Average Number of Employees
02022-06-26 ~ 2023-06-24
02021-06-27 ~ 2022-06-25
Turnover/Revenue
52,241,000 GBP2022-06-26 ~ 2023-06-24
47,898,000 GBP2021-06-27 ~ 2022-06-25
Cost of Sales
-39,075,000 GBP2022-06-26 ~ 2023-06-24
-36,576,000 GBP2021-06-27 ~ 2022-06-25
Gross Profit/Loss
13,166,000 GBP2022-06-26 ~ 2023-06-24
11,322,000 GBP2021-06-27 ~ 2022-06-25
Administrative Expenses
-12,031,000 GBP2022-06-26 ~ 2023-06-24
-10,715,000 GBP2021-06-27 ~ 2022-06-25
Operating Profit/Loss
1,135,000 GBP2022-06-26 ~ 2023-06-24
607,000 GBP2021-06-27 ~ 2022-06-25
Profit/Loss on Ordinary Activities Before Tax
533,000 GBP2022-06-26 ~ 2023-06-24
349,000 GBP2021-06-27 ~ 2022-06-25
Profit/Loss
618,000 GBP2022-06-26 ~ 2023-06-24
289,000 GBP2021-06-27 ~ 2022-06-25
Comprehensive Income/Expense
618,000 GBP2022-06-26 ~ 2023-06-24
289,000 GBP2021-06-27 ~ 2022-06-25
Property, Plant & Equipment
9,931,000 GBP2023-06-24
9,542,000 GBP2022-06-25
Fixed Assets
9,931,000 GBP2023-06-24
9,542,000 GBP2022-06-25
Total Inventories
932,000 GBP2023-06-24
945,000 GBP2022-06-25
Debtors
Current
14,041,000 GBP2023-06-24
15,004,000 GBP2022-06-25
Cash at bank and in hand
154,000 GBP2023-06-24
110,000 GBP2022-06-25
Current Assets
15,127,000 GBP2023-06-24
16,059,000 GBP2022-06-25
Creditors
Current, Amounts falling due within one year
-11,039,000 GBP2023-06-24
-13,664,000 GBP2022-06-25
Net Current Assets/Liabilities
4,088,000 GBP2023-06-24
2,395,000 GBP2022-06-25
Total Assets Less Current Liabilities
14,019,000 GBP2023-06-24
11,937,000 GBP2022-06-25
Creditors
Non-current, Amounts falling due after one year
-6,012,000 GBP2023-06-24
-4,323,000 GBP2022-06-25
Net Assets/Liabilities
7,240,000 GBP2023-06-24
6,762,000 GBP2022-06-25
Equity
Called up share capital
1,107,000 GBP2023-06-24
1,107,000 GBP2022-06-25
1,107,000 GBP2021-06-27
Share premium
3,000 GBP2023-06-24
3,000 GBP2022-06-25
3,000 GBP2021-06-27
Other miscellaneous reserve
1,491,000 GBP2023-06-24
1,491,000 GBP2022-06-25
1,491,000 GBP2021-06-27
Retained earnings (accumulated losses)
4,639,000 GBP2023-06-24
4,161,000 GBP2022-06-25
3,942,000 GBP2021-06-27
Equity
7,240,000 GBP2023-06-24
6,762,000 GBP2022-06-25
6,543,000 GBP2021-06-27
Profit/Loss
Retained earnings (accumulated losses)
618,000 GBP2022-06-26 ~ 2023-06-24
289,000 GBP2021-06-27 ~ 2022-06-25
Comprehensive Income/Expense
Retained earnings (accumulated losses)
618,000 GBP2022-06-26 ~ 2023-06-24
289,000 GBP2021-06-27 ~ 2022-06-25
Dividends Paid
Retained earnings (accumulated losses)
-140,000 GBP2022-06-26 ~ 2023-06-24
-70,000 GBP2021-06-27 ~ 2022-06-25
Dividends Paid
-140,000 GBP2022-06-26 ~ 2023-06-24
-70,000 GBP2021-06-27 ~ 2022-06-25
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-140,000 GBP2022-06-26 ~ 2023-06-24
-70,000 GBP2021-06-27 ~ 2022-06-25
Equity - Income/Expense Recognised Directly
-140,000 GBP2022-06-26 ~ 2023-06-24
-70,000 GBP2021-06-27 ~ 2022-06-25
Audit Fees/Expenses
14,000 GBP2022-06-26 ~ 2023-06-24
10,000 GBP2021-06-27 ~ 2022-06-25
Wages/Salaries
9,284,000 GBP2022-06-26 ~ 2023-06-24
7,990,000 GBP2021-06-27 ~ 2022-06-25
Social Security Costs
893,000 GBP2022-06-26 ~ 2023-06-24
755,000 GBP2021-06-27 ~ 2022-06-25
Staff Costs/Employee Benefits Expense
10,430,000 GBP2022-06-26 ~ 2023-06-24
8,951,000 GBP2021-06-27 ~ 2022-06-25
Director Remuneration
394,000 GBP2022-06-26 ~ 2023-06-24
446,000 GBP2021-06-27 ~ 2022-06-25
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,000 GBP2022-06-26 ~ 2023-06-24
85,000 GBP2021-06-27 ~ 2022-06-25
Tax Expense/Credit at Applicable Tax Rate
109,000 GBP2022-06-26 ~ 2023-06-24
66,000 GBP2021-06-27 ~ 2022-06-25
Property, Plant & Equipment - Gross Cost
Buildings
3,968,000 GBP2023-06-24
3,917,000 GBP2022-06-25
Plant and equipment
12,669,000 GBP2023-06-24
9,960,000 GBP2022-06-25
Office equipment
312,000 GBP2023-06-24
306,000 GBP2022-06-25
Other
806,000 GBP2023-06-24
2,401,000 GBP2022-06-25
