Cost of Sales
-8,457,164 GBP2023-07-01 ~ 2024-06-30
-7,708,379 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-181,108 GBP2023-07-01 ~ 2024-06-30
-185,387 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,054,541 GBP2023-07-01 ~ 2024-06-30
-1,803,587 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
13,240 GBP2023-07-01 ~ 2024-06-30
1,143 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,671,859 GBP2023-07-01 ~ 2024-06-30
1,293,172 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,312,413 GBP2023-07-01 ~ 2024-06-30
1,017,103 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,312,413 GBP2023-07-01 ~ 2024-06-30
1,017,103 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
851,826 GBP2024-06-30
809,303 GBP2023-06-30
Debtors
1,285,798 GBP2024-06-30
1,320,472 GBP2023-06-30
Cash at bank and in hand
1,884,932 GBP2024-06-30
920,386 GBP2023-06-30
Current Assets
4,340,749 GBP2024-06-30
3,169,528 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-1,556,685 GBP2024-06-30
Net Current Assets/Liabilities
2,784,064 GBP2024-06-30
2,130,382 GBP2023-06-30
Total Assets Less Current Liabilities
3,635,890 GBP2024-06-30
2,939,685 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-98,182 GBP2023-06-30
Net Assets/Liabilities
3,589,745 GBP2024-06-30
2,735,614 GBP2023-06-30
Equity
Called up share capital
157,272 GBP2024-06-30
157,272 GBP2023-06-30
157,272 GBP2022-06-30
Retained earnings (accumulated losses)
3,432,473 GBP2024-06-30
2,578,342 GBP2023-06-30
1,983,239 GBP2022-06-30
Equity
3,589,745 GBP2024-06-30
2,735,614 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,312,413 GBP2023-07-01 ~ 2024-06-30
1,017,103 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-422,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-458,282 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
0 GBP2023-07-01 ~ 2024-06-30
0 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
672023-07-01 ~ 2024-06-30
612022-07-01 ~ 2023-06-30
Wages/Salaries
2,119,700 GBP2023-07-01 ~ 2024-06-30
1,814,445 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
169,496 GBP2023-07-01 ~ 2024-06-30
183,153 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,486,139 GBP2023-07-01 ~ 2024-06-30
2,165,129 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
47,880 GBP2023-07-01 ~ 2024-06-30
5,600 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-59,744 GBP2023-07-01 ~ 2024-06-30
37,147 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
52,000 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
20,246 GBP2023-06-30
Intangible Assets - Gross Cost
72,246 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
52,000 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
20,246 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
72,246 GBP2023-06-30
Intangible Assets
Goodwill
0 GBP2024-06-30
0 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
0 GBP2024-06-30
0 GBP2023-06-30
Intangible Assets
0 GBP2024-06-30
0 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,326,647 GBP2024-06-30
1,294,581 GBP2023-06-30
Plant and equipment
250,658 GBP2024-06-30
253,143 GBP2023-06-30
Furniture and fittings
276,431 GBP2024-06-30
270,543 GBP2023-06-30
Computers
164,095 GBP2024-06-30
289,193 GBP2023-06-30
Motor vehicles
27,554 GBP2024-06-30
24,014 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,045,385 GBP2024-06-30
2,131,474 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-24,628 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-16,258 GBP2023-07-01 ~ 2024-06-30
Computers
-144,602 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-23,814 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-209,302 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
182,307 GBP2024-06-30
179,204 GBP2023-06-30
Furniture and fittings
237,831 GBP2024-06-30
240,093 GBP2023-06-30
Computers
149,481 GBP2024-06-30
288,801 GBP2023-06-30
Motor vehicles
770 GBP2024-06-30
23,514 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,193,559 GBP2024-06-30
1,322,171 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
32,611 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
27,731 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
13,996 GBP2023-07-01 ~ 2024-06-30
Computers
5,282 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
1,070 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,690 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-24,628 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-16,258 GBP2023-07-01 ~ 2024-06-30
Computers
-144,602 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-23,814 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-209,302 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
703,477 GBP2024-06-30
704,022 GBP2023-06-30
Plant and equipment
68,351 GBP2024-06-30
73,939 GBP2023-06-30
Furniture and fittings
38,600 GBP2024-06-30
30,450 GBP2023-06-30
Computers
14,614 GBP2024-06-30
392 GBP2023-06-30
Motor vehicles
26,784 GBP2024-06-30
500 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,229,788 GBP2024-06-30
1,242,597 GBP2023-06-30
Prepayments/Accrued Income
Current
56,010 GBP2024-06-30
43,737 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
1,285,798 GBP2024-06-30
Amounts falling due within one year, Current
1,320,472 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
2,578 GBP2024-06-30
15,545 GBP2023-06-30
Trade Creditors/Trade Payables
Current
396,801 GBP2024-06-30
328,180 GBP2023-06-30
Corporation Tax Payable
Current
422,000 GBP2024-06-30
251,663 GBP2023-06-30
Other Taxation & Social Security Payable
Current
238,131 GBP2024-06-30
219,061 GBP2023-06-30
Other Creditors
Current
4,653 GBP2024-06-30
86,121 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
492,522 GBP2024-06-30
138,576 GBP2023-06-30
Creditors
Current
1,556,685 GBP2024-06-30
1,039,146 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-06-30
98,182 GBP2023-06-30
Bank Borrowings
0 GBP2024-06-30
111,149 GBP2023-06-30
Total Borrowings
2,578 GBP2024-06-30
113,727 GBP2023-06-30
Current
2,578 GBP2024-06-30
15,545 GBP2023-06-30
Non-current
0 GBP2024-06-30
98,182 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,176 GBP2024-06-30
116,752 GBP2023-06-30
Between two and five year
91,976 GBP2024-06-30
185,775 GBP2023-06-30
More than five year
55 GBP2024-06-30
15,880 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
208,207 GBP2024-06-30
318,407 GBP2023-06-30