Average Number of Employees
532024-07-01 ~ 2025-06-30
532023-07-01 ~ 2024-06-30
Turnover/Revenue
23,152,264 GBP2024-07-01 ~ 2025-06-30
24,373,594 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-18,277,374 GBP2024-07-01 ~ 2025-06-30
-18,928,494 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
4,874,890 GBP2024-07-01 ~ 2025-06-30
5,445,100 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-4,004,919 GBP2024-07-01 ~ 2025-06-30
-3,824,050 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
869,971 GBP2024-07-01 ~ 2025-06-30
1,621,050 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
65,156 GBP2024-07-01 ~ 2025-06-30
34,193 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
931,792 GBP2024-07-01 ~ 2025-06-30
1,652,623 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
691,985 GBP2024-07-01 ~ 2025-06-30
1,295,672 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
301,267 GBP2025-06-30
314,747 GBP2024-06-30
Fixed Assets
301,267 GBP2025-06-30
314,747 GBP2024-06-30
Total Inventories
897,897 GBP2025-06-30
1,336,731 GBP2024-06-30
Debtors
Current
12,500,379 GBP2025-06-30
9,826,633 GBP2024-06-30
Cash at bank and in hand
1,321,133 GBP2025-06-30
3,475,824 GBP2024-06-30
Current Assets
14,719,409 GBP2025-06-30
14,639,188 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-4,055,951 GBP2025-06-30
-4,481,195 GBP2024-06-30
Net Current Assets/Liabilities
10,663,458 GBP2025-06-30
10,157,993 GBP2024-06-30
Total Assets Less Current Liabilities
10,964,725 GBP2025-06-30
10,472,740 GBP2024-06-30
Net Assets/Liabilities
10,964,725 GBP2025-06-30
10,472,740 GBP2024-06-30
Equity
Called up share capital
109,349 GBP2025-06-30
109,349 GBP2024-06-30
109,349 GBP2023-07-01
Share premium
148,117 GBP2025-06-30
148,117 GBP2024-06-30
148,117 GBP2023-07-01
Other miscellaneous reserve
37,712 GBP2025-06-30
37,712 GBP2024-06-30
37,712 GBP2023-07-01
Retained earnings (accumulated losses)
10,669,547 GBP2025-06-30
10,177,562 GBP2024-06-30
9,144,390 GBP2023-07-01
Equity
10,964,725 GBP2025-06-30
10,472,740 GBP2024-06-30
9,439,568 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
691,985 GBP2024-07-01 ~ 2025-06-30
1,295,672 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2024-07-01 ~ 2025-06-30
-262,500 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-200,000 GBP2024-07-01 ~ 2025-06-30
-262,500 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
16,525 GBP2024-07-01 ~ 2025-06-30
16,525 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,040,860 GBP2024-07-01 ~ 2025-06-30
2,107,734 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
216,596 GBP2024-07-01 ~ 2025-06-30
221,133 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,353,743 GBP2024-07-01 ~ 2025-06-30
2,440,102 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
466,998 GBP2024-07-01 ~ 2025-06-30
511,998 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,370 GBP2024-07-01 ~ 2025-06-30
-53,038 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
232,948 GBP2024-07-01 ~ 2025-06-30
413,156 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
491,064 GBP2025-06-30
479,639 GBP2024-06-30
Motor vehicles
640,054 GBP2025-06-30
635,399 GBP2024-06-30
Furniture and fittings
131,681 GBP2025-06-30
126,958 GBP2024-06-30
Other
255,633 GBP2025-06-30
242,611 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,518,432 GBP2025-06-30
1,484,607 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-14,665 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-98,565 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-113,230 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
469,858 GBP2025-06-30
479,639 GBP2024-06-30
Motor vehicles
375,537 GBP2025-06-30
324,843 GBP2024-06-30
Furniture and fittings
126,667 GBP2025-06-30
124,948 GBP2024-06-30
Other
245,103 GBP2025-06-30
240,430 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,217,165 GBP2025-06-30
1,169,860 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,884 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Owned/Freehold
119,238 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings, Owned/Freehold
1,719 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
130,514 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-14,665 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-68,544 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-83,209 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
21,206 GBP2025-06-30
Motor vehicles
264,517 GBP2025-06-30
310,556 GBP2024-06-30
Furniture and fittings
5,014 GBP2025-06-30
2,010 GBP2024-06-30
Other
10,530 GBP2025-06-30
2,181 GBP2024-06-30
Finished Goods/Goods for Resale
897,897 GBP2025-06-30
1,336,731 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
5,400,549 GBP2025-06-30
4,582,088 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
6,208,709 GBP2025-06-30
4,186,430 GBP2024-06-30
Other Debtors
Current
627,248 GBP2025-06-30
735,909 GBP2024-06-30
Prepayments/Accrued Income
Current
188,556 GBP2025-06-30
243,519 GBP2024-06-30
Debtors - Deferred Tax Asset
Current
75,317 GBP2025-06-30
78,687 GBP2024-06-30
Bank Overdrafts
-115,184 GBP2024-06-30
Cash and Cash Equivalents
1,321,133 GBP2025-06-30
3,360,640 GBP2024-06-30
Bank Overdrafts
Current
115,184 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,832,812 GBP2025-06-30
2,999,034 GBP2024-06-30
Corporation Tax Payable
Current
62,447 GBP2025-06-30
236,205 GBP2024-06-30
Taxation/Social Security Payable
Current
316,378 GBP2025-06-30
270,351 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
844,314 GBP2025-06-30
860,421 GBP2024-06-30
Creditors
Current
4,055,951 GBP2025-06-30
4,481,195 GBP2024-06-30
Net Deferred Tax Liability/Asset
75,317 GBP2025-06-30
78,687 GBP2024-06-30
25,649 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,370 GBP2024-07-01 ~ 2025-06-30
53,038 GBP2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,934,900 shares2025-06-30
10,934,900 shares2024-06-30
Par Value of Share
Class 1 ordinary share
0.012024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
385,205 GBP2025-06-30
240,625 GBP2024-06-30
Between one and five year
797,079 GBP2025-06-30
More than five year
50,373 GBP2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,232,657 GBP2025-06-30
240,625 GBP2024-06-30