Intangible Assets
146,812 GBP2025-06-30
228,519 GBP2024-06-30
Property, Plant & Equipment
8,975,565 GBP2025-06-30
1,711,701 GBP2024-06-30
Fixed Assets - Investments
2,187 GBP2025-06-30
2,187 GBP2024-06-30
Fixed Assets
9,124,564 GBP2025-06-30
1,942,407 GBP2024-06-30
Total Inventories
6,212,197 GBP2025-06-30
4,947,799 GBP2024-06-30
Debtors
7,598,394 GBP2025-06-30
17,545,427 GBP2024-06-30
Cash at bank and in hand
263,329 GBP2025-06-30
214,508 GBP2024-06-30
Current Assets
14,073,920 GBP2025-06-30
22,707,734 GBP2024-06-30
Net Current Assets/Liabilities
-1,200,140 GBP2025-06-30
5,602,324 GBP2024-06-30
Total Assets Less Current Liabilities
7,924,424 GBP2025-06-30
7,544,731 GBP2024-06-30
Net Assets/Liabilities
3,263,699 GBP2025-06-30
3,209,353 GBP2024-06-30
Equity
Called up share capital
1,357,351 GBP2025-06-30
1,357,351 GBP2024-06-30
1,357,351 GBP2023-06-30
Capital redemption reserve
200,000 GBP2025-06-30
200,000 GBP2024-06-30
200,000 GBP2023-06-30
Retained earnings (accumulated losses)
1,706,348 GBP2025-06-30
1,652,002 GBP2024-06-30
1,703,865 GBP2023-06-30
Equity
3,263,699 GBP2025-06-30
3,209,353 GBP2024-06-30
3,261,216 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-348,000 GBP2024-07-01 ~ 2025-06-30
-360,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-348,000 GBP2024-07-01 ~ 2025-06-30
-360,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
402,346 GBP2024-07-01 ~ 2025-06-30
308,137 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
402,346 GBP2024-07-01 ~ 2025-06-30
308,137 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1212024-07-01 ~ 2025-06-30
1372023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
553,217 GBP2024-06-30
Development expenditure
101,798 GBP2024-06-30
Computer software
214,121 GBP2024-06-30
Intangible Assets - Gross Cost
869,136 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
505,455 GBP2025-06-30
469,633 GBP2024-06-30
Development expenditure
20,664 GBP2025-06-30
10,485 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
722,324 GBP2025-06-30
640,617 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
35,822 GBP2024-07-01 ~ 2025-06-30
Development expenditure
10,179 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
81,707 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Net goodwill
47,762 GBP2025-06-30
83,584 GBP2024-06-30
Development expenditure
81,134 GBP2025-06-30
91,313 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
178,739 GBP2025-06-30
168,839 GBP2024-06-30
Plant and equipment
11,396,917 GBP2025-06-30
3,281,912 GBP2024-06-30
Furniture and fittings
682,427 GBP2025-06-30
641,390 GBP2024-06-30
Motor vehicles
1,129,444 GBP2025-06-30
1,151,216 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
13,387,527 GBP2025-06-30
5,243,357 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-1,920,829 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-91,516 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-2,012,345 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
93,349 GBP2025-06-30
70,195 GBP2024-06-30
Plant and equipment
2,991,337 GBP2025-06-30
2,334,375 GBP2024-06-30
Furniture and fittings
592,033 GBP2025-06-30
549,132 GBP2024-06-30
Motor vehicles
735,243 GBP2025-06-30
577,954 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,411,962 GBP2025-06-30
3,531,656 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,062,221 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
42,901 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
229,920 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,358,196 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,405,259 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-72,631 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,477,890 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
85,390 GBP2025-06-30
98,644 GBP2024-06-30
Plant and equipment
8,405,580 GBP2025-06-30
947,537 GBP2024-06-30
Furniture and fittings
90,394 GBP2025-06-30
92,258 GBP2024-06-30
Motor vehicles
394,201 GBP2025-06-30
573,262 GBP2024-06-30
Investments in Group Undertakings
Cost valuation
2,187 GBP2024-06-30
Investments in Group Undertakings
2,187 GBP2025-06-30
2,187 GBP2024-06-30
Merchandise
6,212,197 GBP2025-06-30
4,947,799 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
5,538,112 GBP2025-06-30
9,140,677 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
91,683 GBP2025-06-30
64,062 GBP2024-06-30
Other Debtors
Current
1,553,240 GBP2025-06-30
7,723,704 GBP2024-06-30
Prepayments
Current
415,359 GBP2025-06-30
616,984 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
7,598,394 GBP2025-06-30
17,545,427 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
4,474,289 GBP2025-06-30
4,477,468 GBP2024-06-30
Other Remaining Borrowings
Current
318,532 GBP2025-06-30
234,244 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
541,609 GBP2025-06-30
210,990 GBP2024-06-30
Trade Creditors/Trade Payables
Current
3,786,324 GBP2025-06-30
2,391,574 GBP2024-06-30
Amounts owed to group undertakings
Current
2,000 GBP2025-06-30
2,000 GBP2024-06-30
Corporation Tax Payable
Current
41,365 GBP2025-06-30
1,660 GBP2024-06-30
Other Taxation & Social Security Payable
Current
325,244 GBP2025-06-30
115,620 GBP2024-06-30
Other Creditors
Current
4,231,644 GBP2025-06-30
4,925,413 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
1,024,938 GBP2025-06-30
4,030,412 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
1,875,000 GBP2025-06-30
3,125,000 GBP2024-06-30
Other Remaining Borrowings
Non-current
431,468 GBP2025-06-30
223,054 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,742,408 GBP2025-06-30
582,593 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
4,474,289 GBP2025-06-30
4,477,468 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
4,792,821 GBP2025-06-30
4,711,712 GBP2024-06-30
Bank Borrowings
Non-current, Between two and five year
625,000 GBP2025-06-30
Between two and five year, Non-current
1,875,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
541,609 GBP2025-06-30
Between one and five year, hire purchase agreements
1,742,408 GBP2025-06-30
hire purchase agreements
2,284,017 GBP2025-06-30
793,583 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
492,298 GBP2025-06-30
534,788 GBP2024-06-30
Between one and five year
302,556 GBP2025-06-30
792,090 GBP2024-06-30
All periods
794,854 GBP2025-06-30
1,326,878 GBP2024-06-30
Bank Borrowings
Secured
6,349,289 GBP2025-06-30
7,602,468 GBP2024-06-30
Total Borrowings
Secured
13,504,243 GBP2025-06-30
13,593,924 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
611,849 GBP2025-06-30
404,731 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
402,346 GBP2024-07-01 ~ 2025-06-30
Profit/Loss
402,346 GBP2024-07-01 ~ 2025-06-30