Average Number of Employees
12732023-07-01 ~ 2024-06-30
11832022-07-01 ~ 2023-06-30
Turnover/Revenue
24,389,020 GBP2023-07-01 ~ 2024-06-30
21,881,413 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-18,998,119 GBP2023-07-01 ~ 2024-06-30
-16,896,112 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,390,901 GBP2023-07-01 ~ 2024-06-30
4,985,301 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,511,242 GBP2023-07-01 ~ 2024-06-30
-3,908,734 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
879,659 GBP2023-07-01 ~ 2024-06-30
1,076,567 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
39,431 GBP2023-07-01 ~ 2024-06-30
3,902 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
774,481 GBP2023-07-01 ~ 2024-06-30
939,460 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
1,983,643 GBP2024-06-30
1,861,087 GBP2023-06-30
1,375,272 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
522,556 GBP2023-07-01 ~ 2024-06-30
685,815 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-07-01 ~ 2024-06-30
-200,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
560,051 GBP2024-06-30
674,943 GBP2023-06-30
Property, Plant & Equipment
392,658 GBP2024-06-30
409,523 GBP2023-06-30
Fixed Assets - Investments
20,000 GBP2023-06-30
Fixed Assets
952,709 GBP2024-06-30
1,104,466 GBP2023-06-30
Total Inventories
3,900 GBP2024-06-30
14,000 GBP2023-06-30
Debtors
Current
2,722,637 GBP2024-06-30
2,541,978 GBP2023-06-30
Current Assets
4,413,464 GBP2024-06-30
4,483,347 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-2,678,154 GBP2023-06-30
Net Current Assets/Liabilities
1,805,182 GBP2024-06-30
1,805,193 GBP2023-06-30
Total Assets Less Current Liabilities
2,757,891 GBP2024-06-30
2,909,659 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-676,081 GBP2024-06-30
-946,189 GBP2023-06-30
Net Assets/Liabilities
1,983,645 GBP2024-06-30
1,861,089 GBP2023-06-30
Equity
Called up share capital
2 GBP2024-06-30
2 GBP2023-06-30
Equity
1,983,645 GBP2024-06-30
1,861,089 GBP2023-06-30
Profit/Loss
522,556 GBP2023-07-01 ~ 2024-06-30
685,815 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
131,512 GBP2023-07-01 ~ 2024-06-30
138,085 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
1,686,927 GBP2024-06-30
1,927,369 GBP2023-06-30
825,970 GBP2022-07-01
Cash at bank and in hand
1,686,927 GBP2024-06-30
1,927,369 GBP2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-07-01 ~ 2024-06-30
Motor vehicles
202023-07-01 ~ 2024-06-30
Wages/Salaries
16,301,835 GBP2023-07-01 ~ 2024-06-30
14,213,327 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
3,545,006 GBP2023-07-01 ~ 2024-06-30
3,051,433 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
19,846,841 GBP2023-07-01 ~ 2024-06-30
17,264,760 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
108,000 GBP2023-07-01 ~ 2024-06-30
110,969 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,216 GBP2023-07-01 ~ 2024-06-30
19,729 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
193,620 GBP2023-07-01 ~ 2024-06-30
234,865 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
872,160 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
312,109 GBP2024-06-30
197,217 GBP2023-06-30
Intangible Assets
Goodwill
560,051 GBP2024-06-30
674,943 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
603,994 GBP2024-06-30
502,240 GBP2023-06-30
Motor vehicles
349,893 GBP2024-06-30
350,025 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
953,887 GBP2024-06-30
852,265 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-16,897 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-16,897 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
317,684 GBP2023-06-30
Motor vehicles
125,058 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
442,742 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
16,617 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
75,112 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
56,400 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
56,400 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-13,025 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,025 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
376,179 GBP2024-06-30
Motor vehicles
185,050 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
561,229 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
227,815 GBP2024-06-30
184,556 GBP2023-06-30
Motor vehicles
164,843 GBP2024-06-30
224,967 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
147,415 GBP2024-06-30
197,764 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,481,867 GBP2024-06-30
2,381,140 GBP2023-06-30
Other Debtors
Current
156,202 GBP2024-06-30
28,653 GBP2023-06-30
Called-up share capital (not paid)
Current
2,618 GBP2024-06-30
2,618 GBP2023-06-30
Prepayments/Accrued Income
Current
81,950 GBP2024-06-30
129,567 GBP2023-06-30
Bank Borrowings
Current
239,000 GBP2024-06-30
239,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
43,911 GBP2024-06-30
53,972 GBP2023-06-30
Corporation Tax Payable
Current
234,421 GBP2024-06-30
194,587 GBP2023-06-30
Trade Creditors/Trade Payables
Current
417,564 GBP2024-06-30
414,433 GBP2023-06-30
Taxation/Social Security Payable
Current
679,794 GBP2024-06-30
950,193 GBP2023-06-30
Other Creditors
Current
610,410 GBP2024-06-30
599,336 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
383,182 GBP2024-06-30
226,633 GBP2023-06-30
Creditors
Current
2,608,282 GBP2024-06-30
2,678,154 GBP2023-06-30
Bank Borrowings
Non-current
597,500 GBP2024-06-30
836,500 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
78,581 GBP2024-06-30
109,689 GBP2023-06-30
Creditors
Non-current
676,081 GBP2024-06-30
946,189 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
239,000 GBP2023-06-30
Non-current, Between one and two years
239,000 GBP2023-06-30
Between two and five year, Non-current
358,500 GBP2024-06-30
597,500 GBP2023-06-30
Total Borrowings
836,500 GBP2024-06-30
1,075,500 GBP2023-06-30
Minimum gross finance lease payments owing
147,415 GBP2024-06-30
166,646 GBP2023-06-30
Net Deferred Tax Liability/Asset
-98,165 GBP2024-06-30
-102,381 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,216 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-98,165 GBP2024-06-30
-102,381 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
218,048 GBP2024-06-30
218,048 GBP2023-06-30
Between one and five year
516,872 GBP2024-06-30
734,920 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
734,920 GBP2024-06-30
952,968 GBP2023-06-30