Average Number of Employees
432024-07-01 ~ 2025-06-30
462023-07-01 ~ 2024-06-30
Profit/Loss
221,314 GBP2024-07-01 ~ 2025-06-30
450,397 GBP2023-07-01 ~ 2024-06-30
Turnover/Revenue
7,644,295 GBP2024-07-01 ~ 2025-06-30
7,909,314 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
3,948,372 GBP2024-07-01 ~ 2025-06-30
4,125,234 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,695,923 GBP2024-07-01 ~ 2025-06-30
3,784,080 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
3,553,501 GBP2024-07-01 ~ 2025-06-30
3,358,108 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
196,422 GBP2024-07-01 ~ 2025-06-30
496,032 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
3,299 GBP2024-07-01 ~ 2025-06-30
4,695 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
193,123 GBP2024-07-01 ~ 2025-06-30
491,337 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-28,191 GBP2024-07-01 ~ 2025-06-30
40,940 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
221,314 GBP2024-07-01 ~ 2025-06-30
450,397 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2024-07-01 ~ 2025-06-30
-721,421 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
3,252,207 GBP2025-06-30
3,230,893 GBP2024-06-30
3,501,917 GBP2023-06-30
Property, Plant & Equipment
148,050 GBP2025-06-30
189,766 GBP2024-06-30
Fixed Assets - Investments
991,398 GBP2025-06-30
991,398 GBP2024-06-30
Fixed Assets
1,139,448 GBP2025-06-30
1,181,164 GBP2024-06-30
Total Inventories
1,243,906 GBP2025-06-30
1,269,769 GBP2024-06-30
Debtors
2,859,246 GBP2025-06-30
2,448,650 GBP2024-06-30
Cash at bank and in hand
27,885 GBP2025-06-30
29,179 GBP2024-06-30
Current Assets
4,131,037 GBP2025-06-30
3,747,598 GBP2024-06-30
Creditors
Amounts falling due within one year
1,987,415 GBP2025-06-30
1,652,757 GBP2024-06-30
Net Current Assets/Liabilities
2,143,622 GBP2025-06-30
2,094,841 GBP2024-06-30
Total Assets Less Current Liabilities
3,283,070 GBP2025-06-30
3,276,005 GBP2024-06-30
Creditors
Amounts falling due after one year
6,950 GBP2025-06-30
21,199 GBP2024-06-30
Net Assets/Liabilities
3,253,207 GBP2025-06-30
3,231,893 GBP2024-06-30
Equity
Called up share capital
1,000 GBP2025-06-30
1,000 GBP2024-06-30
Equity
3,253,207 GBP2025-06-30
3,231,893 GBP2024-06-30
Property, Plant & Equipment - Depreciation Expense
76,494 GBP2024-07-01 ~ 2025-06-30
71,039 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,265,693 GBP2024-07-01 ~ 2025-06-30
1,373,410 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
143,923 GBP2024-07-01 ~ 2025-06-30
126,655 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,660 GBP2024-07-01 ~ 2025-06-30
28,049 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,433,276 GBP2024-07-01 ~ 2025-06-30
1,528,114 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
126,162 GBP2024-07-01 ~ 2025-06-30
162,758 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,028 GBP2024-07-01 ~ 2025-06-30
-2,687 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
48,281 GBP2024-07-01 ~ 2025-06-30
122,834 GBP2023-07-01 ~ 2024-06-30
Dividends Paid on Shares
All ordinary shares
200,000 GBP2024-07-01 ~ 2025-06-30
721,421 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,279 GBP2025-06-30
4,279 GBP2024-06-30
Plant and equipment
1,053,085 GBP2025-06-30
1,064,941 GBP2024-06-30
Furniture and fittings
468,669 GBP2025-06-30
773,058 GBP2024-06-30
Motor vehicles
48,523 GBP2025-06-30
48,523 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,574,556 GBP2025-06-30
1,890,801 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-34,853 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-316,169 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-351,022 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,664 GBP2025-06-30
1,578 GBP2024-06-30
Plant and equipment
980,235 GBP2025-06-30
966,204 GBP2024-06-30
Furniture and fittings
425,328 GBP2025-06-30
723,679 GBP2024-06-30
Motor vehicles
19,279 GBP2025-06-30
9,574 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,426,506 GBP2025-06-30
1,701,035 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
48,884 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
17,819 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
9,705 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,494 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-34,853 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-316,170 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-351,023 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
2,615 GBP2025-06-30
2,701 GBP2024-06-30
Plant and equipment
72,850 GBP2025-06-30
98,737 GBP2024-06-30
Furniture and fittings
43,341 GBP2025-06-30
49,379 GBP2024-06-30
Motor vehicles
29,244 GBP2025-06-30
38,949 GBP2024-06-30
Amounts invested in assets
Cost valuation, Non-current
1,616,621 GBP2025-06-30
Non-current
991,398 GBP2025-06-30
991,398 GBP2024-06-30
Raw Materials
933,591 GBP2025-06-30
1,095,996 GBP2024-06-30
Value of work in progress
204,629 GBP2025-06-30
104,415 GBP2024-06-30
Finished Goods
105,686 GBP2025-06-30
69,358 GBP2024-06-30
Trade Debtors/Trade Receivables
1,027,948 GBP2025-06-30
817,602 GBP2024-06-30
Prepayments/Accrued Income
190,617 GBP2025-06-30
82,200 GBP2024-06-30
Other Debtors
52,059 GBP2024-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
643,570 GBP2025-06-30
555,179 GBP2024-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
994,223 GBP2025-06-30
532,197 GBP2024-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
134,311 GBP2025-06-30
193,549 GBP2024-06-30
Corporation Tax Payable
Amounts falling due within one year
61,627 GBP2025-06-30
95,689 GBP2024-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
113,994 GBP2025-06-30
114,470 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
14,249 GBP2025-06-30
13,150 GBP2024-06-30
Other Creditors
Amounts falling due within one year
25,441 GBP2025-06-30
131,326 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
6,950 GBP2025-06-30
21,199 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
14,249 GBP2025-06-30
13,150 GBP2024-06-30
Between one and five year
6,950 GBP2025-06-30
21,199 GBP2024-06-30
Minimum gross finance lease payments owing
21,199 GBP2025-06-30
34,349 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
1,000 shares2025-06-30
1,000 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,908 GBP2025-06-30
209,737 GBP2024-06-30
Between one and five year
69,475 GBP2025-06-30
43,722 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
148,383 GBP2025-06-30
253,459 GBP2024-06-30