Average Number of Employees
432024-07-01 ~ 2025-06-30
402023-07-01 ~ 2024-06-30
Profit/Loss
93,374 GBP2024-07-01 ~ 2025-06-30
444,719 GBP2023-07-01 ~ 2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,458 GBP2025-06-30
25,122 GBP2024-06-30
Turnover/Revenue
28,192,060 GBP2024-07-01 ~ 2025-06-30
24,915,653 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
26,677,902 GBP2024-07-01 ~ 2025-06-30
23,233,416 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,514,158 GBP2024-07-01 ~ 2025-06-30
1,682,237 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,474,105 GBP2024-07-01 ~ 2025-06-30
1,250,123 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
98,842 GBP2024-07-01 ~ 2025-06-30
449,446 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
35 GBP2024-07-01 ~ 2025-06-30
Profit/Loss on Ordinary Activities Before Tax
131,408 GBP2024-07-01 ~ 2025-06-30
471,468 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
38,034 GBP2024-07-01 ~ 2025-06-30
26,749 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
93,374 GBP2024-07-01 ~ 2025-06-30
444,719 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
5,985,145 GBP2025-06-30
5,891,771 GBP2024-06-30
5,447,052 GBP2023-06-30
Property, Plant & Equipment
143,680 GBP2025-06-30
119,478 GBP2024-06-30
Total Inventories
294,767 GBP2025-06-30
438,548 GBP2024-06-30
Debtors
8,902,476 GBP2025-06-30
9,305,929 GBP2024-06-30
Cash at bank and in hand
2,749,854 GBP2025-06-30
707,029 GBP2024-06-30
Current Assets
11,947,097 GBP2025-06-30
10,451,506 GBP2024-06-30
Creditors
Amounts falling due within one year
5,863,124 GBP2025-06-30
4,443,041 GBP2024-06-30
Net Current Assets/Liabilities
6,083,973 GBP2025-06-30
6,008,465 GBP2024-06-30
Total Assets Less Current Liabilities
6,227,653 GBP2025-06-30
6,127,943 GBP2024-06-30
Net Assets/Liabilities
6,196,195 GBP2025-06-30
6,102,821 GBP2024-06-30
Equity
Called up share capital
211,050 GBP2025-06-30
211,050 GBP2024-06-30
Equity
6,196,195 GBP2025-06-30
6,102,821 GBP2024-06-30
Property, Plant & Equipment - Depreciation Expense
28,365 GBP2024-07-01 ~ 2025-06-30
23,589 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002024-07-01 ~ 2025-06-30
Furniture and fittings
20.002024-07-01 ~ 2025-06-30
Motor vehicles
15.002024-07-01 ~ 2025-06-30
Computers
33.002024-07-01 ~ 2025-06-30
Audit Fees/Expenses
18,000 GBP2024-07-01 ~ 2025-06-30
18,000 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
142024-07-01 ~ 2025-06-30
162023-07-01 ~ 2024-06-30
Wages/Salaries
1,986,863 GBP2024-07-01 ~ 2025-06-30
1,714,872 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
216,476 GBP2024-07-01 ~ 2025-06-30
183,752 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,949 GBP2024-07-01 ~ 2025-06-30
24,629 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,280,288 GBP2024-07-01 ~ 2025-06-30
1,923,253 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
335,453 GBP2024-07-01 ~ 2025-06-30
308,822 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,336 GBP2024-07-01 ~ 2025-06-30
9,050 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
32,852 GBP2024-07-01 ~ 2025-06-30
117,867 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
22,987 GBP2025-06-30
42,835 GBP2024-06-30
Furniture and fittings
66,569 GBP2025-06-30
84,915 GBP2024-06-30
Motor vehicles
295,063 GBP2025-06-30
239,368 GBP2024-06-30
Computers
9,088 GBP2025-06-30
70,185 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
393,707 GBP2025-06-30
437,303 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-19,848 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-18,346 GBP2024-07-01 ~ 2025-06-30
Computers
-61,097 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-99,291 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,549 GBP2025-06-30
23,965 GBP2024-06-30
Furniture and fittings
60,504 GBP2025-06-30
76,669 GBP2024-06-30
Motor vehicles
171,077 GBP2025-06-30
149,357 GBP2024-06-30
Computers
8,897 GBP2025-06-30
67,834 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
250,027 GBP2025-06-30
317,825 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,834 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
1,651 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
21,720 GBP2024-07-01 ~ 2025-06-30
Computers
2,160 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,365 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-17,250 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-17,816 GBP2024-07-01 ~ 2025-06-30
Computers
-61,097 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-96,163 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
13,438 GBP2025-06-30
18,870 GBP2024-06-30
Furniture and fittings
6,065 GBP2025-06-30
8,246 GBP2024-06-30
Motor vehicles
123,986 GBP2025-06-30
90,011 GBP2024-06-30
Computers
191 GBP2025-06-30
2,351 GBP2024-06-30
Raw Materials
294,767 GBP2025-06-30
438,548 GBP2024-06-30
Trade Debtors/Trade Receivables
2,561,355 GBP2025-06-30
2,442,783 GBP2024-06-30
Prepayments/Accrued Income
17,329 GBP2025-06-30
17,527 GBP2024-06-30
Amounts owed by directors
98,000 GBP2024-06-30
Other Debtors
309,461 GBP2025-06-30
282,209 GBP2024-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
4,491,512 GBP2025-06-30
3,163,774 GBP2024-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,224,404 GBP2025-06-30
1,123,868 GBP2024-06-30
Corporation Tax Payable
Amounts falling due within one year
35,568 GBP2025-06-30
34,574 GBP2024-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
97,000 GBP2025-06-30
85,495 GBP2024-06-30
Amounts owed to directors
Amounts falling due within one year
2,000 GBP2025-06-30
Other Creditors
Amounts falling due within one year
12,640 GBP2025-06-30
35,330 GBP2024-06-30
Deferred Tax Liabilities
31,458 GBP2025-06-30
25,122 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 shares2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
211,050 shares2025-06-30
211,050 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,200 GBP2025-06-30
69,200 GBP2024-06-30
Between one and five year
92,267 GBP2025-06-30
161,467 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
161,467 GBP2025-06-30
230,667 GBP2024-06-30
Advances or credits given to directors
-2,000 GBP2025-06-30
98,000 GBP2024-06-30
50,000 GBP2023-06-30
Advances or credits repaid by directors
-100,000 GBP2024-07-01 ~ 2025-06-30
Advances or credits made to directors during the period
48,000 GBP2023-07-01 ~ 2024-06-30