Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
8,856,222 GBP2024-07-01 ~ 2025-06-30
13,533,132 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
6,590,040 GBP2024-07-01 ~ 2025-06-30
10,819,602 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
2,266,182 GBP2024-07-01 ~ 2025-06-30
2,713,530 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,984,884 GBP2024-07-01 ~ 2025-06-30
2,461,176 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
281,298 GBP2024-07-01 ~ 2025-06-30
252,354 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
65 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
41,237 GBP2024-07-01 ~ 2025-06-30
11,079 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
240,061 GBP2024-07-01 ~ 2025-06-30
241,340 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
37,839 GBP2024-07-01 ~ 2025-06-30
89,403 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
202,222 GBP2024-07-01 ~ 2025-06-30
151,937 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
202,222 GBP2024-07-01 ~ 2025-06-30
151,937 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,055,878 GBP2025-06-30
1,039,829 GBP2024-06-30
Total Inventories
73,996 GBP2025-06-30
4,459,940 GBP2024-06-30
Debtors
5,218,835 GBP2025-06-30
2,413,368 GBP2024-06-30
Cash at bank and in hand
2,407 GBP2025-06-30
301,390 GBP2024-06-30
Current Assets
5,295,238 GBP2025-06-30
7,174,698 GBP2024-06-30
Creditors
Current
1,236,598 GBP2025-06-30
3,265,860 GBP2024-06-30
Net Current Assets/Liabilities
4,058,640 GBP2025-06-30
3,908,838 GBP2024-06-30
Total Assets Less Current Liabilities
5,114,518 GBP2025-06-30
4,948,667 GBP2024-06-30
Net Assets/Liabilities
5,077,583 GBP2025-06-30
4,875,361 GBP2024-06-30
Equity
Called up share capital
20,000 GBP2025-06-30
20,000 GBP2024-06-30
20,000 GBP2023-06-30
Retained earnings (accumulated losses)
5,057,583 GBP2025-06-30
4,855,361 GBP2024-06-30
4,703,424 GBP2023-06-30
Equity
5,077,583 GBP2025-06-30
4,875,361 GBP2024-06-30
4,723,424 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
202,222 GBP2024-07-01 ~ 2025-06-30
151,937 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,042,690 GBP2024-07-01 ~ 2025-06-30
1,278,443 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
98,716 GBP2024-07-01 ~ 2025-06-30
127,463 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,157 GBP2024-07-01 ~ 2025-06-30
64,094 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,175,563 GBP2024-07-01 ~ 2025-06-30
1,470,000 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
242024-07-01 ~ 2025-06-30
342023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
106,766 GBP2024-07-01 ~ 2025-06-30
195,295 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
26,300 GBP2024-07-01 ~ 2025-06-30
24,625 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
74,209 GBP2024-07-01 ~ 2025-06-30
71,040 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
60,015 GBP2024-07-01 ~ 2025-06-30
60,335 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,166,903 GBP2025-06-30
2,166,903 GBP2024-06-30
Plant and equipment
1,165,221 GBP2025-06-30
2,291,025 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-1,175,674 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
115,065 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,487,471 GBP2025-06-30
1,436,731 GBP2024-06-30
Plant and equipment
939,380 GBP2025-06-30
2,018,191 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,740 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
45,303 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,124,114 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
679,432 GBP2025-06-30
730,172 GBP2024-06-30
Improvements to leasehold property
115,065 GBP2025-06-30
Plant and equipment
225,841 GBP2025-06-30
272,834 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
18,566 GBP2025-06-30
86,551 GBP2024-06-30
Motor vehicles
7,995 GBP2025-06-30
13,270 GBP2024-06-30
Computers
238,029 GBP2025-06-30
235,182 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,711,779 GBP2025-06-30
4,792,931 GBP2024-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-78,170 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-5,275 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-1,259,119 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,639 GBP2025-06-30
81,662 GBP2024-06-30
Motor vehicles
7,732 GBP2025-06-30
9,398 GBP2024-06-30
Computers
215,679 GBP2025-06-30
207,120 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,655,901 GBP2025-06-30
3,753,102 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,636 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
528 GBP2024-07-01 ~ 2025-06-30
Computers
8,559 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
106,766 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-77,659 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-2,194 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,203,967 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
12,927 GBP2025-06-30
4,889 GBP2024-06-30
Motor vehicles
263 GBP2025-06-30
3,872 GBP2024-06-30
Computers
22,350 GBP2025-06-30
28,062 GBP2024-06-30
Merchandise
73,996 GBP2025-06-30
4,459,940 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,747,069 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
4,093,984 GBP2025-06-30
193,493 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
170,023 GBP2025-06-30
244,232 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
76,756 GBP2025-06-30
57,879 GBP2024-06-30
Prepayments
Current
878,072 GBP2025-06-30
170,695 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
5,218,835 GBP2025-06-30
Amounts falling due within one year, Current
2,413,368 GBP2024-06-30
Trade Creditors/Trade Payables
Current
818,646 GBP2025-06-30
1,224,137 GBP2024-06-30
Amounts owed to group undertakings
Current
1,036,707 GBP2024-06-30
Other Taxation & Social Security Payable
Current
17,104 GBP2025-06-30
26,057 GBP2024-06-30
Other Creditors
Current
13,180 GBP2025-06-30
763,780 GBP2024-06-30
Accrued Liabilities
Current
387,668 GBP2025-06-30
215,179 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,695 GBP2025-06-30
22,513 GBP2024-06-30
Between one and five year
38,365 GBP2025-06-30
21,023 GBP2024-06-30
All periods
76,060 GBP2025-06-30
43,536 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,935 GBP2025-06-30
73,306 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2025-06-30