Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
18,792,719 GBP2024-07-01 ~ 2025-06-30
24,069,193 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
15,052,067 GBP2024-07-01 ~ 2025-06-30
20,258,900 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,740,652 GBP2024-07-01 ~ 2025-06-30
3,810,293 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
3,264,177 GBP2024-07-01 ~ 2025-06-30
3,232,407 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
476,475 GBP2024-07-01 ~ 2025-06-30
577,886 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,911 GBP2024-07-01 ~ 2025-06-30
1,095 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
154,353 GBP2024-07-01 ~ 2025-06-30
151,219 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
324,033 GBP2024-07-01 ~ 2025-06-30
427,762 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
102,012 GBP2024-07-01 ~ 2025-06-30
130,115 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
222,021 GBP2024-07-01 ~ 2025-06-30
297,647 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
222,021 GBP2024-07-01 ~ 2025-06-30
297,647 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
4,389,714 GBP2025-06-30
4,368,253 GBP2024-06-30
Total Inventories
4,722,129 GBP2025-06-30
4,943,499 GBP2024-06-30
Debtors
2,973,420 GBP2025-06-30
3,498,626 GBP2024-06-30
Cash at bank and in hand
3,746 GBP2025-06-30
2,733 GBP2024-06-30
Current Assets
7,699,295 GBP2025-06-30
8,444,858 GBP2024-06-30
Creditors
Current
7,249,344 GBP2025-06-30
8,051,967 GBP2024-06-30
Net Current Assets/Liabilities
449,951 GBP2025-06-30
392,891 GBP2024-06-30
Total Assets Less Current Liabilities
4,839,665 GBP2025-06-30
4,761,144 GBP2024-06-30
Net Assets/Liabilities
3,678,301 GBP2025-06-30
3,456,280 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Retained earnings (accumulated losses)
3,678,201 GBP2025-06-30
3,456,180 GBP2024-06-30
3,158,533 GBP2023-06-30
Equity
3,678,301 GBP2025-06-30
3,456,280 GBP2024-06-30
3,158,633 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
222,021 GBP2024-07-01 ~ 2025-06-30
297,647 GBP2023-07-01 ~ 2024-06-30
Bank Overdrafts
-1,461,675 GBP2025-06-30
-413,815 GBP2024-06-30
-842,987 GBP2023-06-30
Wages/Salaries
3,936,156 GBP2024-07-01 ~ 2025-06-30
3,586,248 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
528,224 GBP2024-07-01 ~ 2025-06-30
406,696 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,430 GBP2024-07-01 ~ 2025-06-30
77,649 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,566,810 GBP2024-07-01 ~ 2025-06-30
4,070,593 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
972024-07-01 ~ 2025-06-30
902023-07-01 ~ 2024-06-30
Director Remuneration
159,271 GBP2024-07-01 ~ 2025-06-30
158,771 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
479,380 GBP2024-07-01 ~ 2025-06-30
317,749 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
12,180 GBP2024-07-01 ~ 2025-06-30
12,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
67,435 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
81,008 GBP2024-07-01 ~ 2025-06-30
106,941 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,245,010 GBP2025-06-30
4,187,666 GBP2024-06-30
Furniture and fittings
1,109,896 GBP2025-06-30
1,089,937 GBP2024-06-30
Motor vehicles
1,666,865 GBP2025-06-30
1,305,676 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
7,021,771 GBP2025-06-30
6,583,279 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-167,763 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-167,763 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
828,065 GBP2025-06-30
727,299 GBP2024-06-30
Furniture and fittings
1,029,371 GBP2025-06-30
970,856 GBP2024-06-30
Motor vehicles
774,621 GBP2025-06-30
516,871 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,632,057 GBP2025-06-30
2,215,026 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
100,766 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
58,515 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
320,099 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
479,380 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-62,349 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-62,349 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
3,416,945 GBP2025-06-30
3,460,367 GBP2024-06-30
Furniture and fittings
80,525 GBP2025-06-30
119,081 GBP2024-06-30
Motor vehicles
892,244 GBP2025-06-30
788,805 GBP2024-06-30
Finished Goods
4,722,129 GBP2025-06-30
4,943,499 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,912,431 GBP2025-06-30
2,282,018 GBP2024-06-30
Other Debtors
Current
96,718 GBP2025-06-30
92,681 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
29,317 GBP2025-06-30
59,457 GBP2024-06-30
Prepayments/Accrued Income
Current
181,948 GBP2025-06-30
141,494 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
2,973,420 GBP2025-06-30
3,498,626 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
1,580,247 GBP2025-06-30
543,031 GBP2024-06-30
Other Remaining Borrowings
Current
500,000 GBP2025-06-30
500,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
347,573 GBP2025-06-30
233,441 GBP2024-06-30
Trade Creditors/Trade Payables
Current
4,142,609 GBP2025-06-30
6,265,316 GBP2024-06-30
Corporation Tax Payable
Current
68,052 GBP2025-06-30
22,888 GBP2024-06-30
Other Taxation & Social Security Payable
Current
128,602 GBP2025-06-30
106,037 GBP2024-06-30
Other Creditors
Current
18,600 GBP2025-06-30
37,800 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
14,965 GBP2025-06-30
Accrued Liabilities
Current
72,297 GBP2025-06-30
112,737 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
394,790 GBP2025-06-30
547,418 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
389,301 GBP2025-06-30
413,039 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
118,572 GBP2025-06-30
129,216 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
2,080,247 GBP2025-06-30
1,043,031 GBP2024-06-30
Bank Borrowings
Non-current, Between one and two years
182,084 GBP2024-06-30
Between two and five year, Non-current
222,818 GBP2025-06-30
365,334 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
413,039 GBP2024-06-30
hire purchase agreements
736,874 GBP2025-06-30
646,480 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,854 GBP2025-06-30
151,858 GBP2024-06-30
Between one and five year
136,602 GBP2025-06-30
210,531 GBP2024-06-30
More than five year
512,822 GBP2025-06-30
517,122 GBP2024-06-30
All periods
766,278 GBP2025-06-30
879,511 GBP2024-06-30
Bank Overdrafts
Secured
1,461,675 GBP2025-06-30
413,815 GBP2024-06-30
Bank Borrowings
Secured
513,362 GBP2025-06-30
676,634 GBP2024-06-30
Total Borrowings
Secured
2,711,911 GBP2025-06-30
1,736,929 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
377,273 GBP2025-06-30
344,407 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
377,273 GBP2025-06-30
344,407 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
222,021 GBP2024-07-01 ~ 2025-06-30