Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Par Value of Share
Class 1 ordinary share
12019-07-01 ~ 2020-06-30
Turnover/Revenue
9,590,094 GBP2019-07-01 ~ 2020-06-30
12,206,181 GBP2018-07-01 ~ 2019-06-30
Cost of Sales
7,278,153 GBP2019-07-01 ~ 2020-06-30
8,330,031 GBP2018-07-01 ~ 2019-06-30
Gross Profit/Loss
2,311,941 GBP2019-07-01 ~ 2020-06-30
3,876,150 GBP2018-07-01 ~ 2019-06-30
Distribution Costs
508,777 GBP2019-07-01 ~ 2020-06-30
655,612 GBP2018-07-01 ~ 2019-06-30
Administrative Expenses
2,257,319 GBP2019-07-01 ~ 2020-06-30
2,077,901 GBP2018-07-01 ~ 2019-06-30
Operating Profit/Loss
239,031 GBP2019-07-01 ~ 2020-06-30
1,142,637 GBP2018-07-01 ~ 2019-06-30
Interest Payable/Similar Charges (Finance Costs)
713,537 GBP2019-07-01 ~ 2020-06-30
731,026 GBP2018-07-01 ~ 2019-06-30
Profit/Loss on Ordinary Activities Before Tax
-474,506 GBP2019-07-01 ~ 2020-06-30
411,611 GBP2018-07-01 ~ 2019-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-135,118 GBP2019-07-01 ~ 2020-06-30
-7,302 GBP2018-07-01 ~ 2019-06-30
Profit/Loss
-339,388 GBP2019-07-01 ~ 2020-06-30
418,913 GBP2018-07-01 ~ 2019-06-30
Comprehensive Income/Expense
-339,388 GBP2019-07-01 ~ 2020-06-30
418,913 GBP2018-07-01 ~ 2019-06-30
Intangible Assets
1,800,001 GBP2020-06-30
1,748,278 GBP2019-06-30
Property, Plant & Equipment
959,268 GBP2020-06-30
1,226,345 GBP2019-06-30
Fixed Assets
2,759,269 GBP2020-06-30
2,974,623 GBP2019-06-30
Total Inventories
2,681,741 GBP2020-06-30
2,544,749 GBP2019-06-30
Debtors
1,828,359 GBP2020-06-30
3,627,281 GBP2019-06-30
Cash at bank and in hand
105,421 GBP2020-06-30
238,959 GBP2019-06-30
Current Assets
4,615,521 GBP2020-06-30
6,410,989 GBP2019-06-30
Creditors
Current
3,244,981 GBP2020-06-30
6,679,876 GBP2019-06-30
Net Current Assets/Liabilities
1,370,540 GBP2020-06-30
-268,887 GBP2019-06-30
Total Assets Less Current Liabilities
4,129,809 GBP2020-06-30
2,705,736 GBP2019-06-30
Net Assets/Liabilities
1,326,164 GBP2020-06-30
1,737,751 GBP2019-06-30
Equity
Called up share capital
50,000 GBP2020-06-30
50,000 GBP2019-06-30
50,000 GBP2018-06-30
Retained earnings (accumulated losses)
1,276,164 GBP2020-06-30
1,687,751 GBP2019-06-30
1,312,396 GBP2018-06-30
Equity
1,326,164 GBP2020-06-30
1,737,751 GBP2019-06-30
1,362,396 GBP2018-06-30
Dividends Paid
Retained earnings (accumulated losses)
-72,199 GBP2019-07-01 ~ 2020-06-30
-43,558 GBP2018-07-01 ~ 2019-06-30
Dividends Paid
-72,199 GBP2019-07-01 ~ 2020-06-30
-43,558 GBP2018-07-01 ~ 2019-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-339,388 GBP2019-07-01 ~ 2020-06-30
418,913 GBP2018-07-01 ~ 2019-06-30
Bank Overdrafts
-2,946 GBP2020-06-30
-422 GBP2018-06-30
Wages/Salaries
2,728,155 GBP2019-07-01 ~ 2020-06-30
2,880,989 GBP2018-07-01 ~ 2019-06-30
Social Security Costs
212,603 GBP2019-07-01 ~ 2020-06-30
219,959 GBP2018-07-01 ~ 2019-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,933 GBP2019-07-01 ~ 2020-06-30
34,691 GBP2018-07-01 ~ 2019-06-30
Staff Costs/Employee Benefits Expense
2,987,691 GBP2019-07-01 ~ 2020-06-30
3,135,639 GBP2018-07-01 ~ 2019-06-30
Average Number of Employees
1322019-07-01 ~ 2020-06-30
1302018-07-01 ~ 2019-06-30
Director Remuneration
18,447 GBP2019-07-01 ~ 2020-06-30
80,689 GBP2018-07-01 ~ 2019-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
282,072 GBP2019-07-01 ~ 2020-06-30
325,662 GBP2018-07-01 ~ 2019-06-30
Audit Fees/Expenses
12,000 GBP2019-07-01 ~ 2020-06-30
12,000 GBP2018-07-01 ~ 2019-06-30
Current Tax for the Period
-102,838 GBP2019-07-01 ~ 2020-06-30
-24,336 GBP2018-07-01 ~ 2019-06-30
Tax Expense/Credit at Applicable Tax Rate
-90,156 GBP2019-07-01 ~ 2020-06-30
78,206 GBP2018-07-01 ~ 2019-06-30
Intangible Assets - Gross Cost
Development expenditure
2,566,375 GBP2020-06-30
2,258,014 GBP2019-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
766,374 GBP2020-06-30
509,736 GBP2019-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
256,638 GBP2019-07-01 ~ 2020-06-30
Intangible Assets
Development expenditure
1,800,001 GBP2020-06-30
