Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-12-31
Turnover/Revenue
35,522,756 GBP2023-07-01 ~ 2024-12-31
18,156,502 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
29,297,857 GBP2023-07-01 ~ 2024-12-31
14,063,895 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,224,899 GBP2023-07-01 ~ 2024-12-31
4,092,607 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
6,327,484 GBP2023-07-01 ~ 2024-12-31
3,960,395 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,749,907 GBP2023-07-01 ~ 2024-12-31
1,119,196 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
57,874 GBP2023-07-01 ~ 2024-12-31
23,967 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
401,373 GBP2023-07-01 ~ 2024-12-31
194,374 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,406,408 GBP2023-07-01 ~ 2024-12-31
948,789 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-330,717 GBP2023-07-01 ~ 2024-12-31
257,622 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,737,125 GBP2023-07-01 ~ 2024-12-31
691,167 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,112,125 GBP2023-07-01 ~ 2024-12-31
1,367,681 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
3,500 GBP2024-12-31
3,500 GBP2023-06-30
Property, Plant & Equipment
12,982,459 GBP2024-12-31
12,673,390 GBP2023-06-30
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-06-30
Fixed Assets
12,986,059 GBP2024-12-31
12,676,990 GBP2023-06-30
Total Inventories
6,379,296 GBP2024-12-31
7,427,264 GBP2023-06-30
Debtors
8,351,367 GBP2024-12-31
8,592,213 GBP2023-06-30
Cash at bank and in hand
1,415,962 GBP2023-06-30
Current Assets
14,730,663 GBP2024-12-31
17,435,439 GBP2023-06-30
Creditors
Current
9,108,480 GBP2024-12-31
13,426,420 GBP2023-06-30
Net Current Assets/Liabilities
5,622,183 GBP2024-12-31
4,009,019 GBP2023-06-30
Total Assets Less Current Liabilities
18,608,242 GBP2024-12-31
16,686,009 GBP2023-06-30
Creditors
Non-current
-109,121 GBP2024-12-31
-182,447 GBP2023-06-30
Net Assets/Liabilities
16,524,572 GBP2024-12-31
14,567,447 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-06-30
100 GBP2022-06-30
Revaluation reserve
3,712,555 GBP2024-12-31
3,337,555 GBP2023-06-30
2,661,041 GBP2022-06-30
Retained earnings (accumulated losses)
12,811,917 GBP2024-12-31
11,229,792 GBP2023-06-30
11,033,063 GBP2022-06-30
Equity
16,524,572 GBP2024-12-31
14,567,447 GBP2023-06-30
13,694,204 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-155,000 GBP2023-07-01 ~ 2024-12-31
-494,438 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-155,000 GBP2023-07-01 ~ 2024-12-31
-494,438 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,737,125 GBP2023-07-01 ~ 2024-12-31
Bank Overdrafts
-2,771,759 GBP2024-12-31
Wages/Salaries
5,885,386 GBP2023-07-01 ~ 2024-12-31
2,861,566 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
485,793 GBP2023-07-01 ~ 2024-12-31
307,806 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,622 GBP2023-07-01 ~ 2024-12-31
85,231 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
6,548,801 GBP2023-07-01 ~ 2024-12-31
3,254,603 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1202023-07-01 ~ 2024-12-31
1132022-07-01 ~ 2023-06-30
Director Remuneration
60,000 GBP2023-07-01 ~ 2024-12-31
42,834 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
385,468 GBP2023-07-01 ~ 2024-12-31
273,197 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
29,150 GBP2023-07-01 ~ 2024-12-31
35,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
-254,395 GBP2023-07-01 ~ 2024-12-31
293,414 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
351,602 GBP2023-07-01 ~ 2024-12-31
194,464 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Computer software
87,328 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
10,819,337 GBP2024-12-31
10,319,337 GBP2023-06-30
Plant and equipment
3,973,792 GBP2024-12-31
3,779,255 GBP2023-06-30
Furniture and fittings
179,111 GBP2024-12-31
179,111 GBP2023-06-30
Motor vehicles
457,286 GBP2024-12-31
457,286 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
15,429,526 GBP2024-12-31
14,734,989 GBP2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
500,000 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
500,000 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,031,507 GBP2024-12-31
1,717,357 GBP2023-06-30
Furniture and fittings
122,206 GBP2024-12-31
111,904 GBP2023-06-30
Motor vehicles
293,354 GBP2024-12-31
232,338 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,447,067 GBP2024-12-31
2,061,599 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
314,150 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
10,302 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
61,016 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
385,468 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
10,819,337 GBP2024-12-31
10,319,337 GBP2023-06-30
Plant and equipment
1,942,285 GBP2024-12-31
2,061,898 GBP2023-06-30
Furniture and fittings
56,905 GBP2024-12-31
67,207 GBP2023-06-30
Motor vehicles
163,932 GBP2024-12-31
224,948 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
100 GBP2023-06-30
Investments in Group Undertakings
100 GBP2024-12-31
100 GBP2023-06-30
Raw Materials
3,193,889 GBP2024-12-31
2,933,316 GBP2023-06-30
Finished Goods
3,185,407 GBP2024-12-31
4,493,948 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
296,084 GBP2024-12-31
750,400 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
5,653,002 GBP2024-12-31
4,488,212 GBP2023-06-30
Other Debtors
Current
802,730 GBP2024-12-31
842,678 GBP2023-06-30
Prepayments
Current
840,710 GBP2024-12-31
1,749,381 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
8,351,367 GBP2024-12-31
Current, Amounts falling due within one year
8,592,213 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
2,793,194 GBP2024-12-31
1,828,755 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,156,126 GBP2024-12-31
4,309,539 GBP2023-06-30
Amounts owed to group undertakings
Current
142,883 GBP2024-12-31
610,844 GBP2023-06-30
Corporation Tax Payable
Current
877,763 GBP2023-06-30
Other Taxation & Social Security Payable
Current
714,281 GBP2024-12-31
796,068 GBP2023-06-30
Other Creditors
Current
22,407 GBP2024-12-31
12,059 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
2,279,589 GBP2024-12-31
4,991,392 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
1,828,755 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
1,828,755 GBP2023-06-30
Bank Overdrafts
Secured
2,771,759 GBP2024-12-31
Bank Borrowings
Secured
21,435 GBP2024-12-31
1,828,755 GBP2023-06-30
Total Borrowings
Secured
2,793,194 GBP2024-12-31
1,828,755 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,563,652 GBP2024-12-31
1,514,974 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,737,125 GBP2023-07-01 ~ 2024-12-31