Par Value of Share
Class 1 ordinary share
12021-07-01 ~ 2022-06-30
Turnover/Revenue
12,676,361 GBP2021-07-01 ~ 2022-06-30
10,979,673 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-11,255,776 GBP2021-07-01 ~ 2022-06-30
-9,901,695 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
1,420,585 GBP2021-07-01 ~ 2022-06-30
1,077,978 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-736,177 GBP2021-07-01 ~ 2022-06-30
-612,651 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
723,458 GBP2021-07-01 ~ 2022-06-30
522,231 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
592,832 GBP2021-07-01 ~ 2022-06-30
380,799 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
540,377 GBP2021-07-01 ~ 2022-06-30
300,643 GBP2020-07-01 ~ 2021-06-30
Comprehensive Income/Expense
540,377 GBP2021-07-01 ~ 2022-06-30
300,643 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment
4,640,393 GBP2022-06-30
4,772,341 GBP2021-06-30
Total Inventories
304,946 GBP2022-06-30
240,972 GBP2021-06-30
Debtors
2,895,369 GBP2022-06-30
2,903,181 GBP2021-06-30
Cash at bank and in hand
104,674 GBP2022-06-30
26,386 GBP2021-06-30
Current Assets
3,304,989 GBP2022-06-30
3,170,539 GBP2021-06-30
Net Current Assets/Liabilities
512,130 GBP2022-06-30
-35,781 GBP2021-06-30
Total Assets Less Current Liabilities
5,152,523 GBP2022-06-30
4,736,560 GBP2021-06-30
Creditors
Non-current
-1,280,696 GBP2022-06-30
-1,484,786 GBP2021-06-30
Net Assets/Liabilities
3,477,519 GBP2022-06-30
2,937,142 GBP2021-06-30
Equity
Called up share capital
100 GBP2022-06-30
100 GBP2021-06-30
100 GBP2020-06-30
Retained earnings (accumulated losses)
3,477,419 GBP2022-06-30
2,937,042 GBP2021-06-30
2,636,399 GBP2020-06-30
Equity
3,477,519 GBP2022-06-30
2,937,142 GBP2021-06-30
2,636,499 GBP2020-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
540,377 GBP2021-07-01 ~ 2022-06-30
300,643 GBP2020-07-01 ~ 2021-06-30
Bank Overdrafts
-16,618 GBP2022-06-30
-7,193 GBP2021-06-30
-15,065 GBP2020-06-30
Wages/Salaries
3,722,545 GBP2021-07-01 ~ 2022-06-30
3,193,492 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
319,084 GBP2021-07-01 ~ 2022-06-30
228,996 GBP2020-07-01 ~ 2021-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,211 GBP2021-07-01 ~ 2022-06-30
62,607 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
4,098,840 GBP2021-07-01 ~ 2022-06-30
3,485,095 GBP2020-07-01 ~ 2021-06-30
Average Number of Employees
862021-07-01 ~ 2022-06-30
772020-07-01 ~ 2021-06-30
Director Remuneration
25,015 GBP2021-07-01 ~ 2022-06-30
22,269 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
262,002 GBP2021-07-01 ~ 2022-06-30
115,048 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
12,000 GBP2021-07-01 ~ 2022-06-30
12,000 GBP2020-07-01 ~ 2021-06-30
Current Tax for the Period
-27,221 GBP2021-07-01 ~ 2022-06-30
28,645 GBP2020-07-01 ~ 2021-06-30
Tax Expense/Credit at Applicable Tax Rate
112,638 GBP2021-07-01 ~ 2022-06-30
72,352 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
153,301 GBP2022-06-30
153,301 GBP2021-06-30
Plant and equipment
11,620,181 GBP2022-06-30
10,431,077 GBP2021-06-30
Furniture and fittings
52,293 GBP2022-06-30
24,599 GBP2021-06-30
Motor vehicles
12,450 GBP2022-06-30
12,450 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
11,838,225 GBP2022-06-30
10,621,427 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,349 GBP2022-06-30
39,166 GBP2021-06-30
Plant and equipment
7,114,252 GBP2022-06-30
5,782,353 GBP2021-06-30
Furniture and fittings
26,033 GBP2022-06-30
22,120 GBP2021-06-30
Motor vehicles
7,198 GBP2022-06-30
5,447 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,197,832 GBP2022-06-30
5,849,086 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,183 GBP2021-07-01 ~ 2022-06-30
Plant and equipment
1,331,899 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings
3,913 GBP2021-07-01 ~ 2022-06-30
Motor vehicles
1,751 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,348,746 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Improvements to leasehold property
102,952 GBP2022-06-30
114,135 GBP2021-06-30
Plant and equipment
4,505,929 GBP2022-06-30
4,648,724 GBP2021-06-30
Furniture and fittings
26,260 GBP2022-06-30
2,479 GBP2021-06-30
Motor vehicles
5,252 GBP2022-06-30
7,003 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
7,843,153 GBP2022-06-30
6,686,613 GBP2021-06-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,156,540 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
4,097,149 GBP2022-06-30
3,010,405 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,086,744 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
3,746,004 GBP2022-06-30
3,676,208 GBP2021-06-30
Finished Goods
304,946 GBP2022-06-30
240,972 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
1,869,634 GBP2022-06-30
1,939,526 GBP2021-06-30
Other Debtors
Current
861,035 GBP2022-06-30
797,456 GBP2021-06-30
Amount of corporation tax that is recoverable
Current
27,902 GBP2022-06-30
Prepayments
Current
136,798 GBP2022-06-30
166,199 GBP2021-06-30
Debtors
Amounts falling due within one year, Current
2,895,369 GBP2022-06-30
2,903,181 GBP2021-06-30
Bank Borrowings/Overdrafts
Current
363,134 GBP2022-06-30
563,373 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Current
1,256,958 GBP2022-06-30
1,342,683 GBP2021-06-30
Trade Creditors/Trade Payables
Current
520,314 GBP2022-06-30
466,409 GBP2021-06-30
Corporation Tax Payable
Current
28,645 GBP2021-06-30
Other Taxation & Social Security Payable
Current
43,498 GBP2022-06-30
34,630 GBP2021-06-30
Other Creditors
Current
5,571 GBP2022-06-30
55,670 GBP2021-06-30
Accrued Liabilities
Current
252,700 GBP2022-06-30
307,658 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,280,696 GBP2022-06-30
1,484,786 GBP2021-06-30
Between one and five year, hire purchase agreements
1,280,696 GBP2022-06-30
1,484,786 GBP2021-06-30
hire purchase agreements
2,537,654 GBP2022-06-30
2,827,469 GBP2021-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
425,059 GBP2022-06-30
103,709 GBP2021-06-30
Between one and five year
1,273,197 GBP2022-06-30
51,432 GBP2021-06-30
All periods
1,698,256 GBP2022-06-30
155,141 GBP2021-06-30
Bank Overdrafts
Secured
16,618 GBP2022-06-30
7,193 GBP2021-06-30
Bank Borrowings
Secured
346,516 GBP2022-06-30
556,180 GBP2021-06-30
Total Borrowings
Secured
2,900,788 GBP2022-06-30
3,390,842 GBP2021-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
394,308 GBP2022-06-30
314,632 GBP2021-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
540,377 GBP2021-07-01 ~ 2022-06-30