Average Number of Employees
1092024-07-01 ~ 2025-06-30
1302023-07-01 ~ 2024-06-30
Profit/Loss
2,922,742 GBP2024-07-01 ~ 2025-06-30
2,292,314 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
44,306 GBP2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
44,306 GBP2025-06-30
41,670 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,636 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
2,636 GBP2024-06-30
Turnover/Revenue
24,748,411 GBP2024-07-01 ~ 2025-06-30
26,214,332 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
18,062,888 GBP2024-07-01 ~ 2025-06-30
20,098,645 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
6,685,523 GBP2024-07-01 ~ 2025-06-30
6,115,687 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,860,888 GBP2024-07-01 ~ 2025-06-30
3,161,941 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
3,883,587 GBP2024-07-01 ~ 2025-06-30
3,044,497 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
946 GBP2024-07-01 ~ 2025-06-30
54 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
4,632 GBP2024-07-01 ~ 2025-06-30
9,487 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
3,879,901 GBP2024-07-01 ~ 2025-06-30
3,035,064 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
957,159 GBP2024-07-01 ~ 2025-06-30
742,750 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
2,922,742 GBP2024-07-01 ~ 2025-06-30
2,292,314 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-8,000,000 GBP2024-07-01 ~ 2025-06-30
Equity
Retained earnings (accumulated losses)
3,928,669 GBP2025-06-30
9,005,927 GBP2024-06-30
6,713,613 GBP2023-06-30
Intangible Assets
2,636 GBP2024-06-30
Property, Plant & Equipment
479,587 GBP2025-06-30
607,295 GBP2024-06-30
Fixed Assets
479,587 GBP2025-06-30
609,931 GBP2024-06-30
Total Inventories
4,867,650 GBP2025-06-30
6,538,225 GBP2024-06-30
Debtors
Amounts falling due within one year
6,936,512 GBP2025-06-30
6,773,140 GBP2024-06-30
Amounts falling due after one year
260,690 GBP2025-06-30
260,690 GBP2024-06-30
Cash at bank and in hand
669,570 GBP2025-06-30
1,012,579 GBP2024-06-30
Current Assets
12,734,422 GBP2025-06-30
14,584,634 GBP2024-06-30
Creditors
Amounts falling due within one year
9,088,906 GBP2025-06-30
6,004,734 GBP2024-06-30
Net Current Assets/Liabilities
3,645,516 GBP2025-06-30
8,579,900 GBP2024-06-30
Total Assets Less Current Liabilities
4,125,103 GBP2025-06-30
9,189,831 GBP2024-06-30
Net Assets/Liabilities
3,928,769 GBP2025-06-30
9,006,027 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
Equity
3,928,769 GBP2025-06-30
9,006,027 GBP2024-06-30
Property, Plant & Equipment - Depreciation Expense
176,847 GBP2024-07-01 ~ 2025-06-30
205,332 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
112024-07-01 ~ 2025-06-30
132023-07-01 ~ 2024-06-30
Wages/Salaries
4,001,409 GBP2024-07-01 ~ 2025-06-30
4,287,665 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
402,576 GBP2024-07-01 ~ 2025-06-30
405,308 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,081 GBP2024-07-01 ~ 2025-06-30
173,408 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,568,066 GBP2024-07-01 ~ 2025-06-30
4,866,381 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
316,022 GBP2024-07-01 ~ 2025-06-30
325,184 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,255 GBP2024-07-01 ~ 2025-06-30
-9,985 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
969,975 GBP2024-07-01 ~ 2025-06-30
758,766 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
44,306 GBP2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
44,306 GBP2025-06-30
41,670 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,636 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
709 GBP2025-06-30
709 GBP2024-06-30
Plant and equipment
1,623,974 GBP2025-06-30
1,574,835 GBP2024-06-30
Furniture and fittings
187,696 GBP2025-06-30
187,696 GBP2024-06-30
Motor vehicles
2,624 GBP2025-06-30
2,624 GBP2024-06-30
Office equipment
173,884 GBP2025-06-30
173,884 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,988,887 GBP2025-06-30
1,939,748 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
709 GBP2025-06-30
709 GBP2024-06-30
Plant and equipment
1,159,881 GBP2025-06-30
1,005,714 GBP2024-06-30
Furniture and fittings
187,696 GBP2025-06-30
187,696 GBP2024-06-30
Motor vehicles
2,624 GBP2025-06-30
2,624 GBP2024-06-30
Office equipment
158,390 GBP2025-06-30
135,710 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,509,300 GBP2025-06-30
1,332,453 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
154,167 GBP2024-07-01 ~ 2025-06-30
Office equipment
22,680 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
176,847 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
464,093 GBP2025-06-30
569,121 GBP2024-06-30
Office equipment
15,494 GBP2025-06-30
38,174 GBP2024-06-30
Raw Materials
3,701,139 GBP2025-06-30
5,029,852 GBP2024-06-30
Value of work in progress
213,810 GBP2025-06-30
385,516 GBP2024-06-30
Finished Goods
952,701 GBP2025-06-30
1,122,857 GBP2024-06-30
Trade Debtors/Trade Receivables
Amounts falling due within one year
3,738,069 GBP2025-06-30
2,750,753 GBP2024-06-30
Prepayments/Accrued Income
Amounts falling due within one year
103,991 GBP2025-06-30
102,522 GBP2024-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
3,804,595 GBP2025-06-30
2,177,686 GBP2024-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
799,799 GBP2025-06-30
604,190 GBP2024-06-30
Corporation Tax Payable
Amounts falling due within one year
249,987 GBP2025-06-30
3,468 GBP2024-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
614,590 GBP2025-06-30
249,303 GBP2024-06-30
Other Creditors
Amounts falling due within one year
978,364 GBP2025-06-30
850,644 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,584 GBP2025-06-30
16,329 GBP2024-06-30
Deferred Tax Liabilities
48,584 GBP2025-06-30
16,329 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
100 shares2025-06-30
100 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
132,338 GBP2025-06-30
275,765 GBP2024-06-30
Between one and five year
116,640 GBP2025-06-30
248,978 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
248,978 GBP2025-06-30
524,743 GBP2024-06-30