Total Borrowings
Non-current
0 GBP2023-06-30
0 GBP2022-06-30
Equity
Called up share capital
100,000 GBP2023-06-30
150,000 GBP2022-06-30
50,000 GBP2021-07-01
Retained earnings (accumulated losses)
2,187,920 GBP2023-06-30
4,120,069 GBP2022-06-30
Equity
0 GBP2023-06-30
3,013,377 GBP2022-06-30
1,306,692 GBP2021-07-01
Average Number of Employees
762022-07-01 ~ 2023-06-30
692021-07-01 ~ 2022-06-30
Total Inventories
572,811 GBP2023-06-30
525,531 GBP2022-06-30
Cash and Cash Equivalents
304,383 GBP2023-06-30
205,182 GBP2022-06-30
Current Assets
3,134,367 GBP2023-06-30
2,167,371 GBP2022-06-30
Total assets
9,757,293 GBP2023-06-30
9,457,884 GBP2022-06-30
Total Borrowings
Current
648,077 GBP2023-06-30
725,086 GBP2022-06-30
Total liabilities
8,613,333 GBP2023-06-30
8,453,425 GBP2022-06-30
Net Assets/Liabilities
1,143,960 GBP2023-06-30
1,004,459 GBP2022-06-30
Profit/Loss
139,501 GBP2022-07-01 ~ 2023-06-30
-302,233 GBP2021-07-01 ~ 2022-06-30
Retained earnings (accumulated losses)
139,501 GBP2022-07-01 ~ 2023-06-30
-302,233 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
139,501 GBP2022-07-01 ~ 2023-06-30
-302,233 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
139,501 GBP2022-07-01 ~ 2023-06-30
-302,233 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
274,479 GBP2023-06-30
294,035 GBP2022-06-30
293,239 GBP2021-07-01
Motor vehicles
99,178 GBP2023-06-30
53,893 GBP2022-06-30
105,138 GBP2021-07-01
Furniture and fittings
275,698 GBP2023-06-30
186,963 GBP2022-06-30
174,770 GBP2021-07-01
Other
560,728 GBP2023-06-30
472,169 GBP2022-06-30
465,463 GBP2021-07-01
Property, Plant & Equipment - Gross Cost
6,854,073 GBP2023-06-30
6,899,394 GBP2022-06-30
7,038,347 GBP2021-07-01
Property, Plant & Equipment - Other Disposals
Motor vehicles
-65,245 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals
-410,476 GBP2022-07-01 ~ 2023-06-30
-172,648 GBP2021-07-01 ~ 2022-06-30
Plant and equipment
-20,781 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-2,045 GBP2022-07-01 ~ 2023-06-30
Other
-53,465 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
271,663 GBP2023-06-30
286,106 GBP2022-06-30
273,456 GBP2021-07-01
Motor vehicles
47,346 GBP2023-06-30
41,527 GBP2022-06-30
105,138 GBP2021-07-01
Furniture and fittings
186,184 GBP2023-06-30
163,315 GBP2022-06-30
152,737 GBP2021-07-01
Other
341,434 GBP2023-06-30
370,732 GBP2022-06-30
348,574 GBP2021-07-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,240,447 GBP2023-06-30
2,852,890 GBP2022-06-30
2,229,830 GBP2021-07-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,337 GBP2022-07-01 ~ 2023-06-30
12,650 GBP2021-07-01 ~ 2022-06-30
Motor vehicles
5,819 GBP2022-07-01 ~ 2023-06-30
1,634 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings
24,540 GBP2022-07-01 ~ 2023-06-30
10,578 GBP2021-07-01 ~ 2022-06-30
Other
24,167 GBP2022-07-01 ~ 2023-06-30
22,158 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
797,658 GBP2022-07-01 ~ 2023-06-30
795,708 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-65,245 GBP2021-07-01 ~ 2022-06-30
Plant and equipment
-20,780 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-1,671 GBP2022-07-01 ~ 2023-06-30
Other
-53,465 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-410,101 GBP2022-07-01 ~ 2023-06-30
Raw materials and consumables
567,639 GBP2023-06-30
515,555 GBP2022-06-30
Value of work in progress
5,172 GBP2023-06-30
9,976 GBP2022-06-30
Amounts Owed By Related Parties
984,000 GBP2023-06-30
355,407 GBP2022-06-30
Prepayments/Accrued Income
432,134 GBP2023-06-30
272,737 GBP2022-06-30
Current
-432,134 GBP2023-06-30
-272,737 GBP2022-06-30
Amounts Owed By Related Parties
Current
-984,000 GBP2023-06-30
-355,407 GBP2022-06-30
Trade Creditors/Trade Payables
473,907 GBP2023-06-30
194,207 GBP2022-06-30
Amounts Owed to Related Parties
302,536 GBP2023-06-30
163,980 GBP2022-06-30
Accrued Liabilities
446,038 GBP2023-06-30
260,759 GBP2022-06-30
Other Taxation & Social Security Payable
132,830 GBP2023-06-30
164,781 GBP2022-06-30
Trade Creditors/Trade Payables
Current
-473,907 GBP2023-06-30
-194,207 GBP2022-06-30
Accrued Liabilities
Current
-446,038 GBP2023-06-30
-260,759 GBP2022-06-30
Other Remaining Borrowings
Non-current
2,864,325 GBP2023-06-30
3,452,840 GBP2022-06-30
Current
648,077 GBP2023-06-30
725,086 GBP2022-06-30
Total Borrowings
6,746,718 GBP2023-06-30
7,002,727 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-06-30
50,000 shares2022-06-30