(expand)Gross Profit/Loss
3,471,528 GBP2022-07-01 ~ 2023-06-30
2,163,313 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
1,710,868 GBP2022-07-01 ~ 2023-06-30
1,456,019 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,760,660 GBP2022-07-01 ~ 2023-06-30
732,426 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
79,137 GBP2022-07-01 ~ 2023-06-30
79,079 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,683,325 GBP2022-07-01 ~ 2023-06-30
653,449 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
232,022 GBP2022-07-01 ~ 2023-06-30
125,367 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,451,303 GBP2022-07-01 ~ 2023-06-30
528,082 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
19,237 GBP2023-06-30
22,087 GBP2022-06-30
Property, Plant & Equipment
2,960,075 GBP2023-06-30
3,067,884 GBP2022-06-30
Fixed Assets
2,979,312 GBP2023-06-30
3,089,971 GBP2022-06-30
Total Inventories
510,778 GBP2023-06-30
546,226 GBP2022-06-30
Debtors
2,224,538 GBP2023-06-30
2,183,368 GBP2022-06-30
Cash at bank and in hand
1,383,796 GBP2023-06-30
448,854 GBP2022-06-30
Current Assets
4,119,112 GBP2023-06-30
3,178,448 GBP2022-06-30
Creditors
Amounts falling due within one year
1,953,222 GBP2023-06-30
2,271,362 GBP2022-06-30
Net Current Assets/Liabilities
2,165,890 GBP2023-06-30
907,086 GBP2022-06-30
Total Assets Less Current Liabilities
5,145,202 GBP2023-06-30
3,997,057 GBP2022-06-30
Creditors
Amounts falling due after one year
821,011 GBP2023-06-30
879,442 GBP2022-06-30
Net Assets/Liabilities
3,623,450 GBP2023-06-30
2,554,365 GBP2022-06-30
Equity
Called up share capital
327 GBP2023-06-30
386 GBP2022-06-30
445 GBP2021-06-30
Capital redemption reserve
1,673 GBP2023-06-30
1,614 GBP2022-06-30
1,555 GBP2021-06-30
Retained earnings (accumulated losses)
3,621,450 GBP2023-06-30
2,552,365 GBP2022-06-30
2,770,708 GBP2021-06-30
Equity
3,623,450 GBP2023-06-30
2,554,365 GBP2022-06-30
Restated amount
2,554,365 GBP2022-06-30
2,772,708 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,451,303 GBP2022-07-01 ~ 2023-06-30
528,082 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,451,303 GBP2022-07-01 ~ 2023-06-30
528,082 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-35,776 GBP2022-07-01 ~ 2023-06-30
-399,984 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-35,776 GBP2022-07-01 ~ 2023-06-30
-399,984 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Called up share capital
-59 GBP2022-07-01 ~ 2023-06-30
-59 GBP2021-07-01 ~ 2022-06-30
Retained earnings (accumulated losses)
-382,218 GBP2022-07-01 ~ 2023-06-30
-746,425 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-382,218 GBP2022-07-01 ~ 2023-06-30
-746,425 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
561,685 GBP2022-07-01 ~ 2023-06-30
552,444 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102022-07-01 ~ 2023-06-30
Furniture and fittings
0.102022-07-01 ~ 2023-06-30
Motor vehicles
0.252022-07-01 ~ 2023-06-30
Office equipment
0.252022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
102022-07-01 ~ 2023-06-30
122021-07-01 ~ 2022-06-30
Wages/Salaries
2,330,239 GBP2022-07-01 ~ 2023-06-30
2,095,072 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
247,123 GBP2022-07-01 ~ 2023-06-30
215,855 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
141,209 GBP2022-07-01 ~ 2023-06-30
146,842 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,718,571 GBP2022-07-01 ~ 2023-06-30
2,457,769 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
180,202 GBP2022-07-01 ~ 2023-06-30
82,242 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
137,491 GBP2022-07-01 ~ 2023-06-30
-9,830 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
345,082 GBP2022-07-01 ~ 2023-06-30
124,155 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
35,776 GBP2022-07-01 ~ 2023-06-30
399,984 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
28,500 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
9,263 GBP2023-06-30
6,413 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,850 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
84,276 GBP2023-06-30
78,486 GBP2022-06-30
Plant and equipment
6,419,951 GBP2023-06-30
6,292,427 GBP2022-06-30
Furniture and fittings
215,203 GBP2023-06-30
200,374 GBP2022-06-30
Motor vehicles
158,347 GBP2023-06-30
202,187 GBP2022-06-30
Office equipment
79,586 GBP2023-06-30
66,213 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
6,957,363 GBP2023-06-30
6,839,687 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-739,416 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-43,840 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-783,256 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,701 GBP2023-06-30
1,015 GBP2022-06-30
Plant and equipment
3,762,240 GBP2023-06-30
3,581,607 GBP2022-06-30
Furniture and fittings
125,739 GBP2023-06-30
109,794 GBP2022-06-30
Motor vehicles
51,662 GBP2023-06-30
33,910 GBP2022-06-30
Office equipment
54,946 GBP2023-06-30
45,477 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,997,288 GBP2023-06-30
3,771,803 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,686 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
493,600 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
15,945 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
40,985 GBP2022-07-01 ~ 2023-06-30
Office equipment
9,469 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
561,685 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-312,967 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-23,233 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-336,200 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
81,575 GBP2023-06-30
77,471 GBP2022-06-30
Plant and equipment
2,657,711 GBP2023-06-30
2,710,820 GBP2022-06-30
Furniture and fittings
89,464 GBP2023-06-30
90,580 GBP2022-06-30
Motor vehicles
106,685 GBP2023-06-30
168,277 GBP2022-06-30
Office equipment
24,640 GBP2023-06-30
20,736 GBP2022-06-30
Under hire purchased contracts or finance leases, Plant and equipment
1,877,975 GBP2023-06-30
2,044,557 GBP2022-06-30
Raw Materials
510,778 GBP2023-06-30
546,226 GBP2022-06-30
Trade Debtors/Trade Receivables
2,030,287 GBP2023-06-30
2,075,089 GBP2022-06-30
Prepayments/Accrued Income
192,387 GBP2023-06-30
107,134 GBP2022-06-30
Other Debtors
1,864 GBP2023-06-30
1,145 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
16,196 GBP2023-06-30
94,305 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
861,624 GBP2023-06-30
959,925 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
325,585 GBP2023-06-30
56,119 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
94,689 GBP2023-06-30
25,424 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
296,276 GBP2023-06-30
296,932 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
358,552 GBP2023-06-30
461,107 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
300 GBP2023-06-30
377,550 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
16,196 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
821,011 GBP2023-06-30
863,246 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
358,552 GBP2023-06-30
461,107 GBP2022-06-30
Between one and five year
757,177 GBP2023-06-30
808,959 GBP2022-06-30
Minimum gross finance lease payments owing
1,179,563 GBP2023-06-30
1,324,353 GBP2022-06-30
Deferred Tax Liabilities
700,741 GBP2023-06-30
563,250 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
327 shares2023-06-30
386 shares2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,093 GBP2023-06-30
141,666 GBP2022-06-30
Between one and five year
22,473 GBP2023-06-30
38,187 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
45,566 GBP2023-06-30
179,853 GBP2022-06-30