1,748,278 GBP2019-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
492,508 GBP2020-06-30
492,508 GBP2019-06-30
Plant and equipment
1,152,003 GBP2020-06-30
1,137,008 GBP2019-06-30
Furniture and fittings
565,739 GBP2020-06-30
565,739 GBP2019-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
387,629 GBP2020-06-30
342,365 GBP2019-06-30
Plant and equipment
829,712 GBP2020-06-30
746,000 GBP2019-06-30
Furniture and fittings
350,031 GBP2020-06-30
311,727 GBP2019-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
45,264 GBP2019-07-01 ~ 2020-06-30
Plant and equipment
83,712 GBP2019-07-01 ~ 2020-06-30
Furniture and fittings
38,304 GBP2019-07-01 ~ 2020-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
104,879 GBP2020-06-30
150,143 GBP2019-06-30
Plant and equipment
322,291 GBP2020-06-30
391,008 GBP2019-06-30
Furniture and fittings
215,708 GBP2020-06-30
254,012 GBP2019-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
898,294 GBP2020-06-30
898,294 GBP2019-06-30
Computers
360,232 GBP2020-06-30
360,232 GBP2019-06-30
Property, Plant & Equipment - Gross Cost
3,468,776 GBP2020-06-30
3,453,781 GBP2019-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
584,199 GBP2020-06-30
476,115 GBP2019-06-30
Computers
357,937 GBP2020-06-30
351,229 GBP2019-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,509,508 GBP2020-06-30
2,227,436 GBP2019-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
108,084 GBP2019-07-01 ~ 2020-06-30
Computers
6,708 GBP2019-07-01 ~ 2020-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
282,072 GBP2019-07-01 ~ 2020-06-30
Property, Plant & Equipment
Motor vehicles
314,095 GBP2020-06-30
422,179 GBP2019-06-30
Computers
2,295 GBP2020-06-30
9,003 GBP2019-06-30
Raw Materials
2,446,603 GBP2020-06-30
2,413,833 GBP2019-06-30
Value of work in progress
57,214 GBP2020-06-30
130,916 GBP2019-06-30
Finished Goods
177,924 GBP2020-06-30
Trade Debtors/Trade Receivables
Current
885,379 GBP2020-06-30
2,692,962 GBP2019-06-30
Amount of corporation tax that is recoverable
Current
413,074 GBP2020-06-30
310,236 GBP2019-06-30
Prepayments/Accrued Income
Current
203,126 GBP2020-06-30
297,303 GBP2019-06-30
Debtors
Current, Amounts falling due within one year
1,828,359 GBP2020-06-30
3,627,281 GBP2019-06-30
Bank Borrowings/Overdrafts
Current
684,010 GBP2020-06-30
698,874 GBP2019-06-30
Finance Lease Liabilities - Total Present Value
Current
126,359 GBP2020-06-30
134,432 GBP2019-06-30
Trade Creditors/Trade Payables
Current
1,794,594 GBP2020-06-30
2,275,457 GBP2019-06-30
Other Taxation & Social Security Payable
Current
172,851 GBP2020-06-30
59,340 GBP2019-06-30
Other Creditors
Current
37,427 GBP2020-06-30
9,798 GBP2019-06-30
Accrued Liabilities
Current
41,566 GBP2020-06-30
162,037 GBP2019-06-30
Bank Borrowings/Overdrafts
Non-current
2,416,161 GBP2020-06-30
462,707 GBP2019-06-30
Finance Lease Liabilities - Total Present Value
Non-current
285,428 GBP2020-06-30
370,942 GBP2019-06-30
Bank Borrowings
Current, Amounts falling due within one year
681,064 GBP2020-06-30
698,874 GBP2019-06-30
Total Borrowings
Current, Amounts falling due within one year
684,010 GBP2020-06-30
698,874 GBP2019-06-30
Bank Borrowings
Between two and five year, Non-current
1,557,028 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
126,359 GBP2020-06-30
134,432 GBP2019-06-30
hire purchase agreements
411,787 GBP2020-06-30
505,374 GBP2019-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
238,225 GBP2020-06-30
205,782 GBP2019-06-30
Between one and five year
952,900 GBP2020-06-30
823,128 GBP2019-06-30
More than five year
172,500 GBP2020-06-30
All periods
1,363,625 GBP2020-06-30
1,028,910 GBP2019-06-30
Bank Borrowings
Secured
3,097,225 GBP2020-06-30
1,161,581 GBP2019-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
102,056 GBP2020-06-30
134,336 GBP2019-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
102,056 GBP2020-06-30
134,336 GBP2019-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2020-06-30
Profit/Loss
Retained earnings (accumulated losses)
-339,388 GBP2019-07-01 ~ 2020-06-30