Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Class 2 ordinary share
12024-07-01 ~ 2025-06-30
Class 3 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
7,495,575 GBP2024-07-01 ~ 2025-06-30
9,126,607 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
4,321,999 GBP2024-07-01 ~ 2025-06-30
4,851,471 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,173,576 GBP2024-07-01 ~ 2025-06-30
4,275,136 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
812,236 GBP2024-07-01 ~ 2025-06-30
1,007,450 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
3,011,234 GBP2024-07-01 ~ 2025-06-30
3,151,979 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-637,894 GBP2024-07-01 ~ 2025-06-30
128,393 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
52 GBP2024-07-01 ~ 2025-06-30
1,743 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-74 GBP2024-07-01 ~ 2025-06-30
-3,204 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-637,916 GBP2024-07-01 ~ 2025-06-30
126,932 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
6,220 GBP2024-07-01 ~ 2025-06-30
4,679 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-644,136 GBP2024-07-01 ~ 2025-06-30
122,253 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-644,136 GBP2024-07-01 ~ 2025-06-30
122,253 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
425,555 GBP2025-06-30
316,348 GBP2024-06-30
Fixed Assets
425,555 GBP2025-06-30
316,348 GBP2024-06-30
Total Inventories
3,596,515 GBP2025-06-30
4,414,528 GBP2024-06-30
Debtors
2,404,171 GBP2025-06-30
2,730,460 GBP2024-06-30
Cash at bank and in hand
322,331 GBP2025-06-30
302,907 GBP2024-06-30
Current Assets
6,323,017 GBP2025-06-30
7,447,895 GBP2024-06-30
Creditors
Current
2,201,906 GBP2025-06-30
2,358,345 GBP2024-06-30
Net Current Assets/Liabilities
4,121,111 GBP2025-06-30
5,089,550 GBP2024-06-30
Total Assets Less Current Liabilities
4,546,666 GBP2025-06-30
5,405,898 GBP2024-06-30
Creditors
Non-current
-243 GBP2024-06-30
Net Assets/Liabilities
4,464,158 GBP2025-06-30
5,354,767 GBP2024-06-30
Equity
Called up share capital
10,000 GBP2025-06-30
10,000 GBP2024-06-30
10,000 GBP2023-06-30
Retained earnings (accumulated losses)
4,454,158 GBP2025-06-30
5,344,767 GBP2024-06-30
5,480,742 GBP2023-06-30
Equity
4,464,158 GBP2025-06-30
5,354,767 GBP2024-06-30
5,490,742 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-246,473 GBP2024-07-01 ~ 2025-06-30
-258,228 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-246,473 GBP2024-07-01 ~ 2025-06-30
-258,228 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-644,136 GBP2024-07-01 ~ 2025-06-30
122,253 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,585,299 GBP2024-07-01 ~ 2025-06-30
2,716,516 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
261,144 GBP2024-07-01 ~ 2025-06-30
275,432 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,148 GBP2024-07-01 ~ 2025-06-30
96,891 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,932,591 GBP2024-07-01 ~ 2025-06-30
3,088,839 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
802024-07-01 ~ 2025-06-30
852023-07-01 ~ 2024-06-30
Director Remuneration
505,115 GBP2024-07-01 ~ 2025-06-30
556,397 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,969 GBP2024-07-01 ~ 2025-06-30
133,784 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
-26,095 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
-159,479 GBP2024-07-01 ~ 2025-06-30
31,733 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
64,999 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
64,999 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,566,061 GBP2025-06-30
2,382,160 GBP2024-06-30
Furniture and fittings
651,093 GBP2025-06-30
643,124 GBP2024-06-30
Motor vehicles
175,509 GBP2025-06-30
186,446 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,610,641 GBP2025-06-30
3,399,402 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-10,937 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-10,937 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,231,936 GBP2025-06-30
2,153,875 GBP2024-06-30
Furniture and fittings
639,243 GBP2025-06-30
628,770 GBP2024-06-30
Motor vehicles
133,432 GBP2025-06-30
128,082 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,185,086 GBP2025-06-30
3,083,054 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
78,061 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
10,473 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
16,287 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,969 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,937 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,937 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
334,125 GBP2025-06-30
228,285 GBP2024-06-30
Furniture and fittings
11,850 GBP2025-06-30
14,354 GBP2024-06-30
Motor vehicles
42,077 GBP2025-06-30
58,364 GBP2024-06-30
Raw Materials
2,576,567 GBP2025-06-30
2,800,295 GBP2024-06-30
Value of work in progress
75,035 GBP2025-06-30
46,169 GBP2024-06-30
Finished Goods
944,913 GBP2025-06-30
1,568,064 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,068,969 GBP2025-06-30
2,427,854 GBP2024-06-30
Other Debtors
Current
9,463 GBP2025-06-30
10,245 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
26,095 GBP2025-06-30
38,817 GBP2024-06-30
Prepayments/Accrued Income
Current
299,644 GBP2025-06-30
253,544 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
2,404,171 GBP2025-06-30
2,730,460 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
485 GBP2024-06-30
Trade Creditors/Trade Payables
Current
688,488 GBP2025-06-30
819,037 GBP2024-06-30
Amounts owed to group undertakings
Current
336,474 GBP2025-06-30
253,494 GBP2024-06-30
Other Taxation & Social Security Payable
Current
74,163 GBP2025-06-30
68,605 GBP2024-06-30
Other Creditors
Current
103,782 GBP2025-06-30
134,633 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
836,840 GBP2025-06-30
872,914 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
243 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
296,914 GBP2025-06-30
236,244 GBP2024-06-30
Between one and five year
450,896 GBP2025-06-30
620,550 GBP2024-06-30
All periods
747,810 GBP2025-06-30
856,794 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
82,508 GBP2025-06-30
50,888 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
Class 2 ordinary share
5,500 shares2025-06-30
Class 3 ordinary share
4,400 shares2025-06-30