Average Number of Employees
402023-07-01 ~ 2024-06-30
442022-07-01 ~ 2023-06-30
Profit/Loss
444,719 GBP2023-07-01 ~ 2024-06-30
422,928 GBP2022-07-01 ~ 2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,122 GBP2024-06-30
16,072 GBP2023-06-30
Turnover/Revenue
24,915,653 GBP2023-07-01 ~ 2024-06-30
28,393,508 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
23,233,417 GBP2023-07-01 ~ 2024-06-30
26,285,306 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,682,236 GBP2023-07-01 ~ 2024-06-30
2,108,202 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,232,790 GBP2023-07-01 ~ 2024-06-30
1,655,683 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
449,446 GBP2023-07-01 ~ 2024-06-30
452,519 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-66 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
471,468 GBP2023-07-01 ~ 2024-06-30
461,033 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
26,749 GBP2023-07-01 ~ 2024-06-30
38,105 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
444,719 GBP2023-07-01 ~ 2024-06-30
422,928 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
5,891,771 GBP2024-06-30
5,447,052 GBP2023-06-30
5,024,124 GBP2022-06-30
Property, Plant & Equipment
119,478 GBP2024-06-30
84,492 GBP2023-06-30
Total Inventories
438,548 GBP2024-06-30
401,088 GBP2023-06-30
Debtors
9,305,929 GBP2024-06-30
9,628,128 GBP2023-06-30
Cash at bank and in hand
707,029 GBP2024-06-30
1,575,799 GBP2023-06-30
Current Assets
10,451,506 GBP2024-06-30
11,605,015 GBP2023-06-30
Creditors
Amounts falling due within one year
4,443,041 GBP2024-06-30
6,015,333 GBP2023-06-30
Net Current Assets/Liabilities
6,008,465 GBP2024-06-30
5,589,682 GBP2023-06-30
Total Assets Less Current Liabilities
6,127,943 GBP2024-06-30
5,674,174 GBP2023-06-30
Net Assets/Liabilities
6,102,821 GBP2024-06-30
5,658,102 GBP2023-06-30
Equity
Called up share capital
211,050 GBP2024-06-30
211,050 GBP2023-06-30
Equity
6,102,821 GBP2024-06-30
5,658,102 GBP2023-06-30
Property, Plant & Equipment - Depreciation Expense
23,589 GBP2023-07-01 ~ 2024-06-30
34,403 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002023-07-01 ~ 2024-06-30
Furniture and fittings
20.002023-07-01 ~ 2024-06-30
Motor vehicles
15.002023-07-01 ~ 2024-06-30
Office equipment
33.002023-07-01 ~ 2024-06-30
Audit Fees/Expenses
18,000 GBP2023-07-01 ~ 2024-06-30
18,450 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
162023-07-01 ~ 2024-06-30
232022-07-01 ~ 2023-06-30
Wages/Salaries
1,714,872 GBP2023-07-01 ~ 2024-06-30
1,829,449 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
183,752 GBP2023-07-01 ~ 2024-06-30
199,485 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,629 GBP2023-07-01 ~ 2024-06-30
28,469 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,923,253 GBP2023-07-01 ~ 2024-06-30
2,057,403 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
308,822 GBP2023-07-01 ~ 2024-06-30
310,646 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,050 GBP2023-07-01 ~ 2024-06-30
-3,345 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
117,867 GBP2023-07-01 ~ 2024-06-30
115,258 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
42,835 GBP2024-06-30
42,835 GBP2023-06-30
Furniture and fittings
84,915 GBP2024-06-30
84,061 GBP2023-06-30
Motor vehicles
239,368 GBP2024-06-30
205,110 GBP2023-06-30
Office equipment
70,185 GBP2024-06-30
70,058 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
437,303 GBP2024-06-30
402,064 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-23,342 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-23,342 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
23,965 GBP2024-06-30
20,627 GBP2023-06-30
Furniture and fittings
76,669 GBP2024-06-30
74,736 GBP2023-06-30
Motor vehicles
149,357 GBP2024-06-30
157,667 GBP2023-06-30
Office equipment
67,834 GBP2024-06-30
64,542 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
317,825 GBP2024-06-30
317,572 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,338 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
1,933 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
15,026 GBP2023-07-01 ~ 2024-06-30
Office equipment
3,292 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,589 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-23,336 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,336 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
18,870 GBP2024-06-30
22,208 GBP2023-06-30
Furniture and fittings
8,246 GBP2024-06-30
9,325 GBP2023-06-30
Motor vehicles
90,011 GBP2024-06-30
47,443 GBP2023-06-30
Office equipment
2,351 GBP2024-06-30
5,516 GBP2023-06-30
Raw Materials
438,548 GBP2024-06-30
401,088 GBP2023-06-30
Trade Debtors/Trade Receivables
2,442,783 GBP2024-06-30
2,134,955 GBP2023-06-30
Prepayments/Accrued Income
17,527 GBP2024-06-30
22,553 GBP2023-06-30
Amounts owed by directors
98,000 GBP2024-06-30
50,000 GBP2023-06-30
Other Debtors
282,209 GBP2024-06-30
294,768 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
3,163,774 GBP2024-06-30
4,366,737 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,123,868 GBP2024-06-30
1,353,560 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
34,574 GBP2024-06-30
187,293 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
85,495 GBP2024-06-30
79,227 GBP2023-06-30
Other Creditors
Amounts falling due within one year
35,330 GBP2024-06-30
28,516 GBP2023-06-30
Deferred Tax Liabilities
25,122 GBP2024-06-30
16,072 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
211,050 shares2024-06-30
211,050 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
230,667 GBP2024-06-30
299,867 GBP2023-06-30
Advances or credits given to directors
98,000 GBP2024-06-30
50,000 GBP2023-06-30
Advances or credits made to directors during the period
48,000 GBP2023-07-01 ~ 2024-06-30
50,000 GBP2022-07-01 ~ 2023-06-30