Average Number of Employees
462023-07-01 ~ 2024-06-30
422022-07-01 ~ 2023-06-30
Profit/Loss
450,397 GBP2023-07-01 ~ 2024-06-30
327,980 GBP2022-07-01 ~ 2023-06-30
Turnover/Revenue
7,909,314 GBP2023-07-01 ~ 2024-06-30
8,468,074 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
4,125,234 GBP2023-07-01 ~ 2024-06-30
4,528,539 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,784,080 GBP2023-07-01 ~ 2024-06-30
3,939,535 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,358,108 GBP2023-07-01 ~ 2024-06-30
3,157,294 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
496,032 GBP2023-07-01 ~ 2024-06-30
782,241 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
309 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
4,695 GBP2023-07-01 ~ 2024-06-30
7,333 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
491,337 GBP2023-07-01 ~ 2024-06-30
258,117 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
40,940 GBP2023-07-01 ~ 2024-06-30
-69,863 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
450,397 GBP2023-07-01 ~ 2024-06-30
327,980 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-721,421 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
3,230,893 GBP2024-06-30
3,501,917 GBP2023-06-30
3,173,937 GBP2022-06-30
Property, Plant & Equipment
189,766 GBP2024-06-30
202,458 GBP2023-06-30
Fixed Assets - Investments
991,398 GBP2024-06-30
991,398 GBP2023-06-30
Fixed Assets
1,181,164 GBP2024-06-30
1,193,856 GBP2023-06-30
Total Inventories
1,269,769 GBP2024-06-30
1,408,719 GBP2023-06-30
Debtors
2,448,650 GBP2024-06-30
2,729,236 GBP2023-06-30
Cash at bank and in hand
29,179 GBP2024-06-30
30,217 GBP2023-06-30
Current Assets
3,747,598 GBP2024-06-30
4,168,172 GBP2023-06-30
Creditors
Amounts falling due within one year
1,652,757 GBP2024-06-30
1,820,442 GBP2023-06-30
Net Current Assets/Liabilities
2,094,841 GBP2024-06-30
2,347,730 GBP2023-06-30
Total Assets Less Current Liabilities
3,276,005 GBP2024-06-30
3,541,586 GBP2023-06-30
Creditors
Amounts falling due after one year
21,199 GBP2024-06-30
15,756 GBP2023-06-30
Net Assets/Liabilities
3,231,893 GBP2024-06-30
3,502,917 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
Equity
3,231,893 GBP2024-06-30
3,502,917 GBP2023-06-30
Property, Plant & Equipment - Depreciation Expense
71,039 GBP2023-07-01 ~ 2024-06-30
62,815 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,373,410 GBP2023-07-01 ~ 2024-06-30
1,354,931 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
126,655 GBP2023-07-01 ~ 2024-06-30
143,264 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,049 GBP2023-07-01 ~ 2024-06-30
49,527 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,528,114 GBP2023-07-01 ~ 2024-06-30
1,547,722 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
162,758 GBP2023-07-01 ~ 2024-06-30
179,511 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,687 GBP2023-07-01 ~ 2024-06-30
-3,764 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
122,834 GBP2023-07-01 ~ 2024-06-30
52,877 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
721,421 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,279 GBP2024-06-30
4,279 GBP2023-06-30
Plant and equipment
1,064,941 GBP2024-06-30
1,184,091 GBP2023-06-30
Furniture and fittings
773,058 GBP2024-06-30
757,206 GBP2023-06-30
Motor vehicles
48,523 GBP2024-06-30
25,528 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,890,801 GBP2024-06-30
1,971,104 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-132,262 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-5,569 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-137,831 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,578 GBP2024-06-30
1,494 GBP2023-06-30
Plant and equipment
966,204 GBP2024-06-30
1,055,313 GBP2023-06-30
Furniture and fittings
723,679 GBP2024-06-30
708,137 GBP2023-06-30
Motor vehicles
9,574 GBP2024-06-30
3,702 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,701,035 GBP2024-06-30
1,768,646 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
84 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
49,541 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
15,542 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
5,872 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,039 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-138,650 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,650 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
2,701 GBP2024-06-30
2,785 GBP2023-06-30
Plant and equipment
98,737 GBP2024-06-30
128,778 GBP2023-06-30
Furniture and fittings
49,379 GBP2024-06-30
49,069 GBP2023-06-30
Motor vehicles
38,949 GBP2024-06-30
21,826 GBP2023-06-30
Amounts invested in assets
Cost valuation, Non-current
1,616,621 GBP2024-06-30
Non-current
991,398 GBP2024-06-30
991,398 GBP2023-06-30
Raw Materials
1,095,996 GBP2024-06-30
1,246,978 GBP2023-06-30
Value of work in progress
104,415 GBP2024-06-30
128,252 GBP2023-06-30
Finished Goods
69,358 GBP2024-06-30
33,489 GBP2023-06-30
Trade Debtors/Trade Receivables
817,602 GBP2024-06-30
750,097 GBP2023-06-30
Prepayments/Accrued Income
82,200 GBP2024-06-30
48,860 GBP2023-06-30
Other Debtors
52,059 GBP2024-06-30
62,473 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
555,179 GBP2024-06-30
598,387 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
532,197 GBP2024-06-30
778,202 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
193,549 GBP2024-06-30
222,359 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
95,689 GBP2024-06-30
49,734 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
114,470 GBP2024-06-30
91,448 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
13,150 GBP2024-06-30
3,674 GBP2023-06-30
Other Creditors
Amounts falling due within one year
131,326 GBP2024-06-30
76,638 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
21,199 GBP2024-06-30
15,756 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
13,150 GBP2024-06-30
3,674 GBP2023-06-30
Between one and five year
21,199 GBP2024-06-30
15,756 GBP2023-06-30
Minimum gross finance lease payments owing
34,349 GBP2024-06-30
19,430 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30
1,000 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
209,737 GBP2024-06-30
216,444 GBP2023-06-30
Between one and five year
43,722 GBP2024-06-30
226,816 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
253,459 GBP2024-06-30
443,260 GBP2023-06-30