Average Number of Employees
422022-07-01 ~ 2023-06-30
452021-07-01 ~ 2022-06-30
Profit/Loss
327,980 GBP2022-07-01 ~ 2023-06-30
882,311 GBP2021-07-01 ~ 2022-06-30
Turnover/Revenue
8,468,074 GBP2022-07-01 ~ 2023-06-30
8,163,237 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
4,528,539 GBP2022-07-01 ~ 2023-06-30
4,152,351 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,939,535 GBP2022-07-01 ~ 2023-06-30
4,010,886 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
3,157,294 GBP2022-07-01 ~ 2023-06-30
2,817,481 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
782,241 GBP2022-07-01 ~ 2023-06-30
1,193,405 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
309 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
7,333 GBP2022-07-01 ~ 2023-06-30
6,252 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
258,117 GBP2022-07-01 ~ 2023-06-30
1,079,030 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-69,863 GBP2022-07-01 ~ 2023-06-30
196,719 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
327,980 GBP2022-07-01 ~ 2023-06-30
882,311 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
3,501,917 GBP2023-06-30
3,173,937 GBP2022-06-30
2,591,626 GBP2021-06-30
Property, Plant & Equipment
202,458 GBP2023-06-30
163,125 GBP2022-06-30
Fixed Assets - Investments
991,398 GBP2023-06-30
1,508,498 GBP2022-06-30
Fixed Assets
1,193,856 GBP2023-06-30
1,671,623 GBP2022-06-30
Total Inventories
1,408,719 GBP2023-06-30
1,407,413 GBP2022-06-30
Debtors
2,729,236 GBP2023-06-30
2,683,872 GBP2022-06-30
Cash at bank and in hand
30,217 GBP2023-06-30
233,651 GBP2022-06-30
Current Assets
4,168,172 GBP2023-06-30
4,324,936 GBP2022-06-30
Creditors
Amounts falling due within one year
1,820,442 GBP2023-06-30
2,732,043 GBP2022-06-30
Net Current Assets/Liabilities
2,347,730 GBP2023-06-30
1,592,893 GBP2022-06-30
Total Assets Less Current Liabilities
3,541,586 GBP2023-06-30
3,264,516 GBP2022-06-30
Creditors
Amounts falling due after one year
15,756 GBP2023-06-30
66,666 GBP2022-06-30
Net Assets/Liabilities
3,502,917 GBP2023-06-30
3,174,937 GBP2022-06-30
Equity
Called up share capital
1,000 GBP2023-06-30
1,000 GBP2022-06-30
Equity
3,502,917 GBP2023-06-30
3,174,937 GBP2022-06-30
Property, Plant & Equipment - Depreciation Expense
62,815 GBP2022-07-01 ~ 2023-06-30
63,293 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,354,931 GBP2022-07-01 ~ 2023-06-30
1,471,213 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
143,264 GBP2022-07-01 ~ 2023-06-30
156,541 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,527 GBP2022-07-01 ~ 2023-06-30
70,263 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,547,722 GBP2022-07-01 ~ 2023-06-30
1,698,017 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
179,511 GBP2022-07-01 ~ 2023-06-30
194,713 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,764 GBP2022-07-01 ~ 2023-06-30
-6,182 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
52,877 GBP2022-07-01 ~ 2023-06-30
205,016 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
300,000 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,279 GBP2023-06-30
4,279 GBP2022-06-30
Plant and equipment
1,184,091 GBP2023-06-30
1,148,203 GBP2022-06-30
Furniture and fittings
757,206 GBP2023-06-30
716,474 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,971,104 GBP2023-06-30
1,868,956 GBP2022-06-30
Motor vehicles
25,528 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,494 GBP2023-06-30
1,408 GBP2022-06-30
Plant and equipment
1,055,313 GBP2023-06-30
1,009,450 GBP2022-06-30
Furniture and fittings
708,137 GBP2023-06-30
694,973 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,768,646 GBP2023-06-30
1,705,831 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
45,863 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
13,164 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
3,702 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,815 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
3,702 GBP2023-06-30
Property, Plant & Equipment
Land and buildings
2,785 GBP2023-06-30
2,871 GBP2022-06-30
Plant and equipment
128,778 GBP2023-06-30
138,753 GBP2022-06-30
Furniture and fittings
49,069 GBP2023-06-30
21,501 GBP2022-06-30
Motor vehicles
21,826 GBP2023-06-30
Amounts invested in assets
Cost valuation, Non-current
1,616,621 GBP2023-06-30
Non-current
991,398 GBP2023-06-30
1,508,498 GBP2022-06-30
Raw Materials
1,246,978 GBP2023-06-30
1,223,564 GBP2022-06-30
Value of work in progress
128,252 GBP2023-06-30
172,926 GBP2022-06-30
Finished Goods
33,489 GBP2023-06-30
10,923 GBP2022-06-30
Trade Debtors/Trade Receivables
750,097 GBP2023-06-30
1,134,534 GBP2022-06-30
Prepayments/Accrued Income
48,860 GBP2023-06-30
73,004 GBP2022-06-30
Other Debtors
62,473 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
598,387 GBP2023-06-30
66,676 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
778,202 GBP2023-06-30
1,506,094 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
222,359 GBP2023-06-30
203,207 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
49,734 GBP2023-06-30
202,901 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
91,448 GBP2023-06-30
120,662 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
3,674 GBP2023-06-30
Other Creditors
Amounts falling due within one year
76,638 GBP2023-06-30
632,503 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
66,666 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
15,756 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
3,674 GBP2023-06-30
Between one and five year
15,756 GBP2023-06-30
Minimum gross finance lease payments owing
19,430 GBP2023-06-30
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
1,000 shares2023-06-30
1,000 shares2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
216,444 GBP2023-06-30
206,575 GBP2022-06-30
Between one and five year
226,816 GBP2023-06-30
346,921 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
443,260 GBP2023-06-30
553,496 GBP2022-06-30