Total Borrowings
Non-current
0 GBP2025-06-30
0 GBP2024-06-30
Equity
Called up share capital
100,000 GBP2025-06-30
150,000 GBP2024-06-30
50,000 GBP2023-07-01
Retained earnings (accumulated losses)
3,243,172 GBP2025-06-30
4,993,288 GBP2024-06-30
Equity
0 GBP2025-06-30
4,049,328 GBP2024-06-30
1,143,960 GBP2023-07-01
Average Number of Employees
922024-07-01 ~ 2025-06-30
832023-07-01 ~ 2024-06-30
Total Inventories
576,245 GBP2025-06-30
634,035 GBP2024-06-30
Cash and Cash Equivalents
92,643 GBP2025-06-30
146,296 GBP2024-06-30
Current Assets
4,631,251 GBP2025-06-30
3,959,331 GBP2024-06-30
Total assets
11,606,237 GBP2025-06-30
9,917,119 GBP2024-06-30
Total Borrowings
Current
630,795 GBP2025-06-30
563,728 GBP2024-06-30
Total liabilities
9,934,651 GBP2025-06-30
8,567,343 GBP2024-06-30
Net Assets/Liabilities
1,671,586 GBP2025-06-30
1,349,776 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
321,810 GBP2024-07-01 ~ 2025-06-30
205,816 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
321,810 GBP2024-07-01 ~ 2025-06-30
205,816 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
321,810 GBP2024-07-01 ~ 2025-06-30
205,816 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
321,810 GBP2024-07-01 ~ 2025-06-30
205,816 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
242,666 GBP2025-06-30
242,666 GBP2024-06-30
274,479 GBP2023-07-01
Motor vehicles
76,451 GBP2025-06-30
71,223 GBP2024-06-30
99,178 GBP2023-07-01
Furniture and fittings
389,470 GBP2025-06-30
363,602 GBP2024-06-30
275,698 GBP2023-07-01
Other
646,559 GBP2025-06-30
592,000 GBP2024-06-30
560,728 GBP2023-07-01
Property, Plant & Equipment - Gross Cost
8,597,710 GBP2025-06-30
6,843,022 GBP2024-06-30
6,854,073 GBP2023-07-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-31,813 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-27,955 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-25,310 GBP2023-07-01 ~ 2024-06-30
Other
-12,355 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-368,409 GBP2024-07-01 ~ 2025-06-30
-167,892 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
242,666 GBP2025-06-30
242,171 GBP2024-06-30
271,663 GBP2023-07-01
Motor vehicles
43,890 GBP2025-06-30
31,248 GBP2024-06-30
47,346 GBP2023-07-01
Furniture and fittings
253,195 GBP2025-06-30
204,538 GBP2024-06-30
186,184 GBP2023-07-01
Other
411,649 GBP2025-06-30
370,494 GBP2024-06-30
341,434 GBP2023-07-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,204,763 GBP2025-06-30
3,843,620 GBP2024-06-30
3,240,447 GBP2023-07-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
495 GBP2024-07-01 ~ 2025-06-30
2,321 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
12,642 GBP2024-07-01 ~ 2025-06-30
11,857 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
48,657 GBP2024-07-01 ~ 2025-06-30
43,664 GBP2023-07-01 ~ 2024-06-30
Other
41,155 GBP2024-07-01 ~ 2025-06-30
39,230 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
729,552 GBP2024-07-01 ~ 2025-06-30
768,880 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-31,813 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-27,955 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-25,310 GBP2023-07-01 ~ 2024-06-30
Other
-10,170 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-368,409 GBP2024-07-01 ~ 2025-06-30
-165,707 GBP2023-07-01 ~ 2024-06-30
Raw materials and consumables
569,494 GBP2025-06-30
627,811 GBP2024-06-30
Value of work in progress
6,751 GBP2025-06-30
6,224 GBP2024-06-30
Amounts Owed By Related Parties
2,760,445 GBP2025-06-30
1,676,277 GBP2024-06-30
Prepayments/Accrued Income
296,365 GBP2025-06-30
546,395 GBP2024-06-30
Current
-296,365 GBP2025-06-30
-546,395 GBP2024-06-30
Amounts Owed By Related Parties
Current
-2,760,445 GBP2025-06-30
-1,676,277 GBP2024-06-30
Trade Creditors/Trade Payables
446,215 GBP2025-06-30
367,802 GBP2024-06-30
Amounts Owed to Related Parties
587,400 GBP2025-06-30
457,681 GBP2024-06-30
Accrued Liabilities
804,927 GBP2025-06-30
876,245 GBP2024-06-30
Other Taxation & Social Security Payable
464,148 GBP2025-06-30
198,789 GBP2024-06-30
Trade Creditors/Trade Payables
Current
-446,215 GBP2025-06-30
-367,802 GBP2024-06-30
Accrued Liabilities
Current
-804,927 GBP2025-06-30
-876,245 GBP2024-06-30
Other Remaining Borrowings
Non-current
3,472,767 GBP2025-06-30
2,300,597 GBP2024-06-30
Current
630,795 GBP2025-06-30
563,728 GBP2024-06-30
Total Borrowings
7,049,565 GBP2025-06-30
6,060,759 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
50,000 shares2025-06-30
50,000 shares2024-06-30