Cost of Sales
-8,381,149 GBP2023-07-01 ~ 2024-06-30
-11,193,125 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,692,833 GBP2023-07-01 ~ 2024-06-30
-2,426,963 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
853 GBP2023-07-01 ~ 2024-06-30
41 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
583,584 GBP2023-07-01 ~ 2024-06-30
1,292,361 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
467,991 GBP2023-07-01 ~ 2024-06-30
955,731 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
7,651,738 GBP2024-06-30
7,559,144 GBP2023-06-30
6,909,297 GBP2022-06-30
Dividends Paid
-375,397 GBP2023-07-01 ~ 2024-06-30
Retained earnings (accumulated losses)
-305,884 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,752,693 GBP2024-06-30
1,761,931 GBP2023-06-30
Debtors
10,310,241 GBP2024-06-30
9,912,678 GBP2023-06-30
Cash at bank and in hand
240,017 GBP2024-06-30
63,991 GBP2023-06-30
Current Assets
11,308,420 GBP2024-06-30
10,768,684 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-4,259,063 GBP2024-06-30
-4,045,314 GBP2023-06-30
Net Current Assets/Liabilities
7,049,357 GBP2024-06-30
6,723,370 GBP2023-06-30
Total Assets Less Current Liabilities
8,802,050 GBP2024-06-30
8,485,301 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-799,919 GBP2024-06-30
-592,113 GBP2023-06-30
Net Assets/Liabilities
7,656,738 GBP2024-06-30
7,564,144 GBP2023-06-30
Equity
Called up share capital
5,000 GBP2024-06-30
5,000 GBP2023-06-30
Equity
7,656,738 GBP2024-06-30
7,564,144 GBP2023-06-30
Audit Fees/Expenses
15,500 GBP2023-07-01 ~ 2024-06-30
13,000 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1252023-07-01 ~ 2024-06-30
1352022-07-01 ~ 2023-06-30
Wages/Salaries
3,644,869 GBP2023-07-01 ~ 2024-06-30
4,020,908 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,749 GBP2023-07-01 ~ 2024-06-30
73,456 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,020,979 GBP2023-07-01 ~ 2024-06-30
4,450,812 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
115,287 GBP2023-07-01 ~ 2024-06-30
113,943 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,349 GBP2023-07-01 ~ 2024-06-30
23,350 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,944,392 GBP2024-06-30
6,893,154 GBP2023-06-30
Furniture and fittings
321,995 GBP2024-06-30
321,042 GBP2023-06-30
Motor vehicles
77,587 GBP2024-06-30
78,533 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
7,343,974 GBP2024-06-30
7,292,729 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-465,000 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-31,399 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-496,399 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,265,773 GBP2024-06-30
5,210,287 GBP2023-06-30
Furniture and fittings
276,291 GBP2024-06-30
259,042 GBP2023-06-30
Motor vehicles
49,217 GBP2024-06-30
61,469 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,591,281 GBP2024-06-30
5,530,798 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
520,486 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
17,249 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
9,335 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
547,070 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-465,000 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-21,587 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-486,587 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
1,678,619 GBP2024-06-30
1,682,867 GBP2023-06-30
Furniture and fittings
45,704 GBP2024-06-30
62,000 GBP2023-06-30
Motor vehicles
28,370 GBP2024-06-30
17,064 GBP2023-06-30
Finished Goods/Goods for Resale
416,894 GBP2024-06-30
478,347 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,216,841 GBP2024-06-30
2,704,874 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
7,961,478 GBP2024-06-30
7,081,983 GBP2023-06-30
Other Debtors
Current
1,837 GBP2024-06-30
300 GBP2023-06-30
Prepayments/Accrued Income
Current
130,085 GBP2024-06-30
125,521 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
10,310,241 GBP2024-06-30
9,912,678 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
206,817 GBP2024-06-30
160,398 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,640,178 GBP2024-06-30
2,220,079 GBP2023-06-30
Corporation Tax Payable
Current
345,615 GBP2024-06-30
319,160 GBP2023-06-30
Other Taxation & Social Security Payable
Current
252,270 GBP2024-06-30
229,073 GBP2023-06-30
Other Creditors
Current
1,489,673 GBP2024-06-30
970,436 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
324,510 GBP2024-06-30
146,168 GBP2023-06-30
Creditors
Current
4,259,063 GBP2024-06-30
4,045,314 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
799,919 GBP2024-06-30
592,113 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
206,817 GBP2024-06-30
160,398 GBP2023-06-30
Minimum gross finance lease payments owing
1,006,736 GBP2024-06-30
752,511 GBP2023-06-30
Equity
Called up share capital
5,000 GBP2024-06-30
5,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
469,570 GBP2024-06-30
454,099 GBP2023-06-30
Between two and five year
1,439,143 GBP2024-06-30
1,608,200 GBP2023-06-30
More than five year
385,000 GBP2024-06-30
615,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,293,713 GBP2024-06-30
2,677,299 GBP2023-06-30