1,450,000 GBP2024-06-30
1,560,000 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
381,697 GBP2024-06-30
14,990 GBP2023-06-30
Between one and five year
823,350 GBP2024-06-30
53,575 GBP2023-06-30
Minimum gross finance lease payments owing
1,205,047 GBP2024-06-30
68,565 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
1,205,047 GBP2024-06-30
68,565 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,966 GBP2024-06-30
156,252 GBP2023-06-30
Deferred Tax Liabilities
37,966 GBP2024-06-30
156,252 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Class 2 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Class 3 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Class 4 ordinary share
1 shares2023-07-01 ~ 2024-06-30