(expand)Administrative Expenses
4,813,013 GBP2024-07-01 ~ 2025-06-30
4,356,358 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
2,006,590 GBP2024-07-01 ~ 2025-06-30
980,974 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
54,756 GBP2024-07-01 ~ 2025-06-30
37,110 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
165,031 GBP2024-07-01 ~ 2025-06-30
182,576 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,896,315 GBP2024-07-01 ~ 2025-06-30
835,508 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
478,378 GBP2024-07-01 ~ 2025-06-30
135,644 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,417,937 GBP2024-07-01 ~ 2025-06-30
699,864 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,417,937 GBP2024-07-01 ~ 2025-06-30
699,864 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
2,024,405 GBP2025-06-30
2,304,818 GBP2024-06-30
Total Inventories
604,766 GBP2025-06-30
488,379 GBP2024-06-30
Debtors
4,099,667 GBP2025-06-30
3,420,526 GBP2024-06-30
Cash at bank and in hand
3,497,191 GBP2025-06-30
2,222,807 GBP2024-06-30
Current Assets
8,201,624 GBP2025-06-30
6,131,712 GBP2024-06-30
Creditors
Current
3,094,582 GBP2025-06-30
2,234,471 GBP2024-06-30
Net Current Assets/Liabilities
5,107,042 GBP2025-06-30
3,897,241 GBP2024-06-30
Total Assets Less Current Liabilities
7,131,447 GBP2025-06-30
6,202,059 GBP2024-06-30
Net Assets/Liabilities
4,825,305 GBP2025-06-30
3,700,089 GBP2024-06-30
Equity
Called up share capital
145 GBP2025-06-30
145 GBP2024-06-30
145 GBP2023-06-30
Retained earnings (accumulated losses)
4,825,160 GBP2025-06-30
3,699,944 GBP2024-06-30
3,158,179 GBP2023-06-30
Equity
4,825,305 GBP2025-06-30
3,700,089 GBP2024-06-30
3,158,324 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-292,721 GBP2024-07-01 ~ 2025-06-30
-158,099 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-292,721 GBP2024-07-01 ~ 2025-06-30
-158,099 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,417,937 GBP2024-07-01 ~ 2025-06-30
699,864 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,333,075 GBP2024-07-01 ~ 2025-06-30
2,669,609 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
383,283 GBP2024-07-01 ~ 2025-06-30
282,916 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
281,958 GBP2024-07-01 ~ 2025-06-30
44,738 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,998,316 GBP2024-07-01 ~ 2025-06-30
2,997,263 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
832024-07-01 ~ 2025-06-30
792023-07-01 ~ 2024-06-30
Director Remuneration
357,137 GBP2024-07-01 ~ 2025-06-30
431,823 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
561,768 GBP2024-07-01 ~ 2025-06-30
653,640 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
22,325 GBP2024-07-01 ~ 2025-06-30
23,365 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
468,135 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
474,079 GBP2024-07-01 ~ 2025-06-30
208,877 GBP2023-07-01 ~ 2024-06-30
Dividends Paid on Shares
292,721 GBP2024-07-01 ~ 2025-06-30
158,099 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
580,731 GBP2025-06-30
580,731 GBP2024-06-30
Improvements to leasehold property
1,654,399 GBP2025-06-30
1,519,200 GBP2024-06-30
Plant and equipment
5,036,778 GBP2025-06-30
4,979,464 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-85,123 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
555,284 GBP2025-06-30
544,222 GBP2024-06-30
Improvements to leasehold property
1,265,147 GBP2025-06-30
1,135,396 GBP2024-06-30
Plant and equipment
3,905,919 GBP2025-06-30
3,613,608 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
129,751 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
376,954 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-84,643 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
25,447 GBP2025-06-30
36,509 GBP2024-06-30
Improvements to leasehold property
389,252 GBP2025-06-30
383,804 GBP2024-06-30
Plant and equipment
1,130,859 GBP2025-06-30
1,365,856 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
972,512 GBP2025-06-30
966,948 GBP2024-06-30
Motor vehicles
199,653 GBP2025-06-30
155,074 GBP2024-06-30
Computers
184,590 GBP2025-06-30
169,200 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
8,628,663 GBP2025-06-30
8,370,617 GBP2024-06-30
Property, Plant & Equipment - Disposals
-85,123 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
626,470 GBP2025-06-30
565,404 GBP2024-06-30
Motor vehicles
100,797 GBP2025-06-30
67,845 GBP2024-06-30
Computers
150,641 GBP2025-06-30
139,324 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,604,258 GBP2025-06-30
6,065,799 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
61,066 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
32,952 GBP2024-07-01 ~ 2025-06-30
Computers
11,317 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
623,102 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-84,643 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
346,042 GBP2025-06-30
401,544 GBP2024-06-30
Motor vehicles
98,856 GBP2025-06-30
87,229 GBP2024-06-30
Computers
33,949 GBP2025-06-30
29,876 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
170,293 GBP2025-06-30
552,866 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
155,074 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
51,714 GBP2025-06-30
488,480 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
39,527 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases, Motor vehicles
21,807 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
61,334 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
89,652 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
118,579 GBP2025-06-30
Under hire purchased contracts or finance leases, Motor vehicles
65,422 GBP2025-06-30
87,229 GBP2024-06-30
Under hire purchased contracts or finance leases
184,001 GBP2025-06-30
151,615 GBP2024-06-30
Under hire purchased contracts or finance leases, Plant and equipment
64,386 GBP2024-06-30
Finished Goods
517,632 GBP2025-06-30
308,970 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,977,369 GBP2025-06-30
2,220,685 GBP2024-06-30
Other Debtors
Current
147,582 GBP2025-06-30
212,111 GBP2024-06-30
Prepayments
Current
117,220 GBP2025-06-30
257,199 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
3,517,000 GBP2025-06-30
2,882,351 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
90,340 GBP2025-06-30
47,210 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
111,193 GBP2025-06-30
66,217 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,625,560 GBP2025-06-30
1,434,165 GBP2024-06-30
Corporation Tax Payable
Current
468,135 GBP2025-06-30
Other Taxation & Social Security Payable
Current
90,021 GBP2025-06-30
185,078 GBP2024-06-30
Accrued Liabilities
Current
698,862 GBP2025-06-30
437,378 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
1,797,281 GBP2025-06-30
1,892,159 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
84,448 GBP2025-06-30
195,641 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
90,340 GBP2025-06-30
47,210 GBP2024-06-30
Non-current, Between one and two years
47,458 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
66,217 GBP2024-06-30
hire purchase agreements
195,641 GBP2025-06-30
261,858 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
429,139 GBP2025-06-30
445,367 GBP2024-06-30
Between one and five year
223,702 GBP2025-06-30
533,829 GBP2024-06-30
All periods
652,841 GBP2025-06-30
979,196 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
424,413 GBP2025-06-30
491,486 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
424,413 GBP2025-06-30
414,170 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
Class 2 ordinary share
45 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,417,937 GBP2024-07-01 ~ 2025-06-30