Average Number of Employees
02022-07-01 ~ 2023-06-30
02021-01-01 ~ 2022-06-30
Turnover/Revenue
17,031,000 GBP2022-07-01 ~ 2023-06-30
21,914,000 GBP2021-01-01 ~ 2022-06-30
Cost of Sales
-11,416,000 GBP2022-07-01 ~ 2023-06-30
-14,818,000 GBP2021-01-01 ~ 2022-06-30
Gross Profit/Loss
5,615,000 GBP2022-07-01 ~ 2023-06-30
7,096,000 GBP2021-01-01 ~ 2022-06-30
Distribution Costs
-397,000 GBP2022-07-01 ~ 2023-06-30
-695,000 GBP2021-01-01 ~ 2022-06-30
Administrative Expenses
-3,391,000 GBP2022-07-01 ~ 2023-06-30
-3,967,000 GBP2021-01-01 ~ 2022-06-30
Operating Profit/Loss
1,828,000 GBP2022-07-01 ~ 2023-06-30
2,444,000 GBP2021-01-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
8,000 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,490,000 GBP2022-07-01 ~ 2023-06-30
1,830,000 GBP2021-01-01 ~ 2022-06-30
Profit/Loss
1,228,000 GBP2022-07-01 ~ 2023-06-30
1,354,000 GBP2021-01-01 ~ 2022-06-30
Property, Plant & Equipment
2,724,000 GBP2023-06-30
2,706,000 GBP2022-06-30
Fixed Assets
2,724,000 GBP2023-06-30
2,706,000 GBP2022-06-30
Total Inventories
3,352,000 GBP2023-06-30
2,256,000 GBP2022-06-30
Debtors
Current
2,653,000 GBP2023-06-30
3,537,000 GBP2022-06-30
Cash at bank and in hand
888,000 GBP2023-06-30
1,224,000 GBP2022-06-30
Current Assets
6,893,000 GBP2023-06-30
7,017,000 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-5,974,000 GBP2023-06-30
-7,368,000 GBP2022-06-30
Net Current Assets/Liabilities
919,000 GBP2023-06-30
-351,000 GBP2022-06-30
Total Assets Less Current Liabilities
3,643,000 GBP2023-06-30
2,355,000 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-138,000 GBP2023-06-30
-210,000 GBP2022-06-30
Net Assets/Liabilities
3,088,000 GBP2023-06-30
1,860,000 GBP2022-06-30
Equity
Called up share capital
400,000 GBP2023-06-30
400,000 GBP2022-06-30
400,000 GBP2021-01-01
Retained earnings (accumulated losses)
2,688,000 GBP2023-06-30
1,460,000 GBP2022-06-30
106,000 GBP2021-01-01
Equity
3,088,000 GBP2023-06-30
1,860,000 GBP2022-06-30
506,000 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,228,000 GBP2022-07-01 ~ 2023-06-30
1,354,000 GBP2021-01-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
330,000 GBP2022-07-01 ~ 2023-06-30
524,000 GBP2021-01-01 ~ 2022-06-30
Cash and Cash Equivalents
888,000 GBP2023-06-30
1,224,000 GBP2022-06-30
479,000 GBP2021-01-01
Audit Fees/Expenses
17,000 GBP2022-07-01 ~ 2023-06-30
15,000 GBP2021-01-01 ~ 2022-06-30
Wages/Salaries
3,463,000 GBP2022-07-01 ~ 2023-06-30
4,282,000 GBP2021-01-01 ~ 2022-06-30
Social Security Costs
317,000 GBP2022-07-01 ~ 2023-06-30
410,000 GBP2021-01-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,930,000 GBP2022-07-01 ~ 2023-06-30
4,868,000 GBP2021-01-01 ~ 2022-06-30
Director Remuneration
267,000 GBP2022-07-01 ~ 2023-06-30
159,000 GBP2021-01-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,000 GBP2022-07-01 ~ 2023-06-30
285,000 GBP2021-01-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
305,000 GBP2022-07-01 ~ 2023-06-30
348,000 GBP2021-01-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
1,827,000 GBP2023-06-30
1,827,000 GBP2022-06-30
Plant and equipment
3,587,000 GBP2023-06-30
3,436,000 GBP2022-06-30
Motor vehicles
191,000 GBP2023-06-30
217,000 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
6,028,000 GBP2023-06-30
5,737,000 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-74,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-77,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,793,000 GBP2022-06-30
Motor vehicles
88,000 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,031,000 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
195,000 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
279,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
51,000 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
51,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-54,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-57,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,985,000 GBP2023-06-30
Motor vehicles
85,000 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,304,000 GBP2023-06-30
Property, Plant & Equipment
Buildings
1,781,000 GBP2023-06-30
1,818,000 GBP2022-06-30
Plant and equipment
602,000 GBP2023-06-30
643,000 GBP2022-06-30
Motor vehicles
106,000 GBP2023-06-30
129,000 GBP2022-06-30
Plant and equipment, Under hire purchased contracts or finance leases
138,000 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
113,000 GBP2022-06-30
Under hire purchased contracts or finance leases
251,000 GBP2022-06-30
Raw materials and consumables
2,216,000 GBP2023-06-30
1,229,000 GBP2022-06-30
Value of work in progress
80,000 GBP2023-06-30
64,000 GBP2022-06-30
Finished Goods/Goods for Resale
1,056,000 GBP2023-06-30
963,000 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,789,000 GBP2023-06-30
2,075,000 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
616,000 GBP2023-06-30
1,375,000 GBP2022-06-30
Other Debtors
Current
25,000 GBP2023-06-30
Prepayments/Accrued Income
Current
223,000 GBP2023-06-30
87,000 GBP2022-06-30
Bank Borrowings
Current
10,000 GBP2023-06-30
9,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,551,000 GBP2023-06-30
1,602,000 GBP2022-06-30
Amounts owed to group undertakings
Current
3,152,000 GBP2023-06-30
4,525,000 GBP2022-06-30
Corporation Tax Payable
Current
171,000 GBP2022-06-30
Taxation/Social Security Payable
Current
125,000 GBP2023-06-30
111,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
100,000 GBP2023-06-30
126,000 GBP2022-06-30
Other Creditors
Current
3,000 GBP2023-06-30
165,000 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
1,033,000 GBP2023-06-30
659,000 GBP2022-06-30
Creditors
Current
5,974,000 GBP2023-06-30
7,368,000 GBP2022-06-30
Bank Borrowings
Non-current
24,000 GBP2023-06-30
34,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
114,000 GBP2023-06-30
176,000 GBP2022-06-30
Creditors
Non-current
138,000 GBP2023-06-30
210,000 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
9,000 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
9,000 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-06-30
9,000 GBP2022-06-30
Non-current, Between two and five year
15,000 GBP2023-06-30
25,000 GBP2022-06-30
Total Borrowings
35,000 GBP2023-06-30
43,000 GBP2022-06-30
Minimum gross finance lease payments owing
214,000 GBP2023-06-30
302,000 GBP2022-06-30
Net Deferred Tax Liability/Asset
-417,000 GBP2023-06-30
-285,000 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-132,000 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-147,000 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2023-06-30
400,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
02022-07-01 ~ 2023-06-30