Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
25,530,694 GBP2023-07-01 ~ 2024-06-30
22,978,144 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
21,183,035 GBP2023-07-01 ~ 2024-06-30
19,631,946 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,347,659 GBP2023-07-01 ~ 2024-06-30
3,346,198 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
369,860 GBP2023-07-01 ~ 2024-06-30
330,815 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,157,423 GBP2023-07-01 ~ 2024-06-30
2,730,009 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
820,376 GBP2023-07-01 ~ 2024-06-30
438,811 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
2,387 GBP2023-07-01 ~ 2024-06-30
351 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
315,097 GBP2023-07-01 ~ 2024-06-30
238,794 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
507,666 GBP2023-07-01 ~ 2024-06-30
200,368 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
149,633 GBP2023-07-01 ~ 2024-06-30
22,119 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
358,033 GBP2023-07-01 ~ 2024-06-30
178,249 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
358,033 GBP2023-07-01 ~ 2024-06-30
178,249 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
6,309,976 GBP2024-06-30
6,194,142 GBP2023-06-30
Total Inventories
34,565 GBP2024-06-30
35,940 GBP2023-06-30
Debtors
6,210,455 GBP2024-06-30
5,318,738 GBP2023-06-30
Cash at bank and in hand
518,170 GBP2024-06-30
431,007 GBP2023-06-30
Current Assets
6,763,190 GBP2024-06-30
5,785,685 GBP2023-06-30
Creditors
Current
7,586,989 GBP2024-06-30
6,379,978 GBP2023-06-30
Net Current Assets/Liabilities
-823,799 GBP2024-06-30
-594,293 GBP2023-06-30
Total Assets Less Current Liabilities
5,486,177 GBP2024-06-30
5,599,849 GBP2023-06-30
Net Assets/Liabilities
2,434,674 GBP2024-06-30
2,201,641 GBP2023-06-30
Equity
Called up share capital
10,000 GBP2024-06-30
10,000 GBP2023-06-30
10,000 GBP2022-06-30
Retained earnings (accumulated losses)
2,424,674 GBP2024-06-30
2,191,641 GBP2023-06-30
2,138,392 GBP2022-06-30
Equity
2,434,674 GBP2024-06-30
2,201,641 GBP2023-06-30
2,148,392 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
358,033 GBP2023-07-01 ~ 2024-06-30
178,249 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-125,000 GBP2023-07-01 ~ 2024-06-30
-125,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-125,000 GBP2023-07-01 ~ 2024-06-30
-125,000 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
8,915,140 GBP2023-07-01 ~ 2024-06-30
7,425,581 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
844,017 GBP2023-07-01 ~ 2024-06-30
717,123 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,425 GBP2023-07-01 ~ 2024-06-30
121,253 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
9,909,582 GBP2023-07-01 ~ 2024-06-30
8,263,957 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
2492023-07-01 ~ 2024-06-30
1982022-07-01 ~ 2023-06-30
Director Remuneration
184,559 GBP2023-07-01 ~ 2024-06-30
181,423 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
862,349 GBP2023-07-01 ~ 2024-06-30
638,242 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
10,000 GBP2023-07-01 ~ 2024-06-30
8,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
46,266 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
126,917 GBP2023-07-01 ~ 2024-06-30
50,092 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,329,659 GBP2024-06-30
4,329,659 GBP2023-06-30
Plant and equipment
8,256,318 GBP2024-06-30
7,624,729 GBP2023-06-30
Furniture and fittings
334,967 GBP2024-06-30
287,379 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-332,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,414,770 GBP2024-06-30
2,328,177 GBP2023-06-30
Plant and equipment
4,068,880 GBP2024-06-30
3,624,505 GBP2023-06-30
Furniture and fittings
197,733 GBP2024-06-30
157,100 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86,593 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
717,354 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
40,633 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-253,193 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
1,914,889 GBP2024-06-30
2,001,482 GBP2023-06-30
Plant and equipment
4,187,438 GBP2024-06-30
4,000,224 GBP2023-06-30
Furniture and fittings
137,234 GBP2024-06-30
130,279 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
36,000 GBP2024-06-30
36,000 GBP2023-06-30
Computers
324,327 GBP2024-06-30
296,234 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
13,281,271 GBP2024-06-30
12,574,001 GBP2023-06-30
Property, Plant & Equipment - Disposals
-332,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
30,127 GBP2024-06-30
28,169 GBP2023-06-30
Computers
259,785 GBP2024-06-30
241,908 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,971,295 GBP2024-06-30
6,379,859 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,958 GBP2023-07-01 ~ 2024-06-30
Computers
15,811 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
862,349 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-253,193 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
5,873 GBP2024-06-30
7,831 GBP2023-06-30
Computers
64,542 GBP2024-06-30
54,326 GBP2023-06-30
Merchandise
34,565 GBP2024-06-30
35,940 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
5,273,966 GBP2024-06-30
4,470,645 GBP2023-06-30
Other Debtors
Current
218,135 GBP2024-06-30
201,928 GBP2023-06-30
Prepayments/Accrued Income
Current
333,709 GBP2024-06-30
237,080 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
6,210,455 GBP2024-06-30
Current, Amounts falling due within one year
5,318,738 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
141,584 GBP2024-06-30
97,841 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
972,282 GBP2024-06-30
887,777 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,291,089 GBP2024-06-30
2,277,677 GBP2023-06-30
Corporation Tax Payable
Current
149,626 GBP2023-06-30
Other Taxation & Social Security Payable
Current
220,564 GBP2024-06-30
182,066 GBP2023-06-30
Other Creditors
Current
3,158,517 GBP2024-06-30
2,181,044 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
272,439 GBP2024-06-30
164,419 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
1,416,339 GBP2024-06-30
1,566,237 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,284,448 GBP2024-06-30
1,630,888 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
97,841 GBP2023-06-30
Non-current, Between two and five year
392,820 GBP2024-06-30
Between two and five year, Non-current
293,523 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,284,448 GBP2024-06-30
hire purchase agreements
2,256,730 GBP2024-06-30
2,518,665 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
350,716 GBP2024-06-30
201,083 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-06-30