Turnover/Revenue
16,960,656 GBP2022-07-01 ~ 2023-06-30
18,359,763 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-13,004,656 GBP2022-07-01 ~ 2023-06-30
-15,327,773 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,956,000 GBP2022-07-01 ~ 2023-06-30
3,031,990 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,902,331 GBP2022-07-01 ~ 2023-06-30
-2,435,334 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,063,518 GBP2022-07-01 ~ 2023-06-30
658,301 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
3,668 GBP2022-07-01 ~ 2023-06-30
178 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,031,689 GBP2022-07-01 ~ 2023-06-30
620,745 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
972,616 GBP2022-07-01 ~ 2023-06-30
504,818 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-610,000 GBP2022-07-01 ~ 2023-06-30
-500,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
8,246 GBP2023-06-30
12,187 GBP2022-06-30
Property, Plant & Equipment
375,344 GBP2023-06-30
362,226 GBP2022-06-30
Fixed Assets
383,590 GBP2023-06-30
374,413 GBP2022-06-30
Total Inventories
25,782 GBP2023-06-30
33,155 GBP2022-06-30
Debtors
Current
6,141,697 GBP2023-06-30
4,522,207 GBP2022-06-30
Cash at bank and in hand
1,312,451 GBP2023-06-30
1,358,467 GBP2022-06-30
Current Assets
7,479,930 GBP2023-06-30
5,913,829 GBP2022-06-30
Net Current Assets/Liabilities
2,248,834 GBP2023-06-30
2,025,957 GBP2022-06-30
Total Assets Less Current Liabilities
2,632,424 GBP2023-06-30
2,400,370 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-467,499 GBP2023-06-30
-598,061 GBP2022-06-30
Net Assets/Liabilities
1,838,277 GBP2023-06-30
1,475,661 GBP2022-06-30
Equity
Called up share capital
152 GBP2023-06-30
152 GBP2022-06-30
Share premium
14,910 GBP2023-06-30
14,910 GBP2022-06-30
Retained earnings (accumulated losses)
1,823,215 GBP2023-06-30
1,460,599 GBP2022-06-30
Equity
1,838,277 GBP2023-06-30
1,475,661 GBP2022-06-30
Property, Plant & Equipment - Depreciation Expense
178,676 GBP2022-07-01 ~ 2023-06-30
153,054 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,662,819 GBP2022-07-01 ~ 2023-06-30
1,351,081 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
173,200 GBP2022-07-01 ~ 2023-06-30
163,858 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,870,033 GBP2022-07-01 ~ 2023-06-30
1,540,695 GBP2021-07-01 ~ 2022-06-30
Average number of employees in administration and support functions
212022-07-01 ~ 2023-06-30
222021-07-01 ~ 2022-06-30
Average Number of Employees
512022-07-01 ~ 2023-06-30
442021-07-01 ~ 2022-06-30
Director Remuneration
569,883 GBP2022-07-01 ~ 2023-06-30
528,311 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
22,800 GBP2022-07-01 ~ 2023-06-30
16,500 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,000 GBP2022-07-01 ~ 2023-06-30
25,000 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
211,496 GBP2022-07-01 ~ 2023-06-30
117,942 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
36,928 GBP2023-06-30
34,053 GBP2022-06-30
Intangible Assets - Gross Cost
36,928 GBP2023-06-30
34,053 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
28,682 GBP2023-06-30
21,866 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
28,682 GBP2023-06-30
21,866 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,816 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
6,816 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
8,246 GBP2023-06-30
12,187 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
274,506 GBP2023-06-30
272,888 GBP2022-06-30
Motor vehicles
737,163 GBP2023-06-30
757,761 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,011,669 GBP2023-06-30
1,030,649 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-221,146 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-221,146 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
269,098 GBP2023-06-30
259,833 GBP2022-06-30
Motor vehicles
367,227 GBP2023-06-30
408,590 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
636,325 GBP2023-06-30
668,423 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
9,265 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
169,411 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
178,676 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-210,774 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-210,774 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
5,408 GBP2023-06-30
13,055 GBP2022-06-30
Motor vehicles
369,936 GBP2023-06-30
349,171 GBP2022-06-30
Value of work in progress
25,782 GBP2023-06-30
33,155 GBP2022-06-30
Trade Debtors/Trade Receivables
1,425,139 GBP2023-06-30
1,335,434 GBP2022-06-30
Amounts Owed By Related Parties
1,161,418 GBP2023-06-30
1,161,418 GBP2022-06-30
Other Debtors
408,349 GBP2023-06-30
219,249 GBP2022-06-30
Prepayments
220,028 GBP2023-06-30
288,627 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
120,000 GBP2023-06-30
120,000 GBP2022-06-30
Trade Creditors/Trade Payables
3,830,823 GBP2023-06-30
2,880,117 GBP2022-06-30
Taxation/Social Security Payable
125,184 GBP2023-06-30
98,359 GBP2022-06-30
Other Creditors
272,958 GBP2023-06-30
315,604 GBP2022-06-30
Total Borrowings
Non-current, Amounts falling due after one year
330,000 GBP2023-06-30
450,000 GBP2022-06-30
Bank Borrowings
Current
120,000 GBP2023-06-30
120,000 GBP2022-06-30
Total Borrowings
Current
263,159 GBP2023-06-30
228,751 GBP2022-06-30
Bank Borrowings
Non-current
330,000 GBP2023-06-30
450,000 GBP2022-06-30
Total Borrowings
Non-current
467,499 GBP2023-06-30
598,061 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
143,159 GBP2023-06-30
108,751 GBP2022-06-30
Minimum gross finance lease payments owing
280,658 GBP2023-06-30
256,812 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,833 GBP2023-06-30
84,421 GBP2022-06-30
Between two and five year
230,000 GBP2023-06-30
240,333 GBP2022-06-30
More than five year
83,535 GBP2023-06-30
141,035 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
381,368 GBP2023-06-30
465,789 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
152 shares2023-06-30
152 shares2022-06-30