Cost of Sales
-6,005,503 GBP2024-07-01 ~ 2025-06-30
-6,030,229 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-3,516,036 GBP2024-07-01 ~ 2025-06-30
-3,348,927 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
16,762 GBP2024-07-01 ~ 2025-06-30
4 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
991,338 GBP2024-07-01 ~ 2025-06-30
438,513 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
722,571 GBP2024-07-01 ~ 2025-06-30
316,252 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Other than goodwill
3,445 GBP2025-06-30
0 GBP2024-06-30
Property, Plant & Equipment
1,893,957 GBP2025-06-30
1,651,908 GBP2024-06-30
Fixed Assets - Investments
100 GBP2025-06-30
100 GBP2024-06-30
Fixed Assets
1,897,502 GBP2025-06-30
1,652,008 GBP2024-06-30
Debtors
1,465,755 GBP2025-06-30
1,445,009 GBP2024-06-30
Cash at bank and in hand
758,989 GBP2025-06-30
566,114 GBP2024-06-30
Current Assets
4,045,106 GBP2025-06-30
3,584,601 GBP2024-06-30
Net Current Assets/Liabilities
2,434,723 GBP2025-06-30
2,269,942 GBP2024-06-30
Total Assets Less Current Liabilities
4,332,225 GBP2025-06-30
3,921,950 GBP2024-06-30
Creditors
Non-current
-153,894 GBP2025-06-30
-289,368 GBP2024-06-30
Net Assets/Liabilities
3,847,637 GBP2025-06-30
3,269,492 GBP2024-06-30
Equity
Called up share capital
1,003 GBP2025-06-30
1,003 GBP2024-06-30
1,003 GBP2023-06-30
Retained earnings (accumulated losses)
3,846,634 GBP2025-06-30
3,268,489 GBP2024-06-30
3,114,755 GBP2023-06-30
Equity
3,847,637 GBP2025-06-30
3,269,492 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
722,571 GBP2024-07-01 ~ 2025-06-30
316,252 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-162,518 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-144,426 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
22,000 GBP2024-07-01 ~ 2025-06-30
0 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
692024-07-01 ~ 2025-06-30
692023-07-01 ~ 2024-06-30
Wages/Salaries
2,670,559 GBP2024-07-01 ~ 2025-06-30
2,476,329 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,223 GBP2024-07-01 ~ 2025-06-30
141,498 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,126,122 GBP2024-07-01 ~ 2025-06-30
2,871,823 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
460,967 GBP2024-07-01 ~ 2025-06-30
453,336 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,396 GBP2024-07-01 ~ 2025-06-30
8,852 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
279,025 GBP2025-06-30
23,063 GBP2024-06-30
Improvements to leasehold property
0 GBP2025-06-30
252,962 GBP2024-06-30
Plant and equipment
2,534,888 GBP2025-06-30
2,441,558 GBP2024-06-30
Furniture and fittings
1,400,651 GBP2025-06-30
1,394,006 GBP2024-06-30
Computers
181,975 GBP2025-06-30
171,354 GBP2024-06-30
Motor vehicles
134,384 GBP2025-06-30
134,384 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,914,867 GBP2025-06-30
4,417,327 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,642 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-10,642 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
170,685 GBP2025-06-30
12,750 GBP2024-06-30
Improvements to leasehold property
0 GBP2025-06-30
144,915 GBP2024-06-30
Plant and equipment
1,496,298 GBP2025-06-30
1,332,763 GBP2024-06-30
Furniture and fittings
1,089,303 GBP2025-06-30
1,034,463 GBP2024-06-30
Computers
165,380 GBP2025-06-30
153,008 GBP2024-06-30
Motor vehicles
99,244 GBP2025-06-30
87,520 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,020,910 GBP2025-06-30
2,765,419 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,128 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
173,730 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
54,840 GBP2024-07-01 ~ 2025-06-30
Computers
12,372 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
11,724 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
265,686 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-10,195 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,195 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2025-06-30
108,047 GBP2024-06-30
Plant and equipment
1,038,590 GBP2025-06-30
1,108,795 GBP2024-06-30
Furniture and fittings
311,348 GBP2025-06-30
359,543 GBP2024-06-30
Computers
16,595 GBP2025-06-30
18,346 GBP2024-06-30
Motor vehicles
35,140 GBP2025-06-30
46,864 GBP2024-06-30
Land and buildings
10,313 GBP2024-06-30
Finished Goods/Goods for Resale
930,931 GBP2025-06-30
838,907 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
951,391 GBP2025-06-30
994,160 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
255,625 GBP2025-06-30
303,760 GBP2024-06-30
Other Debtors
Current
125,576 GBP2025-06-30
61,247 GBP2024-06-30
Prepayments/Accrued Income
Current
133,163 GBP2025-06-30
85,842 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
0 GBP2025-06-30
48,781 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
135,474 GBP2025-06-30
228,080 GBP2024-06-30
Trade Creditors/Trade Payables
Current
880,703 GBP2025-06-30
730,955 GBP2024-06-30
Corporation Tax Payable
Current
301,209 GBP2025-06-30
104,025 GBP2024-06-30
Other Taxation & Social Security Payable
Current
76,826 GBP2025-06-30
65,214 GBP2024-06-30
Other Creditors
Current
37,839 GBP2025-06-30
17,924 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
178,332 GBP2025-06-30
119,680 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
153,894 GBP2025-06-30
289,368 GBP2024-06-30
Bank Borrowings
0 GBP2025-06-30
48,781 GBP2024-06-30
Total Borrowings
Current
0 GBP2025-06-30
48,781 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
135,474 GBP2025-06-30
228,080 GBP2024-06-30
Minimum gross finance lease payments owing
289,368 GBP2025-06-30
517,448 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-06-30
1,000 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2025-06-30
1 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2025-06-30
1 shares2024-06-30
Par Value of Share
Class 4 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2025-06-30
1 shares2024-06-30
Equity
Called up share capital
1,003 GBP2025-06-30
1,003 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
153,637 GBP2025-06-30
Between two and five year
281,693 GBP2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
435,330 GBP2025-06-30
575,633 GBP2024-06-30