Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
23,037,069 GBP2024-07-01 ~ 2025-06-30
21,138,211 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
18,143,042 GBP2024-07-01 ~ 2025-06-30
16,283,256 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
4,894,027 GBP2024-07-01 ~ 2025-06-30
4,854,955 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,009,969 GBP2024-07-01 ~ 2025-06-30
1,897,989 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
2,896,949 GBP2024-07-01 ~ 2025-06-30
2,956,966 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
-5,140 GBP2024-07-01 ~ 2025-06-30
1,177 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
937 GBP2024-07-01 ~ 2025-06-30
937 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
2,890,872 GBP2024-07-01 ~ 2025-06-30
2,957,206 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
738,481 GBP2024-07-01 ~ 2025-06-30
707,962 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
2,152,391 GBP2024-07-01 ~ 2025-06-30
2,249,244 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
2,152,391 GBP2024-07-01 ~ 2025-06-30
2,249,244 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
20,566 GBP2025-06-30
28,320 GBP2024-06-30
Total Inventories
485,349 GBP2025-06-30
466,213 GBP2024-06-30
Debtors
4,484,482 GBP2025-06-30
3,680,623 GBP2024-06-30
Cash at bank and in hand
897,201 GBP2025-06-30
1,104,929 GBP2024-06-30
Current Assets
5,867,032 GBP2025-06-30
5,251,765 GBP2024-06-30
Creditors
Current
4,625,548 GBP2025-06-30
4,148,364 GBP2024-06-30
Net Current Assets/Liabilities
1,241,484 GBP2025-06-30
1,103,401 GBP2024-06-30
Total Assets Less Current Liabilities
1,262,050 GBP2025-06-30
1,131,721 GBP2024-06-30
Creditors
Non-current
-5,102 GBP2024-06-30
Net Assets/Liabilities
1,257,656 GBP2025-06-30
1,120,451 GBP2024-06-30
Equity
Called up share capital
750 GBP2025-06-30
750 GBP2024-06-30
750 GBP2023-06-30
Capital redemption reserve
150 GBP2025-06-30
150 GBP2024-06-30
150 GBP2023-06-30
Retained earnings (accumulated losses)
1,256,756 GBP2025-06-30
1,119,551 GBP2024-06-30
2,329,907 GBP2023-06-30
Equity
1,257,656 GBP2025-06-30
1,120,451 GBP2024-06-30
2,330,807 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,015,186 GBP2024-07-01 ~ 2025-06-30
-3,459,600 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-2,015,186 GBP2024-07-01 ~ 2025-06-30
-3,459,600 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,152,391 GBP2024-07-01 ~ 2025-06-30
2,249,244 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
5,072,042 GBP2024-07-01 ~ 2025-06-30
4,969,959 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
639,834 GBP2024-07-01 ~ 2025-06-30
497,179 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,399 GBP2024-07-01 ~ 2025-06-30
110,555 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
5,889,275 GBP2024-07-01 ~ 2025-06-30
5,577,693 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1272024-07-01 ~ 2025-06-30
1222023-07-01 ~ 2024-06-30
Director Remuneration
41,012 GBP2024-07-01 ~ 2025-06-30
37,582 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
8,485 GBP2024-07-01 ~ 2025-06-30
10,217 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
15,450 GBP2024-07-01 ~ 2025-06-30
15,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
740,255 GBP2024-07-01 ~ 2025-06-30
711,122 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
722,718 GBP2024-07-01 ~ 2025-06-30
739,302 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
17,004 GBP2025-06-30
15,521 GBP2024-06-30
Furniture and fittings
20,096 GBP2025-06-30
21,491 GBP2024-06-30
Motor vehicles
24,835 GBP2025-06-30
24,835 GBP2024-06-30
Computers
19,633 GBP2025-06-30
21,763 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
81,568 GBP2025-06-30
83,610 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-522 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-1,395 GBP2024-07-01 ~ 2025-06-30
Computers
-4,197 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-6,114 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,099 GBP2025-06-30
15,478 GBP2024-06-30
Furniture and fittings
16,365 GBP2025-06-30
16,200 GBP2024-06-30
Motor vehicles
14,831 GBP2025-06-30
11,497 GBP2024-06-30
Computers
14,707 GBP2025-06-30
12,115 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
61,002 GBP2025-06-30
55,290 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
141 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
1,560 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
3,334 GBP2024-07-01 ~ 2025-06-30
Computers
6,784 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
11,819 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-520 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-1,395 GBP2024-07-01 ~ 2025-06-30
Computers
-4,192 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,107 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
1,905 GBP2025-06-30
43 GBP2024-06-30
Furniture and fittings
3,731 GBP2025-06-30
5,291 GBP2024-06-30
Motor vehicles
10,004 GBP2025-06-30
13,338 GBP2024-06-30
Computers
4,926 GBP2025-06-30
9,648 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
24,835 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
14,831 GBP2025-06-30
11,497 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
3,334 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
10,004 GBP2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
13,338 GBP2024-06-30
Raw Materials
485,349 GBP2025-06-30
466,213 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
3,409,846 GBP2025-06-30
3,151,671 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
374,250 GBP2025-06-30
250 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
232,651 GBP2025-06-30
170,772 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
4,016,747 GBP2025-06-30
3,322,693 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
5,102 GBP2025-06-30
6,123 GBP2024-06-30
Trade Creditors/Trade Payables
Current
3,638,401 GBP2025-06-30
3,253,729 GBP2024-06-30
Corporation Tax Payable
Current
358,831 GBP2025-06-30
419,319 GBP2024-06-30
Other Taxation & Social Security Payable
Current
200,018 GBP2025-06-30
172,087 GBP2024-06-30
Other Creditors
Current
151,406 GBP2025-06-30
75,486 GBP2024-06-30
Accrued Liabilities
Current
271,790 GBP2025-06-30
221,620 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
5,102 GBP2024-06-30
Between one and five year, hire purchase agreements
5,102 GBP2024-06-30
hire purchase agreements
5,102 GBP2025-06-30
11,225 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
436,128 GBP2025-06-30
420,836 GBP2024-06-30
Between one and five year
728,145 GBP2025-06-30
543,428 GBP2024-06-30
All periods
1,164,273 GBP2025-06-30
964,264 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,394 GBP2025-06-30
6,168 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750 shares2025-06-30