Average Number of Employees
662024-07-01 ~ 2025-06-30
572023-07-01 ~ 2024-06-30
Turnover/Revenue
10,908,611 GBP2024-07-01 ~ 2025-06-30
9,303,030 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-7,705,342 GBP2024-07-01 ~ 2025-06-30
-6,365,790 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,203,269 GBP2024-07-01 ~ 2025-06-30
2,937,240 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-125,033 GBP2024-07-01 ~ 2025-06-30
-92,642 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,313,096 GBP2024-07-01 ~ 2025-06-30
-1,831,609 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
917,148 GBP2024-07-01 ~ 2025-06-30
1,028,885 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
13,443 GBP2024-07-01 ~ 2025-06-30
3,233 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
911,698 GBP2024-07-01 ~ 2025-06-30
1,011,257 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
635,227 GBP2024-07-01 ~ 2025-06-30
812,867 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
618,477 GBP2025-06-30
434,252 GBP2024-06-30
Property, Plant & Equipment
1,736,743 GBP2025-06-30
1,577,003 GBP2024-06-30
Fixed Assets
2,355,220 GBP2025-06-30
2,011,255 GBP2024-06-30
Total Inventories
1,613,001 GBP2025-06-30
1,179,956 GBP2024-06-30
Debtors
Current
1,826,897 GBP2025-06-30
1,373,103 GBP2024-06-30
Current assets - Investments
220,000 GBP2025-06-30
Cash at bank and in hand
781,716 GBP2025-06-30
1,337,285 GBP2024-06-30
Current Assets
4,441,614 GBP2025-06-30
3,890,344 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-2,603,426 GBP2025-06-30
-1,919,655 GBP2024-06-30
Net Current Assets/Liabilities
1,838,188 GBP2025-06-30
1,970,689 GBP2024-06-30
Total Assets Less Current Liabilities
4,193,408 GBP2025-06-30
3,981,944 GBP2024-06-30
Net Assets/Liabilities
3,585,444 GBP2025-06-30
3,450,217 GBP2024-06-30
Equity
Called up share capital
8,979 GBP2025-06-30
8,979 GBP2024-06-30
8,979 GBP2023-07-01
Capital redemption reserve
2,450 GBP2025-06-30
2,450 GBP2024-06-30
2,450 GBP2023-07-01
Retained earnings (accumulated losses)
3,574,015 GBP2025-06-30
3,438,788 GBP2024-06-30
4,227,823 GBP2023-07-01
Equity
3,585,444 GBP2025-06-30
3,450,217 GBP2024-06-30
4,239,252 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
635,227 GBP2024-07-01 ~ 2025-06-30
812,867 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-07-01 ~ 2025-06-30
-1,601,902 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-500,000 GBP2024-07-01 ~ 2025-06-30
-1,601,902 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-07-01 ~ 2025-06-30
Furniture and fittings
152024-07-01 ~ 2025-06-30
Computers
332024-07-01 ~ 2025-06-30
Audit Fees/Expenses
17,000 GBP2024-07-01 ~ 2025-06-30
Wages/Salaries
2,564,723 GBP2024-07-01 ~ 2025-06-30
2,136,826 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
317,048 GBP2024-07-01 ~ 2025-06-30
211,002 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,169,836 GBP2024-07-01 ~ 2025-06-30
2,590,576 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
288,953 GBP2024-07-01 ~ 2025-06-30
297,556 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
63,078 GBP2024-07-01 ~ 2025-06-30
30,183 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
227,925 GBP2024-07-01 ~ 2025-06-30
252,814 GBP2023-07-01 ~ 2024-06-30
Dividends Paid on Shares
500,000 GBP2024-07-01 ~ 2025-06-30
1,601,902 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
668,515 GBP2025-06-30
467,616 GBP2024-06-30
Intangible Assets - Gross Cost
668,515 GBP2025-06-30
467,616 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
50,038 GBP2025-06-30
33,364 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
50,038 GBP2025-06-30
33,364 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
16,674 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
618,477 GBP2025-06-30
434,252 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Buildings
2,027,364 GBP2025-06-30
1,842,396 GBP2024-06-30
Plant and equipment
263,929 GBP2025-06-30
242,300 GBP2024-06-30
Furniture and fittings
41,507 GBP2025-06-30
191,996 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,505,870 GBP2025-06-30
2,276,692 GBP2024-06-30
Computers
173,070 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
197,432 GBP2025-06-30
180,128 GBP2024-06-30
Furniture and fittings
35,331 GBP2025-06-30
161,083 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
769,127 GBP2025-06-30
699,689 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
17,304 GBP2024-07-01 ~ 2025-06-30
Computers, Owned/Freehold
15,772 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
69,438 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
143,050 GBP2025-06-30
Property, Plant & Equipment
Buildings
1,634,050 GBP2025-06-30
1,483,918 GBP2024-06-30
Plant and equipment
66,497 GBP2025-06-30
62,172 GBP2024-06-30
Furniture and fittings
6,176 GBP2025-06-30
30,913 GBP2024-06-30
Computers
30,020 GBP2025-06-30
Raw materials and consumables
1,186,477 GBP2025-06-30
965,713 GBP2024-06-30
Value of work in progress
170,298 GBP2025-06-30
93,782 GBP2024-06-30
Finished Goods/Goods for Resale
256,226 GBP2025-06-30
120,461 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,620,124 GBP2025-06-30
1,290,540 GBP2024-06-30
Other Debtors
Current
17,397 GBP2025-06-30
10,325 GBP2024-06-30
Prepayments/Accrued Income
Current
82,456 GBP2025-06-30
72,238 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
106,920 GBP2025-06-30
Cash and Cash Equivalents
781,716 GBP2025-06-30
1,337,285 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,042,295 GBP2025-06-30
964,639 GBP2024-06-30
Amounts owed to group undertakings
Current
250,000 GBP2025-06-30
200,000 GBP2024-06-30
Corporation Tax Payable
Current
174,000 GBP2025-06-30
151,615 GBP2024-06-30
Taxation/Social Security Payable
Current
274,772 GBP2025-06-30
199,478 GBP2024-06-30
Other Creditors
Current
38,256 GBP2025-06-30
29,756 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
720,075 GBP2025-06-30
340,637 GBP2024-06-30
Creditors
Current
2,603,426 GBP2025-06-30
1,919,655 GBP2024-06-30
Non-current
219,162 GBP2025-06-30
214,599 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
15,050 GBP2025-06-30
33,530 GBP2024-06-30
Total Borrowings
234,212 GBP2025-06-30
248,129 GBP2024-06-30
Net Deferred Tax Liability/Asset
-309,650 GBP2025-06-30
-246,572 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-63,078 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-309,650 GBP2025-06-30
-246,572 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,979 shares2025-06-30
8,979 shares2024-06-30
Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
242,324 GBP2025-06-30
20,273 GBP2024-06-30
Between one and five year
128,922 GBP2025-06-30
181,745 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
371,246 GBP2025-06-30
202,018 GBP2024-06-30