Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
9,358,415 GBP2024-07-01 ~ 2025-06-30
9,275,009 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-6,034,424 GBP2024-07-01 ~ 2025-06-30
-6,323,801 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,323,991 GBP2024-07-01 ~ 2025-06-30
2,951,208 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-3,123,478 GBP2024-07-01 ~ 2025-06-30
-2,833,342 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
208,066 GBP2024-07-01 ~ 2025-06-30
117,866 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
17,587 GBP2024-07-01 ~ 2025-06-30
31,320 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
81,958 GBP2024-07-01 ~ 2025-06-30
31,320 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
81,958 GBP2024-07-01 ~ 2025-06-30
31,320 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,500,584 GBP2025-06-30
1,513,284 GBP2024-06-30
Total Inventories
2,104,933 GBP2025-06-30
1,998,298 GBP2024-06-30
Debtors
2,625,465 GBP2025-06-30
1,653,570 GBP2024-06-30
Current Assets
4,730,398 GBP2025-06-30
3,651,868 GBP2024-06-30
Creditors
Current
4,651,396 GBP2025-06-30
3,238,524 GBP2024-06-30
Net Current Assets/Liabilities
79,002 GBP2025-06-30
413,344 GBP2024-06-30
Total Assets Less Current Liabilities
1,579,586 GBP2025-06-30
1,926,628 GBP2024-06-30
Creditors
Non-current
765,000 GBP2025-06-30
1,194,000 GBP2024-06-30
Net Assets/Liabilities
814,586 GBP2025-06-30
732,628 GBP2024-06-30
Equity
Called up share capital
30,000 GBP2025-06-30
30,000 GBP2024-06-30
30,000 GBP2023-06-30
Retained earnings (accumulated losses)
784,586 GBP2025-06-30
702,628 GBP2024-06-30
671,308 GBP2023-06-30
Equity
814,586 GBP2025-06-30
732,628 GBP2024-06-30
701,308 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
81,958 GBP2024-07-01 ~ 2025-06-30
31,320 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,034,730 GBP2024-07-01 ~ 2025-06-30
1,809,185 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
224,941 GBP2024-07-01 ~ 2025-06-30
191,727 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,150 GBP2024-07-01 ~ 2025-06-30
136,375 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,418,821 GBP2024-07-01 ~ 2025-06-30
2,137,287 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
682024-07-01 ~ 2025-06-30
632023-07-01 ~ 2024-06-30
Director Remuneration
99,645 GBP2024-07-01 ~ 2025-06-30
98,102 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,827 GBP2024-07-01 ~ 2025-06-30
127,304 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
-64,371 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
4,397 GBP2024-07-01 ~ 2025-06-30
7,830 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
836,522 GBP2025-06-30
1,003,040 GBP2024-06-30
Motor vehicles
2,296,732 GBP2025-06-30
1,864,846 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,133,254 GBP2025-06-30
2,867,886 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-166,518 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-166,518 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
424,212 GBP2025-06-30
481,034 GBP2024-06-30
Motor vehicles
1,208,458 GBP2025-06-30
873,568 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,632,670 GBP2025-06-30
1,354,602 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
109,696 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
334,890 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
444,586 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-166,518 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-166,518 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
412,310 GBP2025-06-30
522,006 GBP2024-06-30
Motor vehicles
1,088,274 GBP2025-06-30
991,278 GBP2024-06-30
Raw Materials
2,104,933 GBP2025-06-30
1,998,298 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
162,672 GBP2025-06-30
104,951 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
436,820 GBP2025-06-30
154,267 GBP2024-06-30
Other Debtors
Current
1,254,631 GBP2025-06-30
583,687 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
2,625,465 GBP2025-06-30
1,653,570 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
1,636,736 GBP2025-06-30
739,824 GBP2024-06-30
Other Remaining Borrowings
Current
228,012 GBP2025-06-30
199,829 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
350,372 GBP2025-06-30
383,239 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,059,713 GBP2025-06-30
1,183,561 GBP2024-06-30
Amounts owed to group undertakings
Current
114,512 GBP2025-06-30
441,485 GBP2024-06-30
Other Taxation & Social Security Payable
Current
353,092 GBP2025-06-30
105,673 GBP2024-06-30
Other Creditors
Current
908,959 GBP2025-06-30
184,913 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
465,000 GBP2025-06-30
494,000 GBP2024-06-30
Amounts owed to group undertakings
Non-current
300,000 GBP2025-06-30
700,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
350,372 GBP2025-06-30
hire purchase agreements
815,372 GBP2025-06-30
877,239 GBP2024-06-30
Bank Overdrafts
Secured
917,773 GBP2025-06-30
348,893 GBP2024-06-30
Bank Borrowings
Secured
718,963 GBP2025-06-30
390,931 GBP2024-06-30
Total Borrowings
Secured
2,452,108 GBP2025-06-30
1,617,063 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2025-06-30