Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
21,138,211 GBP2023-07-01 ~ 2024-06-30
22,319,641 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
16,283,256 GBP2023-07-01 ~ 2024-06-30
17,630,368 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,854,955 GBP2023-07-01 ~ 2024-06-30
4,689,273 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,897,989 GBP2023-07-01 ~ 2024-06-30
2,023,044 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
2,956,966 GBP2023-07-01 ~ 2024-06-30
2,666,229 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,177 GBP2023-07-01 ~ 2024-06-30
73 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
937 GBP2023-07-01 ~ 2024-06-30
937 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,957,206 GBP2023-07-01 ~ 2024-06-30
2,665,365 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
707,962 GBP2023-07-01 ~ 2024-06-30
501,833 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,249,244 GBP2023-07-01 ~ 2024-06-30
2,163,532 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,249,244 GBP2023-07-01 ~ 2024-06-30
2,163,532 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
28,320 GBP2024-06-30
41,761 GBP2023-06-30
Total Inventories
466,213 GBP2024-06-30
460,308 GBP2023-06-30
Debtors
3,680,623 GBP2024-06-30
4,013,025 GBP2023-06-30
Cash at bank and in hand
1,104,929 GBP2024-06-30
2,110,125 GBP2023-06-30
Current Assets
5,251,765 GBP2024-06-30
6,583,458 GBP2023-06-30
Creditors
Current
4,148,364 GBP2024-06-30
4,273,859 GBP2023-06-30
Net Current Assets/Liabilities
1,103,401 GBP2024-06-30
2,309,599 GBP2023-06-30
Total Assets Less Current Liabilities
1,131,721 GBP2024-06-30
2,351,360 GBP2023-06-30
Creditors
Non-current
-5,102 GBP2024-06-30
-11,225 GBP2023-06-30
Net Assets/Liabilities
1,120,451 GBP2024-06-30
2,330,807 GBP2023-06-30
Equity
Called up share capital
750 GBP2024-06-30
750 GBP2023-06-30
750 GBP2022-06-30
Capital redemption reserve
150 GBP2024-06-30
150 GBP2023-06-30
150 GBP2022-06-30
Retained earnings (accumulated losses)
1,119,551 GBP2024-06-30
2,329,907 GBP2023-06-30
1,509,725 GBP2022-06-30
Equity
1,120,451 GBP2024-06-30
2,330,807 GBP2023-06-30
1,510,625 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-3,459,600 GBP2023-07-01 ~ 2024-06-30
-1,343,350 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-3,459,600 GBP2023-07-01 ~ 2024-06-30
-1,343,350 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,249,244 GBP2023-07-01 ~ 2024-06-30
2,163,532 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,969,959 GBP2023-07-01 ~ 2024-06-30
5,280,252 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
497,179 GBP2023-07-01 ~ 2024-06-30
576,132 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,555 GBP2023-07-01 ~ 2024-06-30
159,679 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
5,577,693 GBP2023-07-01 ~ 2024-06-30
6,016,063 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1222023-07-01 ~ 2024-06-30
1262022-07-01 ~ 2023-06-30
Director Remuneration
37,582 GBP2023-07-01 ~ 2024-06-30
38,096 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
10,217 GBP2023-07-01 ~ 2024-06-30
8,852 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
15,000 GBP2023-07-01 ~ 2024-06-30
13,550 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
711,122 GBP2023-07-01 ~ 2024-06-30
504,375 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
739,302 GBP2023-07-01 ~ 2024-06-30
546,293 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
15,521 GBP2024-06-30
17,997 GBP2023-06-30
Furniture and fittings
21,491 GBP2024-06-30
23,360 GBP2023-06-30
Motor vehicles
24,835 GBP2024-06-30
24,835 GBP2023-06-30
Computers
21,763 GBP2024-06-30
22,328 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
83,610 GBP2024-06-30
88,520 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-2,476 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-2,519 GBP2023-07-01 ~ 2024-06-30
Computers
-1,148 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-6,143 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,478 GBP2024-06-30
17,187 GBP2023-06-30
Furniture and fittings
16,200 GBP2024-06-30
16,542 GBP2023-06-30
Motor vehicles
11,497 GBP2024-06-30
7,051 GBP2023-06-30
Computers
12,115 GBP2024-06-30
5,979 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
55,290 GBP2024-06-30
46,759 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
761 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
2,175 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
4,446 GBP2023-07-01 ~ 2024-06-30
Computers
7,281 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,663 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,470 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-2,517 GBP2023-07-01 ~ 2024-06-30
Computers
-1,145 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,132 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
43 GBP2024-06-30
810 GBP2023-06-30
Furniture and fittings
5,291 GBP2024-06-30
6,818 GBP2023-06-30
Motor vehicles
13,338 GBP2024-06-30
17,784 GBP2023-06-30
Computers
9,648 GBP2024-06-30
16,349 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
24,835 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
7,051 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
4,446 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
13,338 GBP2024-06-30
17,784 GBP2023-06-30
Raw Materials
466,213 GBP2024-06-30
460,308 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
3,151,671 GBP2024-06-30
3,418,167 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
250 GBP2024-06-30
66,900 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
170,772 GBP2024-06-30
183,100 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,322,693 GBP2024-06-30
Current, Amounts falling due within one year
3,668,167 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
6,123 GBP2024-06-30
6,123 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,253,729 GBP2024-06-30
3,529,967 GBP2023-06-30
Corporation Tax Payable
Current
419,319 GBP2024-06-30
212,703 GBP2023-06-30
Other Taxation & Social Security Payable
Current
172,087 GBP2024-06-30
201,046 GBP2023-06-30
Other Creditors
Current
75,486 GBP2024-06-30
81,919 GBP2023-06-30
Accrued Liabilities
Current
221,620 GBP2024-06-30
242,101 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
5,102 GBP2024-06-30
11,225 GBP2023-06-30
Between one and five year, hire purchase agreements
5,102 GBP2024-06-30
hire purchase agreements
11,225 GBP2024-06-30
17,348 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
420,836 GBP2024-06-30
302,013 GBP2023-06-30
Between one and five year
543,428 GBP2024-06-30
871,051 GBP2023-06-30
All periods
964,264 GBP2024-06-30
1,173,064 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,168 GBP2024-06-30
9,328 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750 shares2024-06-30