Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Class 2 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
14,843,200 GBP2024-07-01 ~ 2025-06-30
13,903,779 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
11,250,869 GBP2024-07-01 ~ 2025-06-30
10,034,900 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,592,331 GBP2024-07-01 ~ 2025-06-30
3,868,879 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
492,278 GBP2024-07-01 ~ 2025-06-30
492,890 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,480,996 GBP2024-07-01 ~ 2025-06-30
2,216,048 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
619,058 GBP2024-07-01 ~ 2025-06-30
1,160,187 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
98,245 GBP2024-07-01 ~ 2025-06-30
81,571 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
33,635 GBP2024-07-01 ~ 2025-06-30
33,188 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
683,668 GBP2024-07-01 ~ 2025-06-30
1,208,570 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
182,425 GBP2024-07-01 ~ 2025-06-30
310,560 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
501,243 GBP2024-07-01 ~ 2025-06-30
898,010 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
501,243 GBP2024-07-01 ~ 2025-06-30
898,010 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,618,345 GBP2025-06-30
1,653,357 GBP2024-06-30
Total Inventories
1,010,821 GBP2025-06-30
858,080 GBP2024-06-30
Debtors
2,488,998 GBP2025-06-30
2,420,050 GBP2024-06-30
Cash at bank and in hand
2,152,457 GBP2025-06-30
2,372,790 GBP2024-06-30
Current Assets
5,652,276 GBP2025-06-30
5,650,920 GBP2024-06-30
Creditors
Current
2,686,226 GBP2025-06-30
2,009,178 GBP2024-06-30
Net Current Assets/Liabilities
2,966,050 GBP2025-06-30
3,641,742 GBP2024-06-30
Total Assets Less Current Liabilities
4,584,395 GBP2025-06-30
5,295,099 GBP2024-06-30
Net Assets/Liabilities
2,269,657 GBP2025-06-30
2,925,414 GBP2024-06-30
Equity
Called up share capital
600,000 GBP2025-06-30
600,000 GBP2024-06-30
600,000 GBP2023-06-30
Retained earnings (accumulated losses)
1,669,657 GBP2025-06-30
2,325,414 GBP2024-06-30
1,779,404 GBP2023-06-30
Equity
2,269,657 GBP2025-06-30
2,925,414 GBP2024-06-30
2,379,404 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,157,000 GBP2024-07-01 ~ 2025-06-30
-352,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-1,157,000 GBP2024-07-01 ~ 2025-06-30
-352,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
501,243 GBP2024-07-01 ~ 2025-06-30
898,010 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,751,873 GBP2024-07-01 ~ 2025-06-30
2,558,046 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
282,022 GBP2024-07-01 ~ 2025-06-30
232,624 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,331 GBP2024-07-01 ~ 2025-06-30
58,070 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,099,226 GBP2024-07-01 ~ 2025-06-30
2,848,740 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
862024-07-01 ~ 2025-06-30
842023-07-01 ~ 2024-06-30
Director Remuneration
171,848 GBP2024-07-01 ~ 2025-06-30
144,594 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
349,499 GBP2024-07-01 ~ 2025-06-30
317,378 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
14,117 GBP2024-07-01 ~ 2025-06-30
16,473 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
175,723 GBP2024-07-01 ~ 2025-06-30
217,982 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
170,917 GBP2024-07-01 ~ 2025-06-30
302,143 GBP2023-07-01 ~ 2024-06-30
Dividends Paid on Shares
1,157,000 GBP2024-07-01 ~ 2025-06-30
352,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,022,454 GBP2025-06-30
1,022,375 GBP2024-06-30
Plant and equipment
1,732,999 GBP2025-06-30
1,510,343 GBP2024-06-30
Motor vehicles
861,196 GBP2025-06-30
845,917 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,406,068 GBP2025-06-30
4,168,054 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-16,555 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-48,282 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-76,565 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
770,129 GBP2025-06-30
735,908 GBP2024-06-30
Plant and equipment
1,264,788 GBP2025-06-30
1,163,029 GBP2024-06-30
Motor vehicles
448,057 GBP2025-06-30
343,189 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,787,723 GBP2025-06-30
2,514,697 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
45,857 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
118,314 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
153,150 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
349,499 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-16,555 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-48,282 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-76,473 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Improvements to leasehold property
252,325 GBP2025-06-30
286,467 GBP2024-06-30
Plant and equipment
468,211 GBP2025-06-30
347,314 GBP2024-06-30
Motor vehicles
413,139 GBP2025-06-30
502,728 GBP2024-06-30
Land and buildings, Short leasehold
516,848 GBP2024-06-30
Raw Materials
982,859 GBP2025-06-30
814,319 GBP2024-06-30
Value of work in progress
27,962 GBP2025-06-30
43,761 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,222,198 GBP2025-06-30
2,189,683 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
42,414 GBP2025-06-30
110 GBP2024-06-30
Other Debtors
Current
3,339 GBP2025-06-30
1,739 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
60,890 GBP2024-06-30
Prepayments
Current
221,047 GBP2025-06-30
167,628 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
2,488,998 GBP2025-06-30
2,420,050 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
130,624 GBP2025-06-30
142,865 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,437,494 GBP2025-06-30
1,105,384 GBP2024-06-30
Amounts owed to group undertakings
Current
329,902 GBP2025-06-30
186,846 GBP2024-06-30
Corporation Tax Payable
Current
175,723 GBP2025-06-30
Other Taxation & Social Security Payable
Current
59,980 GBP2025-06-30
48,845 GBP2024-06-30
Other Creditors
Current
36,780 GBP2025-06-30
23,883 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
243,289 GBP2025-06-30
150,908 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
167,619 GBP2025-06-30
226,658 GBP2024-06-30
Amounts owed to group undertakings
Non-current
1,950,000 GBP2025-06-30
1,950,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
298,243 GBP2025-06-30
369,523 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
200,374 GBP2025-06-30
195,733 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
197,119 GBP2025-06-30
193,027 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2025-06-30
Class 2 ordinary share
250,000 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
501,243 GBP2024-07-01 ~ 2025-06-30