Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
13,903,779 GBP2023-07-01 ~ 2024-06-30
15,607,548 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
10,034,900 GBP2023-07-01 ~ 2024-06-30
11,610,294 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,868,879 GBP2023-07-01 ~ 2024-06-30
3,997,254 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
492,890 GBP2023-07-01 ~ 2024-06-30
395,900 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
2,216,048 GBP2023-07-01 ~ 2024-06-30
1,190,237 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,160,187 GBP2023-07-01 ~ 2024-06-30
2,466,896 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
81,571 GBP2023-07-01 ~ 2024-06-30
23,352 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
33,188 GBP2023-07-01 ~ 2024-06-30
10,266 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,208,570 GBP2023-07-01 ~ 2024-06-30
2,479,982 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
310,560 GBP2023-07-01 ~ 2024-06-30
371,686 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
898,010 GBP2023-07-01 ~ 2024-06-30
2,108,296 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
898,010 GBP2023-07-01 ~ 2024-06-30
2,142,715 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,653,357 GBP2024-06-30
1,315,188 GBP2023-06-30
Total Inventories
858,080 GBP2024-06-30
1,139,756 GBP2023-06-30
Debtors
2,420,050 GBP2024-06-30
2,975,711 GBP2023-06-30
Cash at bank and in hand
2,372,790 GBP2024-06-30
930,138 GBP2023-06-30
Current Assets
5,650,920 GBP2024-06-30
5,045,605 GBP2023-06-30
Creditors
Current
2,009,178 GBP2024-06-30
1,813,960 GBP2023-06-30
Net Current Assets/Liabilities
3,641,742 GBP2024-06-30
3,231,645 GBP2023-06-30
Total Assets Less Current Liabilities
5,295,099 GBP2024-06-30
4,546,833 GBP2023-06-30
Net Assets/Liabilities
2,925,414 GBP2024-06-30
2,379,404 GBP2023-06-30
Equity
Called up share capital
600,000 GBP2024-06-30
600,000 GBP2023-06-30
600,000 GBP2022-06-30
Retained earnings (accumulated losses)
2,325,414 GBP2024-06-30
1,779,404 GBP2023-06-30
44,689 GBP2022-06-30
Equity
2,925,414 GBP2024-06-30
2,379,404 GBP2023-06-30
644,689 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-352,000 GBP2023-07-01 ~ 2024-06-30
-408,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-352,000 GBP2023-07-01 ~ 2024-06-30
-408,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
898,010 GBP2023-07-01 ~ 2024-06-30
2,142,715 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,558,046 GBP2023-07-01 ~ 2024-06-30
2,430,937 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
232,624 GBP2023-07-01 ~ 2024-06-30
222,782 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,070 GBP2023-07-01 ~ 2024-06-30
49,316 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,848,740 GBP2023-07-01 ~ 2024-06-30
2,703,035 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
842023-07-01 ~ 2024-06-30
812022-07-01 ~ 2023-06-30
Director Remuneration
144,594 GBP2023-07-01 ~ 2024-06-30
105,769 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
317,378 GBP2023-07-01 ~ 2024-06-30
212,019 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
16,473 GBP2023-07-01 ~ 2024-06-30
16,701 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
217,982 GBP2023-07-01 ~ 2024-06-30
271,237 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
302,143 GBP2023-07-01 ~ 2024-06-30
508,396 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
789,419 GBP2024-06-30
789,419 GBP2023-06-30
Improvements to leasehold property
1,022,375 GBP2024-06-30
987,352 GBP2023-06-30
Plant and equipment
1,510,343 GBP2024-06-30
1,291,611 GBP2023-06-30
Motor vehicles
845,917 GBP2024-06-30
560,400 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,168,054 GBP2024-06-30
3,628,782 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-28,416 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-90,928 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-119,344 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
272,571 GBP2024-06-30
240,393 GBP2023-06-30
Improvements to leasehold property
735,908 GBP2024-06-30
682,712 GBP2023-06-30
Plant and equipment
1,163,029 GBP2024-06-30
1,090,053 GBP2023-06-30
Motor vehicles
343,189 GBP2024-06-30
300,436 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,514,697 GBP2024-06-30
2,313,594 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
32,178 GBP2023-07-01 ~ 2024-06-30
Improvements to leasehold property
53,196 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
101,392 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
130,612 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
317,378 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-28,416 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-87,859 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-116,275 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
516,848 GBP2024-06-30
549,026 GBP2023-06-30
Improvements to leasehold property
286,467 GBP2024-06-30
304,640 GBP2023-06-30
Plant and equipment
347,314 GBP2024-06-30
201,558 GBP2023-06-30
Motor vehicles
502,728 GBP2024-06-30
259,964 GBP2023-06-30
Raw Materials
814,319 GBP2024-06-30
1,128,776 GBP2023-06-30
Value of work in progress
43,761 GBP2024-06-30
10,980 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,189,683 GBP2024-06-30
2,805,934 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
110 GBP2024-06-30
Other Debtors
Current
1,739 GBP2024-06-30
6,430 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
60,890 GBP2024-06-30
Prepayments
Current
167,628 GBP2024-06-30
163,347 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
2,420,050 GBP2024-06-30
2,975,711 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
142,865 GBP2024-06-30
66,254 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,105,384 GBP2024-06-30
818,925 GBP2023-06-30
Amounts owed to group undertakings
Current
186,846 GBP2024-06-30
110,144 GBP2023-06-30
Corporation Tax Payable
Current
141,237 GBP2023-06-30
Other Taxation & Social Security Payable
Current
48,845 GBP2024-06-30
66,001 GBP2023-06-30
Other Creditors
Current
23,883 GBP2024-06-30
63,533 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
150,908 GBP2024-06-30
156,815 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
226,658 GBP2024-06-30
116,980 GBP2023-06-30
Amounts owed to group undertakings
Non-current
1,950,000 GBP2024-06-30
1,950,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
142,865 GBP2024-06-30
66,254 GBP2023-06-30
Between one and five year, hire purchase agreements
226,658 GBP2024-06-30
116,980 GBP2023-06-30
hire purchase agreements
369,523 GBP2024-06-30
183,234 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
195,733 GBP2024-06-30
103,541 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
193,027 GBP2024-06-30
100,449 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2024-06-30
Class 2 ordinary share
250,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
898,010 GBP2023-07-01 ~ 2024-06-30