Average Number of Employees
1302023-07-01 ~ 2024-06-30
1282022-07-01 ~ 2023-06-30
Profit/Loss
2,292,314 GBP2023-07-01 ~ 2024-06-30
1,724,894 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
44,306 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
41,670 GBP2024-06-30
39,035 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,635 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
2,636 GBP2024-06-30
5,271 GBP2023-06-30
Turnover/Revenue
26,214,332 GBP2023-07-01 ~ 2024-06-30
21,861,113 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
20,098,645 GBP2023-07-01 ~ 2024-06-30
17,364,854 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,115,687 GBP2023-07-01 ~ 2024-06-30
4,496,259 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,161,941 GBP2023-07-01 ~ 2024-06-30
2,369,059 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
3,044,497 GBP2023-07-01 ~ 2024-06-30
2,249,626 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
54 GBP2023-07-01 ~ 2024-06-30
4,093 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
9,487 GBP2023-07-01 ~ 2024-06-30
128,763 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
3,035,064 GBP2023-07-01 ~ 2024-06-30
2,124,956 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
742,750 GBP2023-07-01 ~ 2024-06-30
400,062 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,292,314 GBP2023-07-01 ~ 2024-06-30
1,724,894 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
9,005,927 GBP2024-06-30
6,713,613 GBP2023-06-30
4,988,719 GBP2022-06-30
Intangible Assets
2,636 GBP2024-06-30
5,271 GBP2023-06-30
Property, Plant & Equipment
607,295 GBP2024-06-30
466,192 GBP2023-06-30
Fixed Assets
609,931 GBP2024-06-30
471,463 GBP2023-06-30
Total Inventories
6,538,225 GBP2024-06-30
8,067,165 GBP2023-06-30
Debtors
Amounts falling due within one year
6,773,140 GBP2024-06-30
6,380,892 GBP2023-06-30
Amounts falling due after one year
260,690 GBP2024-06-30
260,690 GBP2023-06-30
Cash at bank and in hand
1,012,579 GBP2024-06-30
388,223 GBP2023-06-30
Current Assets
14,584,634 GBP2024-06-30
15,096,970 GBP2023-06-30
Creditors
Amounts falling due within one year
6,004,734 GBP2024-06-30
8,732,146 GBP2023-06-30
Net Current Assets/Liabilities
8,579,900 GBP2024-06-30
6,364,824 GBP2023-06-30
Total Assets Less Current Liabilities
9,189,831 GBP2024-06-30
6,836,287 GBP2023-06-30
Net Assets/Liabilities
9,006,027 GBP2024-06-30
6,713,713 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
Equity
9,006,027 GBP2024-06-30
6,713,713 GBP2023-06-30
Property, Plant & Equipment - Depreciation Expense
205,332 GBP2023-07-01 ~ 2024-06-30
100,523 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
132023-07-01 ~ 2024-06-30
172022-07-01 ~ 2023-06-30
Wages/Salaries
4,287,665 GBP2023-07-01 ~ 2024-06-30
3,462,553 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
405,308 GBP2023-07-01 ~ 2024-06-30
331,985 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
173,408 GBP2023-07-01 ~ 2024-06-30
105,041 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,866,381 GBP2023-07-01 ~ 2024-06-30
3,899,579 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
325,184 GBP2023-07-01 ~ 2024-06-30
278,867 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,985 GBP2023-07-01 ~ 2024-06-30
56,340 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
758,766 GBP2023-07-01 ~ 2024-06-30
531,239 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
44,306 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
41,670 GBP2024-06-30
39,035 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,635 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
709 GBP2024-06-30
709 GBP2023-06-30
Plant and equipment
1,574,835 GBP2024-06-30
1,241,208 GBP2023-06-30
Furniture and fittings
187,696 GBP2024-06-30
187,696 GBP2023-06-30
Motor vehicles
2,624 GBP2024-06-30
2,624 GBP2023-06-30
Office equipment
173,884 GBP2024-06-30
173,884 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,939,748 GBP2024-06-30
1,606,121 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-93,932 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-93,932 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
709 GBP2024-06-30
709 GBP2023-06-30
Plant and equipment
1,005,714 GBP2024-06-30
844,866 GBP2023-06-30
Furniture and fittings
187,696 GBP2024-06-30
187,696 GBP2023-06-30
Motor vehicles
2,624 GBP2024-06-30
2,624 GBP2023-06-30
Office equipment
135,710 GBP2024-06-30
104,034 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,332,453 GBP2024-06-30
1,139,929 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
173,656 GBP2023-07-01 ~ 2024-06-30
Office equipment
31,676 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,332 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,808 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,808 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
569,121 GBP2024-06-30
396,342 GBP2023-06-30
Office equipment
38,174 GBP2024-06-30
69,850 GBP2023-06-30
Raw Materials
5,029,852 GBP2024-06-30
6,583,168 GBP2023-06-30
Value of work in progress
385,516 GBP2024-06-30
768,567 GBP2023-06-30
Finished Goods
1,122,857 GBP2024-06-30
715,430 GBP2023-06-30
Trade Debtors/Trade Receivables
Amounts falling due within one year
2,750,753 GBP2024-06-30
2,850,129 GBP2023-06-30
Prepayments/Accrued Income
Amounts falling due within one year
102,522 GBP2024-06-30
118,043 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
2,177,686 GBP2024-06-30
3,648,877 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
604,190 GBP2024-06-30
906,534 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
3,468 GBP2024-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
249,303 GBP2024-06-30
414,226 GBP2023-06-30
Other Creditors
Amounts falling due within one year
850,644 GBP2024-06-30
101,483 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,329 GBP2024-06-30
23,314 GBP2023-06-30
Deferred Tax Liabilities
-16,329 GBP2024-06-30
-23,314 GBP2023-06-30
Net Deferred Tax Liability/Asset
-16,329 GBP2024-06-30
-26,314 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
100 shares2024-06-30
100 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
275,765 GBP2024-06-30
268,841 GBP2023-06-30
Between one and five year
248,978 GBP2024-06-30
552,635 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
524,743 GBP2024-06-30
821,476 GBP2023-06-30