(expand)Operating Profit/Loss
677,191 GBP2023-07-01 ~ 2024-06-30
1,760,660 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
52,275 GBP2023-07-01 ~ 2024-06-30
79,137 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
627,078 GBP2023-07-01 ~ 2024-06-30
1,683,325 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
72,202 GBP2023-07-01 ~ 2024-06-30
232,022 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
554,876 GBP2023-07-01 ~ 2024-06-30
1,451,303 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
16,387 GBP2024-06-30
19,237 GBP2023-06-30
Property, Plant & Equipment
2,771,266 GBP2024-06-30
2,960,075 GBP2023-06-30
Fixed Assets
2,787,653 GBP2024-06-30
2,979,312 GBP2023-06-30
Total Inventories
542,253 GBP2024-06-30
510,778 GBP2023-06-30
Debtors
2,124,244 GBP2024-06-30
2,224,538 GBP2023-06-30
Cash at bank and in hand
1,621,475 GBP2024-06-30
1,383,796 GBP2023-06-30
Current Assets
4,287,972 GBP2024-06-30
4,119,112 GBP2023-06-30
Creditors
Amounts falling due within one year
1,868,775 GBP2024-06-30
1,953,222 GBP2023-06-30
Net Current Assets/Liabilities
2,419,197 GBP2024-06-30
2,165,890 GBP2023-06-30
Total Assets Less Current Liabilities
5,206,850 GBP2024-06-30
5,145,202 GBP2023-06-30
Creditors
Amounts falling due after one year
722,868 GBP2024-06-30
821,011 GBP2023-06-30
Net Assets/Liabilities
3,837,757 GBP2024-06-30
3,623,450 GBP2023-06-30
Equity
Called up share capital
269 GBP2024-06-30
327 GBP2023-06-30
386 GBP2022-06-30
Capital redemption reserve
1,731 GBP2024-06-30
1,673 GBP2023-06-30
1,614 GBP2022-06-30
Retained earnings (accumulated losses)
3,835,757 GBP2024-06-30
3,621,450 GBP2023-06-30
2,552,365 GBP2022-06-30
Equity
3,837,757 GBP2024-06-30
3,623,450 GBP2023-06-30
Restated amount
3,623,450 GBP2023-06-30
2,554,365 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
554,876 GBP2023-07-01 ~ 2024-06-30
1,451,303 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
554,876 GBP2023-07-01 ~ 2024-06-30
1,451,303 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-35,776 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-35,776 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Called up share capital
-58 GBP2023-07-01 ~ 2024-06-30
-59 GBP2022-07-01 ~ 2023-06-30
Retained earnings (accumulated losses)
-340,569 GBP2023-07-01 ~ 2024-06-30
-382,218 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-340,569 GBP2023-07-01 ~ 2024-06-30
-382,218 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
476,766 GBP2023-07-01 ~ 2024-06-30
561,685 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
10.002023-07-01 ~ 2024-06-30
Furniture and fittings
10.002023-07-01 ~ 2024-06-30
Motor vehicles
25.002023-07-01 ~ 2024-06-30
Office equipment
25.002023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
102023-07-01 ~ 2024-06-30
102022-07-01 ~ 2023-06-30
Wages/Salaries
2,444,606 GBP2023-07-01 ~ 2024-06-30
2,330,239 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
259,970 GBP2023-07-01 ~ 2024-06-30
247,123 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,696 GBP2023-07-01 ~ 2024-06-30
141,209 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,761,272 GBP2023-07-01 ~ 2024-06-30
2,718,571 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
281,223 GBP2023-07-01 ~ 2024-06-30
180,202 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-54,516 GBP2023-07-01 ~ 2024-06-30
137,491 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
156,769 GBP2023-07-01 ~ 2024-06-30
345,082 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
35,776 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
28,500 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
12,113 GBP2024-06-30
9,263 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,850 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
120,136 GBP2024-06-30
84,276 GBP2023-06-30
Plant and equipment
6,528,586 GBP2024-06-30
6,419,951 GBP2023-06-30
Furniture and fittings
225,183 GBP2024-06-30
215,203 GBP2023-06-30
Motor vehicles
185,902 GBP2024-06-30
158,347 GBP2023-06-30
Office equipment
107,354 GBP2024-06-30
79,586 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
7,167,161 GBP2024-06-30
6,957,363 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-116,352 GBP2023-07-01 ~ 2024-06-30
Office equipment
-650 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-117,002 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,777 GBP2024-06-30
2,701 GBP2023-06-30
Plant and equipment
4,100,726 GBP2024-06-30
3,762,240 GBP2023-06-30
Furniture and fittings
141,038 GBP2024-06-30
125,739 GBP2023-06-30
Motor vehicles
81,203 GBP2024-06-30
51,662 GBP2023-06-30
Office equipment
68,151 GBP2024-06-30
54,946 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,395,895 GBP2024-06-30
3,997,288 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,076 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
416,522 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
15,299 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
29,541 GBP2023-07-01 ~ 2024-06-30
Office equipment
13,328 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
476,766 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-78,036 GBP2023-07-01 ~ 2024-06-30
Office equipment
-123 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-78,159 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
115,359 GBP2024-06-30
81,575 GBP2023-06-30
Plant and equipment
2,427,860 GBP2024-06-30
2,657,711 GBP2023-06-30
Furniture and fittings
84,145 GBP2024-06-30
89,464 GBP2023-06-30
Motor vehicles
104,699 GBP2024-06-30
106,685 GBP2023-06-30
Office equipment
39,203 GBP2024-06-30
24,640 GBP2023-06-30
Under hire purchased contracts or finance leases, Plant and equipment
1,560,302 GBP2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
1,877,975 GBP2023-06-30
Raw Materials
542,253 GBP2024-06-30
510,778 GBP2023-06-30
Trade Debtors/Trade Receivables
2,013,816 GBP2024-06-30
2,030,287 GBP2023-06-30
Prepayments/Accrued Income
102,059 GBP2024-06-30
192,387 GBP2023-06-30
Other Debtors
8,369 GBP2024-06-30
1,864 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
33,748 GBP2024-06-30
16,196 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
952,545 GBP2024-06-30
861,624 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
64,902 GBP2024-06-30
325,585 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
174,649 GBP2024-06-30
94,689 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
285,149 GBP2024-06-30
296,276 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
349,343 GBP2024-06-30
358,552 GBP2023-06-30
Amounts owed to directors
Amounts falling due within one year
8,439 GBP2024-06-30
300 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
163,586 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
559,282 GBP2024-06-30
821,011 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
349,343 GBP2024-06-30
358,552 GBP2023-06-30
Between one and five year
559,282 GBP2024-06-30
757,177 GBP2023-06-30
Minimum gross finance lease payments owing
908,625 GBP2024-06-30
1,179,563 GBP2023-06-30
Deferred Tax Liabilities
646,225 GBP2024-06-30
700,741 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
269 shares2024-06-30
327 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,100 GBP2024-06-30
23,093 GBP2023-06-30
Between one and five year
545,540 GBP2024-06-30
22,473 GBP2023-06-30
More than five year
517,500 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,209,140 GBP2024-06-30
45,566 GBP2023-06-30