Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-09-30
Turnover/Revenue
18,707,114 GBP2022-07-01 ~ 2023-09-30
12,683,897 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
13,967,860 GBP2022-07-01 ~ 2023-09-30
9,202,453 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
4,739,254 GBP2022-07-01 ~ 2023-09-30
3,481,444 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
4,186,723 GBP2022-07-01 ~ 2023-09-30
2,492,892 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
552,531 GBP2022-07-01 ~ 2023-09-30
1,001,763 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
50,660 GBP2022-07-01 ~ 2023-09-30
614 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
603,191 GBP2022-07-01 ~ 2023-09-30
1,002,377 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
129,111 GBP2022-07-01 ~ 2023-09-30
188,565 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
474,080 GBP2022-07-01 ~ 2023-09-30
813,812 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
474,080 GBP2022-07-01 ~ 2023-09-30
813,812 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
637,454 GBP2023-09-30
356,098 GBP2022-06-30
Total Inventories
801,782 GBP2023-09-30
546,665 GBP2022-06-30
Debtors
3,446,471 GBP2023-09-30
3,554,966 GBP2022-06-30
Cash at bank and in hand
2,397,854 GBP2023-09-30
1,498,936 GBP2022-06-30
Current Assets
6,646,107 GBP2023-09-30
5,600,567 GBP2022-06-30
Creditors
Current
5,313,372 GBP2023-09-30
4,029,023 GBP2022-06-30
Net Current Assets/Liabilities
1,332,735 GBP2023-09-30
1,571,544 GBP2022-06-30
Total Assets Less Current Liabilities
1,970,189 GBP2023-09-30
1,927,642 GBP2022-06-30
Net Assets/Liabilities
1,815,716 GBP2023-09-30
1,841,636 GBP2022-06-30
Equity
Called up share capital
50 GBP2023-09-30
50 GBP2022-06-30
50 GBP2021-06-30
Capital redemption reserve
50 GBP2023-09-30
50 GBP2022-06-30
50 GBP2021-06-30
Retained earnings (accumulated losses)
1,815,616 GBP2023-09-30
1,841,536 GBP2022-06-30
2,027,724 GBP2021-06-30
Equity
1,815,716 GBP2023-09-30
1,841,636 GBP2022-06-30
2,027,824 GBP2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-07-01 ~ 2023-09-30
-1,000,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-500,000 GBP2022-07-01 ~ 2023-09-30
-1,000,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
474,080 GBP2022-07-01 ~ 2023-09-30
813,812 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
3,421,993 GBP2022-07-01 ~ 2023-09-30
2,170,082 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
309,506 GBP2022-07-01 ~ 2023-09-30
185,905 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,446 GBP2022-07-01 ~ 2023-09-30
50,429 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,748,945 GBP2022-07-01 ~ 2023-09-30
2,406,416 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1232022-07-01 ~ 2023-09-30
852021-07-01 ~ 2022-06-30
Director Remuneration
346,137 GBP2022-07-01 ~ 2023-09-30
232,500 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
91,462 GBP2022-07-01 ~ 2023-09-30
51,900 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
11,250 GBP2022-07-01 ~ 2023-09-30
10,000 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
60,644 GBP2022-07-01 ~ 2023-09-30
185,960 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
126,881 GBP2022-07-01 ~ 2023-09-30
190,452 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,352,159 GBP2023-09-30
1,081,130 GBP2022-06-30
Computers
128,065 GBP2023-09-30
83,931 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,537,879 GBP2023-09-30
1,165,061 GBP2022-06-30
Land and buildings
10,155 GBP2023-09-30
Motor vehicles
47,500 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
802,953 GBP2023-09-30
725,032 GBP2022-06-30
Computers
91,930 GBP2023-09-30
83,931 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
900,425 GBP2023-09-30
808,963 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
77,921 GBP2022-07-01 ~ 2023-09-30
Motor vehicles
5,542 GBP2022-07-01 ~ 2023-09-30
Computers
7,999 GBP2022-07-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
91,462 GBP2022-07-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
5,542 GBP2023-09-30
Property, Plant & Equipment
Land and buildings
10,155 GBP2023-09-30
Plant and equipment
549,206 GBP2023-09-30
356,098 GBP2022-06-30
Motor vehicles
41,958 GBP2023-09-30
Computers
36,135 GBP2023-09-30
Raw Materials
272,974 GBP2023-09-30
381,912 GBP2022-06-30
Value of work in progress
528,808 GBP2023-09-30
164,753 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,678,504 GBP2023-09-30
1,990,123 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
1,399,814 GBP2023-09-30
1,300,000 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
119,222 GBP2023-09-30
Prepayments/Accrued Income
Current
176,481 GBP2023-09-30
80,552 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
3,446,471 GBP2023-09-30
3,554,966 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,771,443 GBP2023-09-30
1,607,969 GBP2022-06-30
Amounts owed to group undertakings
Current
1,376,419 GBP2023-09-30
1,476,300 GBP2022-06-30
Corporation Tax Payable
Current
130,577 GBP2022-06-30
Other Taxation & Social Security Payable
Current
57,816 GBP2023-09-30
57,180 GBP2022-06-30
Other Creditors
Current
97,195 GBP2023-09-30
12,541 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
364,594 GBP2023-09-30
194,605 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,320 GBP2023-09-30
Between one and five year
61,280 GBP2023-09-30
More than five year
15,320 GBP2023-09-30
All periods
91,920 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
154,473 GBP2023-09-30
86,006 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
154,473 GBP2023-09-30
86,006 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
474,080 GBP2022-07-01 ~ 2023-09-30