Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
18,156,502 GBP2022-07-01 ~ 2023-06-30
18,575,717 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
13,813,895 GBP2022-07-01 ~ 2023-06-30
13,405,426 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
4,342,607 GBP2022-07-01 ~ 2023-06-30
5,170,291 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
3,960,395 GBP2022-07-01 ~ 2023-06-30
3,490,850 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,369,196 GBP2022-07-01 ~ 2023-06-30
2,075,247 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
23,967 GBP2022-07-01 ~ 2023-06-30
15,849 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
194,374 GBP2022-07-01 ~ 2023-06-30
29,718 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,198,789 GBP2022-07-01 ~ 2023-06-30
2,151,373 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
257,622 GBP2022-07-01 ~ 2023-06-30
725,762 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
941,167 GBP2022-07-01 ~ 2023-06-30
1,425,611 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,617,681 GBP2022-07-01 ~ 2023-06-30
1,463,408 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
3,500 GBP2023-06-30
39,598 GBP2022-06-30
Property, Plant & Equipment
12,673,390 GBP2023-06-30
11,733,550 GBP2022-06-30
Fixed Assets - Investments
100 GBP2023-06-30
908,870 GBP2022-06-30
Fixed Assets
12,676,990 GBP2023-06-30
12,682,018 GBP2022-06-30
Total Inventories
7,691,267 GBP2023-06-30
6,445,992 GBP2022-06-30
Debtors
9,656,070 GBP2023-06-30
5,963,263 GBP2022-06-30
Cash at bank and in hand
1,415,962 GBP2023-06-30
836,645 GBP2022-06-30
Current Assets
18,763,299 GBP2023-06-30
13,245,900 GBP2022-06-30
Creditors
Current
13,426,420 GBP2023-06-30
9,177,959 GBP2022-06-30
Net Current Assets/Liabilities
5,336,879 GBP2023-06-30
4,067,941 GBP2022-06-30
Total Assets Less Current Liabilities
18,013,869 GBP2023-06-30
16,749,959 GBP2022-06-30
Creditors
Non-current
-182,447 GBP2023-06-30
-182,447 GBP2022-06-30
Net Assets/Liabilities
15,895,307 GBP2023-06-30
14,772,064 GBP2022-06-30
Wages/Salaries
2,861,566 GBP2022-07-01 ~ 2023-06-30
2,701,423 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
307,806 GBP2022-07-01 ~ 2023-06-30
206,669 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,231 GBP2022-07-01 ~ 2023-06-30
32,633 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,254,603 GBP2022-07-01 ~ 2023-06-30
2,940,725 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1132022-07-01 ~ 2023-06-30
862021-07-01 ~ 2022-06-30
Director Remuneration
42,834 GBP2022-07-01 ~ 2023-06-30
41,419 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
273,197 GBP2022-07-01 ~ 2023-06-30
325,669 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
35,000 GBP2022-07-01 ~ 2023-06-30
30,000 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
293,414 GBP2022-07-01 ~ 2023-06-30
635,986 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
245,704 GBP2022-07-01 ~ 2023-06-30
408,761 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Computer software
87,328 GBP2023-06-30
123,426 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
10,319,337 GBP2023-06-30
9,159,819 GBP2022-06-30
Plant and equipment
3,779,255 GBP2023-06-30
3,667,523 GBP2022-06-30
Furniture and fittings
179,111 GBP2023-06-30
175,057 GBP2022-06-30
Motor vehicles
457,286 GBP2023-06-30
647,928 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
14,734,989 GBP2023-06-30
13,650,327 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-254,177 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-254,177 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
1,159,518 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,159,518 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,717,357 GBP2023-06-30
1,494,703 GBP2022-06-30
Furniture and fittings
111,904 GBP2023-06-30
103,927 GBP2022-06-30
Motor vehicles
232,338 GBP2023-06-30
318,147 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,061,599 GBP2023-06-30
1,916,777 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
222,654 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
7,977 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
42,566 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,197 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-128,375 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-128,375 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
10,319,337 GBP2023-06-30
9,159,819 GBP2022-06-30
Plant and equipment
2,061,898 GBP2023-06-30
2,172,820 GBP2022-06-30
Furniture and fittings
67,207 GBP2023-06-30
71,130 GBP2022-06-30
Motor vehicles
224,948 GBP2023-06-30
329,781 GBP2022-06-30
Investments in Group Undertakings
Cost valuation
100 GBP2023-06-30
100 GBP2022-06-30
Investments in Group Undertakings
100 GBP2023-06-30
100 GBP2022-06-30
Raw Materials
2,933,316 GBP2023-06-30
2,241,309 GBP2022-06-30
Finished Goods
4,757,951 GBP2023-06-30
4,204,683 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
750,400 GBP2023-06-30
482,983 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
4,488,212 GBP2023-06-30
2,456,802 GBP2022-06-30
Other Debtors
Current
842,678 GBP2023-06-30
872,963 GBP2022-06-30
Prepayments
Current
2,813,238 GBP2023-06-30
992,201 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
9,656,070 GBP2023-06-30
5,963,263 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
1,828,755 GBP2023-06-30
750,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
4,309,539 GBP2023-06-30
2,431,410 GBP2022-06-30
Amounts owed to group undertakings
Current
610,844 GBP2023-06-30
627,815 GBP2022-06-30
Corporation Tax Payable
Current
877,763 GBP2023-06-30
584,349 GBP2022-06-30
Other Taxation & Social Security Payable
Current
796,068 GBP2023-06-30
691,447 GBP2022-06-30
Other Creditors
Current
12,059 GBP2023-06-30
9,846 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
4,991,392 GBP2023-06-30
4,083,092 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
1,828,755 GBP2023-06-30
750,000 GBP2022-06-30
Secured
1,828,755 GBP2023-06-30
750,000 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,514,974 GBP2023-06-30
1,315,581 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30
Equity
100 GBP2022-06-30