Average Number of Employees
532023-07-01 ~ 2024-06-30
522022-07-01 ~ 2023-06-30
Turnover/Revenue
24,373,594 GBP2023-07-01 ~ 2024-06-30
23,059,806 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-18,928,494 GBP2023-07-01 ~ 2024-06-30
-17,694,535 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,445,100 GBP2023-07-01 ~ 2024-06-30
5,365,271 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,824,050 GBP2023-07-01 ~ 2024-06-30
-4,173,651 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,621,050 GBP2023-07-01 ~ 2024-06-30
509,280 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
34,193 GBP2023-07-01 ~ 2024-06-30
9,084 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,652,623 GBP2023-07-01 ~ 2024-06-30
515,980 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,295,672 GBP2023-07-01 ~ 2024-06-30
265,423 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
314,747 GBP2024-06-30
226,698 GBP2023-06-30
Fixed Assets
314,747 GBP2024-06-30
226,698 GBP2023-06-30
Total Inventories
1,336,731 GBP2024-06-30
2,175,952 GBP2023-06-30
Debtors
Current
9,826,633 GBP2024-06-30
9,045,368 GBP2023-06-30
Cash at bank and in hand
3,475,824 GBP2024-06-30
2,338,372 GBP2023-06-30
Current Assets
14,639,188 GBP2024-06-30
13,559,692 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-4,481,195 GBP2024-06-30
Net Current Assets/Liabilities
10,157,993 GBP2024-06-30
9,212,870 GBP2023-06-30
Total Assets Less Current Liabilities
10,472,740 GBP2024-06-30
9,439,568 GBP2023-06-30
Net Assets/Liabilities
10,472,740 GBP2024-06-30
9,439,568 GBP2023-06-30
Equity
Called up share capital
109,349 GBP2024-06-30
109,349 GBP2023-06-30
109,349 GBP2022-07-01
Share premium
148,117 GBP2024-06-30
148,117 GBP2023-06-30
148,117 GBP2022-07-01
Other miscellaneous reserve
37,712 GBP2024-06-30
37,712 GBP2023-06-30
37,712 GBP2022-07-01
Retained earnings (accumulated losses)
10,177,562 GBP2024-06-30
9,144,390 GBP2023-06-30
9,130,967 GBP2022-07-01
Equity
10,472,740 GBP2024-06-30
9,439,568 GBP2023-06-30
9,426,145 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,295,672 GBP2023-07-01 ~ 2024-06-30
265,423 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-262,500 GBP2023-07-01 ~ 2024-06-30
-252,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-262,500 GBP2023-07-01 ~ 2024-06-30
-252,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
17,290 GBP2023-07-01 ~ 2024-06-30
17,186 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,117,855 GBP2023-07-01 ~ 2024-06-30
1,993,580 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
221,133 GBP2023-07-01 ~ 2024-06-30
214,294 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,450,223 GBP2023-07-01 ~ 2024-06-30
2,326,217 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
522,119 GBP2023-07-01 ~ 2024-06-30
440,629 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-53,038 GBP2023-07-01 ~ 2024-06-30
15,513 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
413,156 GBP2023-07-01 ~ 2024-06-30
105,755 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
479,639 GBP2024-06-30
479,639 GBP2023-06-30
Motor vehicles
635,399 GBP2024-06-30
527,284 GBP2023-06-30
Furniture and fittings
126,958 GBP2024-06-30
126,958 GBP2023-06-30
Other
242,611 GBP2024-06-30
242,611 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,484,607 GBP2024-06-30
1,376,492 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-112,196 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-112,196 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
457,843 GBP2023-06-30
Motor vehicles
330,000 GBP2023-06-30
Furniture and fittings
124,072 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,149,794 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
21,796 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
106,994 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
132,217 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-112,151 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-112,151 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
479,639 GBP2024-06-30
Motor vehicles
324,843 GBP2024-06-30
Furniture and fittings
124,948 GBP2024-06-30
Other
240,430 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,169,860 GBP2024-06-30
Property, Plant & Equipment
Motor vehicles
310,556 GBP2024-06-30
197,284 GBP2023-06-30
Furniture and fittings
2,010 GBP2024-06-30
2,886 GBP2023-06-30
Other
2,181 GBP2024-06-30
4,732 GBP2023-06-30
Plant and equipment
21,796 GBP2023-06-30
Finished Goods/Goods for Resale
1,336,731 GBP2024-06-30
2,175,952 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
4,582,088 GBP2024-06-30
4,531,556 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
4,186,430 GBP2024-06-30
3,618,453 GBP2023-06-30
Other Debtors
Current
735,909 GBP2024-06-30
665,895 GBP2023-06-30
Prepayments/Accrued Income
Current
243,519 GBP2024-06-30
203,815 GBP2023-06-30
Debtors - Deferred Tax Asset
Current
78,687 GBP2024-06-30
25,649 GBP2023-06-30
Bank Overdrafts
-115,184 GBP2024-06-30
Cash and Cash Equivalents
3,360,640 GBP2024-06-30
2,338,372 GBP2023-06-30
Bank Overdrafts
Current
115,184 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,999,034 GBP2024-06-30
3,024,495 GBP2023-06-30
Corporation Tax Payable
Current
236,205 GBP2024-06-30
134,433 GBP2023-06-30
Taxation/Social Security Payable
Current
270,351 GBP2024-06-30
249,436 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
860,421 GBP2024-06-30
938,458 GBP2023-06-30
Creditors
Current
4,481,195 GBP2024-06-30
4,346,822 GBP2023-06-30
Net Deferred Tax Liability/Asset
78,687 GBP2024-06-30
25,649 GBP2023-06-30
41,162 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
53,038 GBP2023-07-01 ~ 2024-06-30
-15,513 GBP2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,934,900 shares2024-06-30
10,934,900 shares2023-06-30
Par Value of Share
Class 1 ordinary share
0.012023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,625 GBP2024-06-30
577,500 GBP2023-06-30
Between one and five year
240,625 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
240,625 GBP2024-06-30
818,125 GBP2023-06-30