Average Number of Employees
952023-07-01 ~ 2024-06-30
902022-07-01 ~ 2023-06-30
Turnover/Revenue
14,449,261 GBP2023-07-01 ~ 2024-06-30
13,669,395 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-9,976,371 GBP2023-07-01 ~ 2024-06-30
-9,923,912 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,472,890 GBP2023-07-01 ~ 2024-06-30
3,745,483 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,630,513 GBP2023-07-01 ~ 2024-06-30
-3,291,325 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
902,377 GBP2023-07-01 ~ 2024-06-30
514,158 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
526 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
852,414 GBP2023-07-01 ~ 2024-06-30
466,678 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
606,279 GBP2023-07-01 ~ 2024-06-30
347,514 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
558,264 GBP2024-06-30
477,611 GBP2023-06-30
Fixed Assets
558,264 GBP2024-06-30
477,611 GBP2023-06-30
Total Inventories
1,235,311 GBP2024-06-30
1,424,972 GBP2023-06-30
Debtors
Current
6,009,247 GBP2024-06-30
4,665,110 GBP2023-06-30
Cash at bank and in hand
616,554 GBP2024-06-30
464,596 GBP2023-06-30
Current Assets
7,861,112 GBP2024-06-30
6,554,678 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-4,868,178 GBP2024-06-30
Net Current Assets/Liabilities
2,992,934 GBP2024-06-30
2,557,315 GBP2023-06-30
Total Assets Less Current Liabilities
3,551,198 GBP2024-06-30
3,034,926 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-263,468 GBP2024-06-30
Net Assets/Liabilities
3,171,574 GBP2024-06-30
2,665,295 GBP2023-06-30
Equity
Called up share capital
21,000 GBP2024-06-30
21,000 GBP2023-06-30
21,000 GBP2022-07-01
Retained earnings (accumulated losses)
3,150,574 GBP2024-06-30
2,644,295 GBP2023-06-30
2,346,781 GBP2022-07-01
Equity
3,171,574 GBP2024-06-30
2,665,295 GBP2023-06-30
2,367,781 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
606,279 GBP2023-07-01 ~ 2024-06-30
347,514 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-07-01 ~ 2024-06-30
-50,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-100,000 GBP2023-07-01 ~ 2024-06-30
-50,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
213,882 GBP2023-07-01 ~ 2024-06-30
166,212 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
616,554 GBP2024-06-30
464,596 GBP2023-06-30
337,658 GBP2022-07-01
Wages/Salaries
2,823,130 GBP2023-07-01 ~ 2024-06-30
2,602,738 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
273,869 GBP2023-07-01 ~ 2024-06-30
271,165 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,194,938 GBP2023-07-01 ~ 2024-06-30
2,967,047 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
248,000 GBP2023-07-01 ~ 2024-06-30
246,000 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
50,164 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
213,104 GBP2023-07-01 ~ 2024-06-30
116,670 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
346,753 GBP2024-06-30
318,248 GBP2023-06-30
Motor vehicles
753,279 GBP2024-06-30
584,200 GBP2023-06-30
Office equipment
9,541 GBP2024-06-30
7,192 GBP2023-06-30
Computers
145,450 GBP2024-06-30
123,227 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,273,415 GBP2024-06-30
1,037,467 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-66,576 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-66,576 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
248,436 GBP2023-06-30
Motor vehicles
230,273 GBP2023-06-30
Office equipment
6,357 GBP2023-06-30
Computers
70,898 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
559,856 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
23,515 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
213,883 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-58,588 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,588 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
271,951 GBP2024-06-30
Motor vehicles
332,041 GBP2024-06-30
Office equipment
7,072 GBP2024-06-30
Computers
97,775 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
715,151 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
74,802 GBP2024-06-30
69,812 GBP2023-06-30
Motor vehicles
421,238 GBP2024-06-30
353,927 GBP2023-06-30
Office equipment
2,469 GBP2024-06-30
835 GBP2023-06-30
Computers
47,675 GBP2024-06-30
52,329 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
419,854 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
349,422 GBP2023-06-30
Raw materials and consumables
863,961 GBP2024-06-30
898,223 GBP2023-06-30
Value of work in progress
371,350 GBP2024-06-30
526,749 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
3,802,535 GBP2024-06-30
3,709,901 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,900,000 GBP2024-06-30
650,000 GBP2023-06-30
Other Debtors
Current
119,120 GBP2024-06-30
160,479 GBP2023-06-30
Prepayments/Accrued Income
Current
187,592 GBP2024-06-30
144,730 GBP2023-06-30
Bank Borrowings
Current
44,445 GBP2024-06-30
269,231 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,287,282 GBP2024-06-30
2,449,159 GBP2023-06-30
Amounts owed to group undertakings
Current
1,228,341 GBP2024-06-30
565,088 GBP2023-06-30
Corporation Tax Payable
Current
254,000 GBP2024-06-30
75,900 GBP2023-06-30
Taxation/Social Security Payable
Current
501,841 GBP2024-06-30
100,382 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
166,327 GBP2024-06-30
148,481 GBP2023-06-30
Other Creditors
Current
234,700 GBP2024-06-30
251,961 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
151,242 GBP2024-06-30
137,161 GBP2023-06-30
Creditors
Current
4,868,178 GBP2024-06-30
3,997,363 GBP2023-06-30
Bank Borrowings
Non-current
41,880 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
263,468 GBP2024-06-30
211,595 GBP2023-06-30
Creditors
Non-current
263,468 GBP2024-06-30
253,475 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
44,445 GBP2024-06-30
Non-current, Between one and two years
41,880 GBP2023-06-30
Total Borrowings
44,445 GBP2024-06-30
311,111 GBP2023-06-30
Minimum gross finance lease payments owing
429,795 GBP2024-06-30
360,076 GBP2023-06-30
Net Deferred Tax Liability/Asset
-116,156 GBP2024-06-30
-116,156 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
116,156 GBP2024-06-30
116,156 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
21,000 shares2024-06-30
21,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
348,767 GBP2024-06-30
268,549 GBP2023-06-30
Between one and five year
491,519 GBP2024-06-30
544,279 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
840,286 GBP2024-06-30
812,828 GBP2023-06-30