Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
13,859,713 GBP2023-07-01 ~ 2024-06-30
13,750,916 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-12,314,448 GBP2023-07-01 ~ 2024-06-30
-12,574,514 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,545,265 GBP2023-07-01 ~ 2024-06-30
1,176,402 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-868,488 GBP2023-07-01 ~ 2024-06-30
-804,772 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
729,294 GBP2023-07-01 ~ 2024-06-30
475,118 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,270 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
523,741 GBP2023-07-01 ~ 2024-06-30
331,048 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
389,332 GBP2023-07-01 ~ 2024-06-30
205,181 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
389,332 GBP2023-07-01 ~ 2024-06-30
205,181 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
6,019,699 GBP2024-06-30
6,538,794 GBP2023-06-30
Total Inventories
545,009 GBP2024-06-30
345,951 GBP2023-06-30
Debtors
2,702,650 GBP2024-06-30
3,272,380 GBP2023-06-30
Cash at bank and in hand
260,322 GBP2024-06-30
6,313 GBP2023-06-30
Current Assets
3,507,981 GBP2024-06-30
3,624,644 GBP2023-06-30
Net Current Assets/Liabilities
780,736 GBP2024-06-30
571,354 GBP2023-06-30
Total Assets Less Current Liabilities
6,800,435 GBP2024-06-30
7,110,148 GBP2023-06-30
Creditors
Non-current
-2,073,819 GBP2024-06-30
-2,907,273 GBP2023-06-30
Net Assets/Liabilities
4,072,032 GBP2024-06-30
3,682,700 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
4,071,932 GBP2024-06-30
3,682,600 GBP2023-06-30
3,477,419 GBP2022-06-30
Equity
4,072,032 GBP2024-06-30
3,682,700 GBP2023-06-30
3,477,519 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
389,332 GBP2023-07-01 ~ 2024-06-30
205,181 GBP2022-07-01 ~ 2023-06-30
Bank Overdrafts
-10,536 GBP2024-06-30
-49 GBP2023-06-30
-16,618 GBP2022-06-30
Wages/Salaries
4,520,580 GBP2023-07-01 ~ 2024-06-30
4,390,499 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
375,056 GBP2023-07-01 ~ 2024-06-30
378,636 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,468 GBP2023-07-01 ~ 2024-06-30
57,697 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,950,104 GBP2023-07-01 ~ 2024-06-30
4,826,832 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
942023-07-01 ~ 2024-06-30
922022-07-01 ~ 2023-06-30
Director Remuneration
27,775 GBP2023-07-01 ~ 2024-06-30
27,595 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
483,795 GBP2023-07-01 ~ 2024-06-30
219,021 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
12,000 GBP2023-07-01 ~ 2024-06-30
12,000 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
130,935 GBP2023-07-01 ~ 2024-06-30
62,899 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
153,301 GBP2024-06-30
153,301 GBP2023-06-30
Plant and equipment
15,300,766 GBP2024-06-30
14,381,932 GBP2023-06-30
Furniture and fittings
54,313 GBP2024-06-30
53,674 GBP2023-06-30
Motor vehicles
29,950 GBP2024-06-30
12,450 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
15,538,330 GBP2024-06-30
14,601,357 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-334,022 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-334,022 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
57,804 GBP2024-06-30
54,076 GBP2023-06-30
Plant and equipment
9,413,870 GBP2024-06-30
7,970,058 GBP2023-06-30
Furniture and fittings
33,086 GBP2024-06-30
29,918 GBP2023-06-30
Motor vehicles
13,871 GBP2024-06-30
8,511 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,518,631 GBP2024-06-30
8,062,563 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,728 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
1,721,729 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
3,168 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
5,360 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,733,985 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-277,917 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-277,917 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
95,497 GBP2024-06-30
99,225 GBP2023-06-30
Plant and equipment
5,886,896 GBP2024-06-30
6,411,874 GBP2023-06-30
Furniture and fittings
21,227 GBP2024-06-30
23,756 GBP2023-06-30
Motor vehicles
16,079 GBP2024-06-30
3,939 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
6,054,225 GBP2024-06-30
6,486,910 GBP2023-06-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,088,540 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
2,091,685 GBP2024-06-30
1,910,194 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,250,190 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
3,962,540 GBP2024-06-30
4,576,716 GBP2023-06-30
Finished Goods
545,009 GBP2024-06-30
345,951 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,636,841 GBP2024-06-30
2,089,771 GBP2023-06-30
Other Debtors
Current
815,321 GBP2024-06-30
1,030,224 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
7,062 GBP2024-06-30
27,902 GBP2023-06-30
Prepayments
Current
243,426 GBP2024-06-30
124,483 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
2,702,650 GBP2024-06-30
Current, Amounts falling due within one year
3,272,380 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
89,369 GBP2024-06-30
524,890 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
1,484,928 GBP2024-06-30
1,016,382 GBP2023-06-30
Trade Creditors/Trade Payables
Current
515,827 GBP2024-06-30
581,973 GBP2023-06-30
Other Taxation & Social Security Payable
Current
55,855 GBP2024-06-30
65,931 GBP2023-06-30
Other Creditors
Current
5,839 GBP2024-06-30
6,607 GBP2023-06-30
Accrued Liabilities
Current
141,992 GBP2024-06-30
214,529 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
2,073,819 GBP2024-06-30
2,907,273 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
524,841 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
524,890 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,073,819 GBP2024-06-30
hire purchase agreements
3,558,747 GBP2024-06-30
3,923,655 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
432,426 GBP2024-06-30
526,754 GBP2023-06-30
Between one and five year
206,718 GBP2024-06-30
639,144 GBP2023-06-30
All periods
639,144 GBP2024-06-30
1,165,898 GBP2023-06-30
Bank Overdrafts
Secured
10,536 GBP2024-06-30
49 GBP2023-06-30
Bank Borrowings
Secured
78,833 GBP2024-06-30
524,841 GBP2023-06-30
Total Borrowings
Secured
3,648,116 GBP2024-06-30
4,448,545 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
654,584 GBP2024-06-30
520,175 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
389,332 GBP2023-07-01 ~ 2024-06-30