(expand)Turnover/Revenue
14,009,334 GBP2023-07-01 ~ 2024-06-30
13,103,828 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-10,728,683 GBP2023-07-01 ~ 2024-06-30
-10,301,175 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,280,651 GBP2023-07-01 ~ 2024-06-30
2,802,653 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-908,068 GBP2023-07-01 ~ 2024-06-30
-904,341 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-677,346 GBP2023-07-01 ~ 2024-06-30
-624,808 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,726,287 GBP2023-07-01 ~ 2024-06-30
1,273,504 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
48,235 GBP2023-07-01 ~ 2024-06-30
4,727 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,641,322 GBP2023-07-01 ~ 2024-06-30
1,142,413 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,476,433 GBP2023-07-01 ~ 2024-06-30
1,191,521 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
15,189,167 GBP2024-06-30
15,782,461 GBP2023-06-30
Fixed Assets - Investments
199,484 GBP2024-06-30
199,484 GBP2023-06-30
Investment Property
4,891,570 GBP2024-06-30
4,724,320 GBP2023-06-30
Fixed Assets
20,280,221 GBP2024-06-30
20,706,265 GBP2023-06-30
Total Inventories
1,378,408 GBP2024-06-30
1,332,263 GBP2023-06-30
Debtors
Current
460,678 GBP2024-06-30
1,171,099 GBP2023-06-30
Cash at bank and in hand
2,008,180 GBP2024-06-30
907,499 GBP2023-06-30
Current Assets
3,847,266 GBP2024-06-30
3,410,861 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-1,962,320 GBP2024-06-30
-3,077,973 GBP2023-06-30
Net Current Assets/Liabilities
1,884,946 GBP2024-06-30
332,888 GBP2023-06-30
Total Assets Less Current Liabilities
22,165,167 GBP2024-06-30
21,039,153 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-3,422,897 GBP2024-06-30
Net Assets/Liabilities
17,880,200 GBP2024-06-30
16,565,997 GBP2023-06-30
Equity
Called up share capital
850,000 GBP2024-06-30
850,000 GBP2023-06-30
850,000 GBP2022-07-01
Retained earnings (accumulated losses)
16,105,115 GBP2024-06-30
14,817,026 GBP2023-06-30
13,793,370 GBP2022-07-01
Equity
17,880,200 GBP2024-06-30
16,565,997 GBP2023-06-30
15,542,341 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,476,433 GBP2023-07-01 ~ 2024-06-30
1,191,521 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-162,230 GBP2023-07-01 ~ 2024-06-30
-167,865 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-162,230 GBP2023-07-01 ~ 2024-06-30
-167,865 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
468,549 GBP2023-07-01 ~ 2024-06-30
434,998 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
1,868,516 GBP2024-06-30
525,348 GBP2023-06-30
-229,757 GBP2022-07-01
Bank Overdrafts
-139,664 GBP2024-06-30
-382,151 GBP2023-06-30
Audit Fees/Expenses
5,780 GBP2023-07-01 ~ 2024-06-30
5,455 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
368,702 GBP2023-07-01 ~ 2024-06-30
361,594 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
50,527 GBP2023-07-01 ~ 2024-06-30
40,754 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
457,148 GBP2023-07-01 ~ 2024-06-30
451,737 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
89,949 GBP2023-07-01 ~ 2024-06-30
24,167 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
174,230 GBP2023-07-01 ~ 2024-06-30
176,269 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
164,889 GBP2023-07-01 ~ 2024-06-30
-49,108 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
410,331 GBP2023-07-01 ~ 2024-06-30
285,603 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Other
3,745,054 GBP2024-06-30
3,889,756 GBP2023-06-30
Plant and equipment
3,508,801 GBP2024-06-30
3,474,868 GBP2023-06-30
Motor vehicles
25,055 GBP2024-06-30
25,055 GBP2023-06-30
Office equipment
15,019 GBP2024-06-30
32,057 GBP2023-06-30
Buildings
16,501,311 GBP2024-06-30
16,607,237 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
23,795,240 GBP2024-06-30
24,028,973 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-105,387 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-128,456 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-136,200 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,273,134 GBP2023-06-30
Motor vehicles
17,128 GBP2023-06-30
Office equipment
25,423 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,246,511 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Other
195,253 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
1,982 GBP2023-07-01 ~ 2024-06-30
Office equipment, Owned/Freehold
4,727 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
468,549 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-89,786 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-108,987 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
2,087,655 GBP2024-06-30
Plant and equipment
2,369,431 GBP2024-06-30
Motor vehicles
19,110 GBP2024-06-30
Office equipment
10,949 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,606,073 GBP2024-06-30
Property, Plant & Equipment
Buildings
12,382,383 GBP2024-06-30
12,568,813 GBP2023-06-30
Other
1,657,399 GBP2024-06-30
1,997,353 GBP2023-06-30
Plant and equipment
1,139,370 GBP2024-06-30
1,201,734 GBP2023-06-30
Motor vehicles
5,945 GBP2024-06-30
7,927 GBP2023-06-30
Office equipment
4,070 GBP2024-06-30
6,634 GBP2023-06-30
Raw materials and consumables
589,524 GBP2024-06-30
459,362 GBP2023-06-30
Finished Goods/Goods for Resale
522,847 GBP2024-06-30
662,477 GBP2023-06-30
Value of work in progress
216,748 GBP2024-06-30
192,391 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
321,843 GBP2024-06-30
879,563 GBP2023-06-30
Other Debtors
Current
28,299 GBP2024-06-30
220,324 GBP2023-06-30
Prepayments/Accrued Income
Current
110,536 GBP2024-06-30
71,212 GBP2023-06-30
Bank Overdrafts
Current
139,664 GBP2024-06-30
382,151 GBP2023-06-30
Bank Borrowings
Current
330,578 GBP2024-06-30
330,247 GBP2023-06-30
Trade Creditors/Trade Payables
Current
928,389 GBP2024-06-30
1,751,446 GBP2023-06-30
Taxation/Social Security Payable
Current
21,382 GBP2024-06-30
20,132 GBP2023-06-30
Other Creditors
Current
449,256 GBP2024-06-30
512,249 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
93,051 GBP2024-06-30
81,748 GBP2023-06-30
Creditors
Current
1,962,320 GBP2024-06-30
3,077,973 GBP2023-06-30
Bank Borrowings
Non-current
2,410,397 GBP2024-06-30
2,740,976 GBP2023-06-30
Other Creditors
Non-current
500,000 GBP2024-06-30
500,000 GBP2023-06-30
Creditors
Non-current
3,422,897 GBP2024-06-30
3,775,976 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
330,578 GBP2024-06-30
330,247 GBP2023-06-30
Non-current, Between one and two years
330,578 GBP2023-06-30
Between two and five year, Non-current
2,079,486 GBP2024-06-30
Non-current, Between two and five year
2,410,397 GBP2023-06-30
Total Borrowings
2,740,975 GBP2024-06-30
3,071,222 GBP2023-06-30
Net Deferred Tax Liability/Asset
862,070 GBP2024-06-30
697,180 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
164,890 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
583,709 GBP2024-06-30
637,502 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
318,750 shares2024-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
318,750 shares2024-06-30
Par Value of Share
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
117,500 shares2024-06-30
Par Value of Share
Class 3 ordinary share
12023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10,000 shares2024-06-30
Par Value of Share
Class 4 ordinary share
12023-07-01 ~ 2024-06-30