Cost of Sales
-6,359,675 GBP2024-07-01 ~ 2025-06-30
-8,381,149 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,590,239 GBP2024-07-01 ~ 2025-06-30
-2,692,833 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2024-07-01 ~ 2025-06-30
853 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-97,211 GBP2024-07-01 ~ 2025-06-30
583,584 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-74,740 GBP2024-07-01 ~ 2025-06-30
467,991 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
7,270,831 GBP2025-06-30
7,651,738 GBP2024-06-30
7,559,144 GBP2023-06-30
Dividends Paid
-306,167 GBP2024-07-01 ~ 2025-06-30
Retained earnings (accumulated losses)
-375,397 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,276,060 GBP2025-06-30
1,752,693 GBP2024-06-30
Debtors
10,521,084 GBP2025-06-30
10,310,241 GBP2024-06-30
Cash at bank and in hand
101 GBP2025-06-30
240,017 GBP2024-06-30
Current Assets
11,304,504 GBP2025-06-30
11,308,420 GBP2024-06-30
Net Current Assets/Liabilities
6,810,335 GBP2025-06-30
7,049,357 GBP2024-06-30
Total Assets Less Current Liabilities
8,086,395 GBP2025-06-30
8,802,050 GBP2024-06-30
Creditors
Non-current
-568,986 GBP2025-06-30
-799,919 GBP2024-06-30
Net Assets/Liabilities
7,275,831 GBP2025-06-30
7,656,738 GBP2024-06-30
Equity
Called up share capital
5,000 GBP2025-06-30
5,000 GBP2024-06-30
Equity
7,275,831 GBP2025-06-30
7,656,738 GBP2024-06-30
Audit Fees/Expenses
16,650 GBP2024-07-01 ~ 2025-06-30
15,500 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1012024-07-01 ~ 2025-06-30
1252023-07-01 ~ 2024-06-30
Wages/Salaries
2,884,653 GBP2024-07-01 ~ 2025-06-30
3,644,869 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,200 GBP2024-07-01 ~ 2025-06-30
62,749 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,241,259 GBP2024-07-01 ~ 2025-06-30
4,020,979 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
122,441 GBP2024-07-01 ~ 2025-06-30
115,287 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-103,815 GBP2024-07-01 ~ 2025-06-30
16,349 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,944,392 GBP2025-06-30
6,944,392 GBP2024-06-30
Furniture and fittings
322,194 GBP2025-06-30
321,995 GBP2024-06-30
Motor vehicles
77,587 GBP2025-06-30
77,587 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
7,344,173 GBP2025-06-30
7,343,974 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,713,223 GBP2025-06-30
5,265,773 GBP2024-06-30
Furniture and fittings
294,437 GBP2025-06-30
276,291 GBP2024-06-30
Motor vehicles
60,453 GBP2025-06-30
49,217 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,068,113 GBP2025-06-30
5,591,281 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
447,450 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
18,146 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
11,236 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
476,832 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
1,231,169 GBP2025-06-30
1,678,619 GBP2024-06-30
Furniture and fittings
27,757 GBP2025-06-30
45,704 GBP2024-06-30
Motor vehicles
17,134 GBP2025-06-30
28,370 GBP2024-06-30
Finished Goods/Goods for Resale
404,490 GBP2025-06-30
416,894 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,216,568 GBP2025-06-30
2,216,841 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
8,179,217 GBP2025-06-30
7,961,478 GBP2024-06-30
Other Debtors
Current
750 GBP2025-06-30
1,837 GBP2024-06-30
Prepayments/Accrued Income
Current
124,549 GBP2025-06-30
130,085 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
230,574 GBP2025-06-30
0 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
228,682 GBP2025-06-30
206,817 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,358,274 GBP2025-06-30
1,640,178 GBP2024-06-30
Corporation Tax Payable
Current
170,296 GBP2025-06-30
345,615 GBP2024-06-30
Other Taxation & Social Security Payable
Current
280,874 GBP2025-06-30
252,270 GBP2024-06-30
Other Creditors
Current
1,907,216 GBP2025-06-30
1,489,673 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
318,253 GBP2025-06-30
324,510 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
568,986 GBP2025-06-30
799,919 GBP2024-06-30
Bank Overdrafts
230,574 GBP2025-06-30
0 GBP2024-06-30
Total Borrowings
Current
230,574 GBP2025-06-30
0 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
257,542 GBP2025-06-30
257,542 GBP2024-06-30
Minimum gross finance lease payments owing
1,070,687 GBP2025-06-30
1,279,755 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
797,668 GBP2025-06-30
1,006,736 GBP2024-06-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,500 shares2025-06-30
2,500 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,500 shares2025-06-30
2,500 shares2024-06-30
Equity
Called up share capital
5,000 GBP2025-06-30
5,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
525,406 GBP2025-06-30
469,570 GBP2024-06-30
Between two and five year
1,964,595 GBP2025-06-30
1,439,143 GBP2024-06-30
More than five year
722,478 GBP2025-06-30
385,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,212,479 GBP2025-06-30
2,293,713 GBP2024-06-30