Property, Plant & Equipment - Gross Cost
17,755,000 GBP2023-06-24
16,584,000 GBP2022-06-25
Property, Plant & Equipment - Other Disposals
Plant and equipment
-511,000 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Other Disposals
-532,000 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,106,000 GBP2022-06-25
Office equipment
280,000 GBP2022-06-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,042,000 GBP2022-06-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,133,000 GBP2022-06-26 ~ 2023-06-24
Office equipment, Owned/Freehold
10,000 GBP2022-06-26 ~ 2023-06-24
Owned/Freehold
1,303,000 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-507,000 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-521,000 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,732,000 GBP2023-06-24
Office equipment
290,000 GBP2023-06-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,824,000 GBP2023-06-24
Property, Plant & Equipment
Buildings
2,166,000 GBP2023-06-24
2,261,000 GBP2022-06-25
Plant and equipment
6,937,000 GBP2023-06-24
4,854,000 GBP2022-06-25
Office equipment
22,000 GBP2023-06-24
26,000 GBP2022-06-25
Other
806,000 GBP2023-06-24
2,401,000 GBP2022-06-25
Raw materials and consumables
290,000 GBP2023-06-24
293,000 GBP2022-06-25
Value of work in progress
248,000 GBP2023-06-24
311,000 GBP2022-06-25
Finished Goods/Goods for Resale
394,000 GBP2023-06-24
341,000 GBP2022-06-25
Trade Debtors/Trade Receivables
Current
6,357,000 GBP2023-06-24
6,262,000 GBP2022-06-25
Amounts Owed by Group Undertakings
Current
3,885,000 GBP2023-06-24
4,545,000 GBP2022-06-25
Other Debtors
Current
3,378,000 GBP2023-06-24
3,612,000 GBP2022-06-25
Prepayments/Accrued Income
Current
421,000 GBP2023-06-24
585,000 GBP2022-06-25
Bank Borrowings
Current
3,819,000 GBP2023-06-24
5,262,000 GBP2022-06-25
Trade Creditors/Trade Payables
Current
4,699,000 GBP2023-06-24
6,067,000 GBP2022-06-25
Taxation/Social Security Payable
Current
221,000 GBP2023-06-24
201,000 GBP2022-06-25
Finance Lease Liabilities - Total Present Value
Current
1,367,000 GBP2023-06-24
1,241,000 GBP2022-06-25
Other Creditors
Current
129,000 GBP2023-06-24
110,000 GBP2022-06-25
Accrued Liabilities/Deferred Income
Current
641,000 GBP2023-06-24
620,000 GBP2022-06-25
Creditors
Current
11,039,000 GBP2023-06-24
13,664,000 GBP2022-06-25
Bank Borrowings
Non-current
2,740,000 GBP2023-06-24
1,827,000 GBP2022-06-25
Finance Lease Liabilities - Total Present Value
Non-current
3,272,000 GBP2023-06-24
2,496,000 GBP2022-06-25
Creditors
Non-current
6,012,000 GBP2023-06-24
4,323,000 GBP2022-06-25
Bank Borrowings
Current, Amounts falling due within one year
3,819,000 GBP2023-06-24
5,262,000 GBP2022-06-25
Total Borrowings
Current, Amounts falling due within one year
3,819,000 GBP2023-06-24
5,262,000 GBP2022-06-25
Bank Borrowings
Non-current, Between one and two years
2,740,000 GBP2023-06-24
1,827,000 GBP2022-06-25
Total Borrowings
6,559,000 GBP2023-06-24
7,089,000 GBP2022-06-25
Minimum gross finance lease payments owing
4,639,000 GBP2023-06-24
3,737,000 GBP2022-06-25
Net Deferred Tax Liability/Asset
766,000 GBP2023-06-24
852,000 GBP2022-06-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-85,000 GBP2022-06-26 ~ 2023-06-24
Deferred Tax Liabilities
Accelerated tax depreciation
1,513,000 GBP2023-06-24
936,000 GBP2022-06-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,007,000 shares2023-06-24
1,007,000 shares2022-06-25
Par Value of Share
Class 1 ordinary share
02022-06-26 ~ 2023-06-24
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100,000 shares2023-06-24
100,000 shares2022-06-25
Par Value of Share
Class 2 ordinary share
02022-06-26 ~ 2023-06-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
323,000 GBP2023-06-24
250,000 GBP2022-06-25
Between one and five year
457,000 GBP2023-06-24
29,000 GBP2022-06-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
780,000 GBP2023-06-24
279,000 GBP2022-06-25