Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Class 2 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
15,607,548 GBP2022-07-01 ~ 2023-06-30
13,178,643 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
11,610,294 GBP2022-07-01 ~ 2023-06-30
10,239,703 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,997,254 GBP2022-07-01 ~ 2023-06-30
2,938,940 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
395,900 GBP2022-07-01 ~ 2023-06-30
380,741 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
1,190,237 GBP2022-07-01 ~ 2023-06-30
1,427,937 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
2,466,896 GBP2022-07-01 ~ 2023-06-30
1,130,262 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
23,352 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
10,266 GBP2022-07-01 ~ 2023-06-30
12 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,479,982 GBP2022-07-01 ~ 2023-06-30
1,130,250 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
371,686 GBP2022-07-01 ~ 2023-06-30
203,508 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
2,108,296 GBP2022-07-01 ~ 2023-06-30
926,742 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
2,142,715 GBP2022-07-01 ~ 2023-06-30
926,742 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
1,315,188 GBP2023-06-30
990,286 GBP2022-06-30
Total Inventories
1,139,756 GBP2023-06-30
1,863,309 GBP2022-06-30
Debtors
2,975,711 GBP2023-06-30
2,217,985 GBP2022-06-30
Cash at bank and in hand
930,138 GBP2023-06-30
686,214 GBP2022-06-30
Current Assets
5,045,605 GBP2023-06-30
4,767,508 GBP2022-06-30
Creditors
Current
1,813,960 GBP2023-06-30
2,513,105 GBP2022-06-30
Net Current Assets/Liabilities
3,231,645 GBP2023-06-30
2,254,403 GBP2022-06-30
Total Assets Less Current Liabilities
4,546,833 GBP2023-06-30
3,244,689 GBP2022-06-30
Net Assets/Liabilities
2,379,404 GBP2023-06-30
644,689 GBP2022-06-30
Equity
Called up share capital
600,000 GBP2023-06-30
600,000 GBP2022-06-30
600,000 GBP2021-06-30
Retained earnings (accumulated losses)
1,779,404 GBP2023-06-30
44,689 GBP2022-06-30
-882,053 GBP2021-06-30
Equity
2,379,404 GBP2023-06-30
644,689 GBP2022-06-30
-282,053 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,142,715 GBP2022-07-01 ~ 2023-06-30
926,742 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-408,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-408,000 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,430,937 GBP2022-07-01 ~ 2023-06-30
1,915,843 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
222,782 GBP2022-07-01 ~ 2023-06-30
176,327 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,316 GBP2022-07-01 ~ 2023-06-30
40,986 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,703,035 GBP2022-07-01 ~ 2023-06-30
2,133,156 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
812022-07-01 ~ 2023-06-30
652021-07-01 ~ 2022-06-30
Director Remuneration
105,769 GBP2022-07-01 ~ 2023-06-30
82,854 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
212,019 GBP2022-07-01 ~ 2023-06-30
178,073 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
16,701 GBP2022-07-01 ~ 2023-06-30
11,375 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
271,237 GBP2022-07-01 ~ 2023-06-30
209,730 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
508,396 GBP2022-07-01 ~ 2023-06-30
214,748 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
987,352 GBP2023-06-30
737,977 GBP2022-06-30
Plant and equipment
1,291,611 GBP2023-06-30
1,185,195 GBP2022-06-30
Motor vehicles
560,400 GBP2023-06-30
529,967 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
3,628,782 GBP2023-06-30
3,242,558 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-11,106 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-148,850 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-159,956 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
682,712 GBP2023-06-30
644,179 GBP2022-06-30
Plant and equipment
1,090,053 GBP2023-06-30
1,031,364 GBP2022-06-30
Motor vehicles
300,436 GBP2023-06-30
368,514 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,313,594 GBP2023-06-30
2,252,272 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
38,533 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
69,795 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
71,513 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
212,019 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-11,106 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-139,591 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,697 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Improvements to leasehold property
304,640 GBP2023-06-30
93,798 GBP2022-06-30
Plant and equipment
201,558 GBP2023-06-30
153,831 GBP2022-06-30
Motor vehicles
259,964 GBP2023-06-30
161,453 GBP2022-06-30
Raw Materials
1,128,776 GBP2023-06-30
1,850,009 GBP2022-06-30
Value of work in progress
10,980 GBP2023-06-30
13,300 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,805,934 GBP2023-06-30
1,948,260 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
116,000 GBP2022-06-30
Other Debtors
Current
6,430 GBP2023-06-30
Prepayments
Current
163,347 GBP2023-06-30
153,725 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,975,711 GBP2023-06-30
2,217,985 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
66,254 GBP2023-06-30
Trade Creditors/Trade Payables
Current
818,925 GBP2023-06-30
1,447,138 GBP2022-06-30
Amounts owed to group undertakings
Current
110,144 GBP2023-06-30
350,095 GBP2022-06-30
Corporation Tax Payable
Current
141,237 GBP2023-06-30
169,730 GBP2022-06-30
Other Taxation & Social Security Payable
Current
66,001 GBP2023-06-30
58,510 GBP2022-06-30
Other Creditors
Current
63,533 GBP2023-06-30
91,353 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
156,815 GBP2023-06-30
103,923 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
116,980 GBP2023-06-30
Amounts owed to group undertakings
Non-current
1,950,000 GBP2023-06-30
2,600,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
116,980 GBP2023-06-30
hire purchase agreements
183,234 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
103,541 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
100,449 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2023-06-30
Class 2 ordinary share
250,000 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
2,108,296 GBP2022-07-01 ~ 2023-06-30