Cost of Sales
-12,793,163 GBP2022-07-01 ~ 2023-06-30
-10,834,523 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-1,315,395 GBP2022-07-01 ~ 2023-06-30
-1,121,344 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
55,568 GBP2022-07-01 ~ 2023-06-30
2,260 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,143,843 GBP2022-07-01 ~ 2023-06-30
2,553,436 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,707,907 GBP2022-07-01 ~ 2023-06-30
2,219,615 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
819,607 GBP2023-06-30
862,954 GBP2022-06-30
Fixed Assets - Investments
0 GBP2023-06-30
300,000 GBP2022-06-30
Fixed Assets
819,607 GBP2023-06-30
1,162,954 GBP2022-06-30
Debtors
2,595,609 GBP2023-06-30
4,593,947 GBP2022-06-30
Cash at bank and in hand
12,665,862 GBP2023-06-30
9,128,946 GBP2022-06-30
Current Assets
16,953,503 GBP2023-06-30
15,377,801 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-3,577,028 GBP2023-06-30
-3,737,199 GBP2022-06-30
Net Current Assets/Liabilities
13,376,475 GBP2023-06-30
11,640,602 GBP2022-06-30
Total Assets Less Current Liabilities
14,196,082 GBP2023-06-30
12,803,556 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-45,000 GBP2023-06-30
-103,747 GBP2022-06-30
Net Assets/Liabilities
14,151,082 GBP2023-06-30
12,698,175 GBP2022-06-30
Equity
Called up share capital
1,000 GBP2023-06-30
1,000 GBP2022-06-30
1,000 GBP2021-06-30
Retained earnings (accumulated losses)
14,150,082 GBP2023-06-30
12,697,175 GBP2022-06-30
10,727,560 GBP2021-06-30
Equity
14,151,082 GBP2023-06-30
12,698,175 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,707,907 GBP2022-07-01 ~ 2023-06-30
2,219,615 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-255,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
6,100 GBP2022-07-01 ~ 2023-06-30
5,600 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
142022-07-01 ~ 2023-06-30
142021-07-01 ~ 2022-06-30
Wages/Salaries
658,978 GBP2022-07-01 ~ 2023-06-30
639,586 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,371 GBP2022-07-01 ~ 2023-06-30
8,118 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
745,075 GBP2022-07-01 ~ 2023-06-30
721,001 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
235,000 GBP2022-07-01 ~ 2023-06-30
235,000 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,634 GBP2022-07-01 ~ 2023-06-30
-4,877 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
939,763 GBP2023-06-30
939,763 GBP2022-06-30
Plant and equipment
253,740 GBP2023-06-30
253,341 GBP2022-06-30
Furniture and fittings
138,606 GBP2023-06-30
134,432 GBP2022-06-30
Motor vehicles
31,288 GBP2023-06-30
31,288 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,363,397 GBP2023-06-30
1,358,824 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
140,281 GBP2023-06-30
126,253 GBP2022-06-30
Plant and equipment
244,098 GBP2023-06-30
219,378 GBP2022-06-30
Furniture and fittings
128,123 GBP2023-06-30
118,951 GBP2022-06-30
Motor vehicles
31,288 GBP2023-06-30
31,288 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
543,790 GBP2023-06-30
495,870 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
14,028 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
24,720 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
9,172 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
0 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
47,920 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
799,482 GBP2023-06-30
813,510 GBP2022-06-30
Plant and equipment
9,642 GBP2023-06-30
33,963 GBP2022-06-30
Furniture and fittings
10,483 GBP2023-06-30
15,481 GBP2022-06-30
Motor vehicles
0 GBP2023-06-30
0 GBP2022-06-30
Finished Goods/Goods for Resale
1,692,032 GBP2023-06-30
1,654,908 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,097,281 GBP2023-06-30
3,448,086 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
0 GBP2023-06-30
1,046,633 GBP2022-06-30
Other Debtors
Current
421,777 GBP2023-06-30
24,200 GBP2022-06-30
Prepayments/Accrued Income
Current
76,551 GBP2023-06-30
75,028 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,595,609 GBP2023-06-30
4,593,947 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
0 GBP2023-06-30
50,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,205,853 GBP2023-06-30
2,733,775 GBP2022-06-30
Corporation Tax Payable
Current
145,279 GBP2023-06-30
36,700 GBP2022-06-30
Other Taxation & Social Security Payable
Current
634,544 GBP2023-06-30
268,801 GBP2022-06-30
Other Creditors
Current
577,766 GBP2023-06-30
470,460 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
13,586 GBP2023-06-30
177,463 GBP2022-06-30
Creditors
Current
3,577,028 GBP2023-06-30
3,737,199 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-06-30
103,747 GBP2022-06-30
Creditors
Non-current
45,000 GBP2023-06-30
103,747 GBP2022-06-30
Bank Borrowings
0 GBP2023-06-30
153,747 GBP2022-06-30
Total Borrowings
Current
0 GBP2023-06-30
50,000 GBP2022-06-30
Non-current
0 GBP2023-06-30
103,747 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,421 GBP2023-06-30
24,212 GBP2022-06-30
Between two and five year
1,596 GBP2023-06-30
11,017 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
11,017 GBP2023-06-30
35,229 GBP2022-06-30