(expand)Operating Profit/Loss
1,912,926 GBP2023-07-01 ~ 2024-06-30
1,028,579 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
125,486 GBP2023-07-01 ~ 2024-06-30
2,686 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
80,733 GBP2023-07-01 ~ 2024-06-30
125,267 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,957,679 GBP2023-07-01 ~ 2024-06-30
905,998 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
439,121 GBP2023-07-01 ~ 2024-06-30
97,189 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,518,558 GBP2023-07-01 ~ 2024-06-30
808,809 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,604,808 GBP2023-07-01 ~ 2024-06-30
808,809 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
997,368 GBP2024-06-30
981,730 GBP2023-06-30
Fixed Assets - Investments
29,700 GBP2024-06-30
29,700 GBP2023-06-30
Fixed Assets
1,027,068 GBP2024-06-30
1,011,430 GBP2023-06-30
Debtors
Current
6,840,998 GBP2024-06-30
8,538,452 GBP2023-06-30
Non-current
1,035,771 GBP2024-06-30
905,083 GBP2023-06-30
Cash at bank and in hand
4,763,527 GBP2024-06-30
3,038,000 GBP2023-06-30
Current Assets
12,640,296 GBP2024-06-30
12,481,535 GBP2023-06-30
Creditors
Current
8,437,475 GBP2024-06-30
8,511,133 GBP2023-06-30
Net Current Assets/Liabilities
4,202,821 GBP2024-06-30
3,970,402 GBP2023-06-30
Total Assets Less Current Liabilities
5,229,889 GBP2024-06-30
4,981,832 GBP2023-06-30
Net Assets/Liabilities
4,789,838 GBP2024-06-30
4,222,030 GBP2023-06-30
Equity
Called up share capital
401,062 GBP2024-06-30
401,062 GBP2023-06-30
401,062 GBP2022-06-30
Share premium
62,219 GBP2024-06-30
62,219 GBP2023-06-30
62,219 GBP2022-06-30
Revaluation reserve
327,900 GBP2024-06-30
241,650 GBP2023-06-30
258,750 GBP2022-06-30
Capital redemption reserve
2,500 GBP2024-06-30
2,500 GBP2023-06-30
2,500 GBP2022-06-30
Retained earnings (accumulated losses)
3,996,157 GBP2024-06-30
3,514,599 GBP2023-06-30
3,442,627 GBP2022-06-30
Equity
4,789,838 GBP2024-06-30
4,222,030 GBP2023-06-30
4,167,158 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,518,558 GBP2023-07-01 ~ 2024-06-30
808,809 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,037,000 GBP2023-07-01 ~ 2024-06-30
-736,837 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-1,037,000 GBP2023-07-01 ~ 2024-06-30
-736,837 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
7,150,010 GBP2023-07-01 ~ 2024-06-30
5,539,248 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
801,990 GBP2023-07-01 ~ 2024-06-30
646,008 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
176,677 GBP2023-07-01 ~ 2024-06-30
167,819 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
8,128,677 GBP2023-07-01 ~ 2024-06-30
6,353,075 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1022023-07-01 ~ 2024-06-30
1002022-07-01 ~ 2023-06-30
Director Remuneration
1,150,849 GBP2023-07-01 ~ 2024-06-30
55,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,814 GBP2023-07-01 ~ 2024-06-30
75,453 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
36,240 GBP2023-07-01 ~ 2024-06-30
45,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
478,142 GBP2023-07-01 ~ 2024-06-30
90,815 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
489,420 GBP2023-07-01 ~ 2024-06-30
172,140 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
665,000 GBP2024-06-30
550,000 GBP2023-06-30
Improvements to leasehold property
431,506 GBP2024-06-30
431,506 GBP2023-06-30
Plant and equipment
25,444 GBP2024-06-30
7,608 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,139 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
115,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
139,819 GBP2024-06-30
104,862 GBP2023-06-30
Plant and equipment
8,299 GBP2024-06-30
3,423 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,957 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
7,185 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,309 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
665,000 GBP2024-06-30
550,000 GBP2023-06-30
Improvements to leasehold property
291,687 GBP2024-06-30
326,644 GBP2023-06-30
Plant and equipment
17,145 GBP2024-06-30
4,185 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
701,997 GBP2024-06-30
702,261 GBP2023-06-30
Motor vehicles
113,660 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,823,947 GBP2024-06-30
1,805,035 GBP2023-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-10,922 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-113,660 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-127,721 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
115,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
678,461 GBP2024-06-30
661,979 GBP2023-06-30
Motor vehicles
53,041 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
826,579 GBP2024-06-30
823,305 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
27,372 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
3,789 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,303 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-10,890 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-56,830 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-70,029 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
23,536 GBP2024-06-30
40,282 GBP2023-06-30
Motor vehicles
60,619 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
3,789 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
7,489 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases
9 GBP2024-06-30
64,328 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
60,619 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,148,181 GBP2024-06-30
1,125,597 GBP2023-06-30
Other Debtors
Current
122,961 GBP2024-06-30
24,814 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
232,023 GBP2024-06-30
333,229 GBP2023-06-30
Prepayments/Accrued Income
Current
422,419 GBP2024-06-30
477,311 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
6,840,998 GBP2024-06-30
8,538,452 GBP2023-06-30
Debtors
7,876,769 GBP2024-06-30
9,443,535 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
255,571 GBP2024-06-30
266,682 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
41,785 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,070,508 GBP2024-06-30
5,425,491 GBP2023-06-30
Amounts owed to group undertakings
Current
9,820 GBP2024-06-30
10,000 GBP2023-06-30
Corporation Tax Payable
Current
478,142 GBP2024-06-30
92,064 GBP2023-06-30
Other Taxation & Social Security Payable
Current
351,985 GBP2024-06-30
567,717 GBP2023-06-30
Other Creditors
Current
2,813,644 GBP2024-06-30
1,889,882 GBP2023-06-30
Accrued Liabilities
Current
1,457,805 GBP2024-06-30
217,512 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
344,444 GBP2024-06-30
600,001 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
53,923 GBP2023-06-30
Bank Borrowings
Non-current, Between two and five year
211,111 GBP2024-06-30
344,445 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
53,923 GBP2023-06-30
hire purchase agreements
95,708 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,870 GBP2024-06-30
43,500 GBP2023-06-30
Between one and five year
157,500 GBP2024-06-30
All periods
219,370 GBP2024-06-30
43,500 GBP2023-06-30
Bank Overdrafts
Secured
15 GBP2024-06-30
15 GBP2023-06-30
Bank Borrowings
Secured
600,000 GBP2024-06-30
866,668 GBP2023-06-30
Total Borrowings
Secured
600,015 GBP2024-06-30
962,391 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
95,607 GBP2024-06-30
105,878 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
401,062 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,518,558 GBP2023-07-01 ~ 2024-06-30