Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
38,002,636 GBP2024-07-01 ~ 2025-06-30
38,333,179 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
28,769,311 GBP2024-07-01 ~ 2025-06-30
29,403,374 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
9,233,325 GBP2024-07-01 ~ 2025-06-30
8,929,805 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
10,152,651 GBP2024-07-01 ~ 2025-06-30
12,208,569 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-802,279 GBP2024-07-01 ~ 2025-06-30
-3,229,121 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
752,737 GBP2024-07-01 ~ 2025-06-30
179,260 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
934,982 GBP2024-07-01 ~ 2025-06-30
337,436 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-984,524 GBP2024-07-01 ~ 2025-06-30
-3,387,297 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-306,279 GBP2024-07-01 ~ 2025-06-30
-205,307 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-678,245 GBP2024-07-01 ~ 2025-06-30
-3,181,990 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-678,245 GBP2024-07-01 ~ 2025-06-30
-3,181,990 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
16,486 GBP2025-06-30
26,276 GBP2024-06-30
Property, Plant & Equipment
13,664,442 GBP2025-06-30
12,512,548 GBP2024-06-30
Fixed Assets
13,680,928 GBP2025-06-30
12,538,824 GBP2024-06-30
Total Inventories
212,175 GBP2025-06-30
211,001 GBP2024-06-30
Debtors
22,871,185 GBP2025-06-30
25,319,389 GBP2024-06-30
Cash at bank and in hand
153,852 GBP2025-06-30
346,226 GBP2024-06-30
Current Assets
23,237,212 GBP2025-06-30
25,876,616 GBP2024-06-30
Creditors
Current
19,637,824 GBP2025-06-30
19,320,402 GBP2024-06-30
Net Current Assets/Liabilities
3,599,388 GBP2025-06-30
6,556,214 GBP2024-06-30
Total Assets Less Current Liabilities
17,280,316 GBP2025-06-30
19,095,038 GBP2024-06-30
Net Assets/Liabilities
14,817,768 GBP2025-06-30
15,496,013 GBP2024-06-30
Equity
Called up share capital
2,000 GBP2025-06-30
2,000 GBP2024-06-30
2,000 GBP2023-06-30
Revaluation reserve
17,056 GBP2025-06-30
17,056 GBP2024-06-30
17,056 GBP2023-06-30
Retained earnings (accumulated losses)
14,798,712 GBP2025-06-30
15,476,957 GBP2024-06-30
18,658,947 GBP2023-06-30
Equity
14,817,768 GBP2025-06-30
15,496,013 GBP2024-06-30
18,678,003 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-678,245 GBP2024-07-01 ~ 2025-06-30
-3,181,990 GBP2023-07-01 ~ 2024-06-30
Bank Overdrafts
-163,779 GBP2025-06-30
Wages/Salaries
4,025,879 GBP2024-07-01 ~ 2025-06-30
4,359,802 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
370,495 GBP2024-07-01 ~ 2025-06-30
373,782 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,579 GBP2024-07-01 ~ 2025-06-30
69,831 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,466,953 GBP2024-07-01 ~ 2025-06-30
4,803,415 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
872024-07-01 ~ 2025-06-30
872023-07-01 ~ 2024-06-30
Director Remuneration
50,614 GBP2024-07-01 ~ 2025-06-30
49,636 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,410,020 GBP2024-07-01 ~ 2025-06-30
1,105,397 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
-369,433 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-246,131 GBP2024-07-01 ~ 2025-06-30
-846,824 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Computer software
72,410 GBP2025-06-30
68,966 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
350,000 GBP2025-06-30
350,000 GBP2024-06-30
Land and buildings, Short leasehold
1,512,000 GBP2024-06-30
Improvements to leasehold property
9,594,676 GBP2025-06-30
6,438,047 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
266,824 GBP2024-06-30
Improvements to leasehold property
3,777,804 GBP2025-06-30
2,558,221 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,219,583 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
350,000 GBP2025-06-30
350,000 GBP2024-06-30
Improvements to leasehold property
5,816,872 GBP2025-06-30
3,879,826 GBP2024-06-30
Land and buildings, Short leasehold
1,245,176 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
17,921,069 GBP2025-06-30
16,863,261 GBP2024-06-30
Furniture and fittings
169,108 GBP2025-06-30
161,224 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
29,546,853 GBP2025-06-30
25,324,532 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-465,905 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-465,905 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
11,335,146 GBP2025-06-30
9,869,927 GBP2024-06-30
Furniture and fittings
146,872 GBP2025-06-30
117,012 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,882,411 GBP2025-06-30
12,811,984 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,783,554 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
29,860 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,388,762 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-318,335 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-318,335 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
6,585,923 GBP2025-06-30
6,993,334 GBP2024-06-30
Furniture and fittings
22,236 GBP2025-06-30
44,212 GBP2024-06-30
Merchandise
212,175 GBP2025-06-30
211,001 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
8,451,219 GBP2025-06-30
10,086,229 GBP2024-06-30
Other Debtors
Current
13,593,708 GBP2025-06-30
13,886,540 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
329 GBP2025-06-30
466,952 GBP2024-06-30
Prepayments
Current
489,626 GBP2025-06-30
684,668 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
22,534,882 GBP2025-06-30
Amounts falling due within one year, Current
25,124,389 GBP2024-06-30
Other Debtors
Non-current
336,303 GBP2025-06-30
195,000 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
378,481 GBP2025-06-30
303,745 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
1,756,092 GBP2025-06-30
1,453,480 GBP2024-06-30
Trade Creditors/Trade Payables
Current
8,013,893 GBP2025-06-30
8,642,194 GBP2024-06-30
Corporation Tax Payable
Current
252,824 GBP2024-06-30
Other Taxation & Social Security Payable
Current
1,214,120 GBP2025-06-30
106,793 GBP2024-06-30
Other Creditors
Current
6,469,710 GBP2025-06-30
6,695,890 GBP2024-06-30
Accrued Liabilities
Current
753,435 GBP2025-06-30
581,354 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
55,552 GBP2025-06-30
270,255 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,810,850 GBP2025-06-30
2,523,864 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
214,702 GBP2025-06-30
Total Borrowings
Current, Amounts falling due within one year
378,481 GBP2025-06-30
Bank Borrowings
Non-current, Between one and two years
55,552 GBP2025-06-30
214,703 GBP2024-06-30
Non-current, Between two and five year
55,552 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
3,566,942 GBP2025-06-30
3,977,344 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,887 GBP2025-06-30
18,894 GBP2024-06-30
Between one and five year
4,013 GBP2024-06-30
All periods
9,887 GBP2025-06-30
22,907 GBP2024-06-30
Bank Overdrafts
Secured
163,779 GBP2025-06-30
Bank Borrowings
Secured
270,254 GBP2025-06-30
574,000 GBP2024-06-30
Total Borrowings
Secured
4,000,975 GBP2025-06-30
4,551,344 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
590,461 GBP2025-06-30
799,221 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
596,146 GBP2025-06-30
804,906 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
-678,245 GBP2024-07-01 ~ 2025-06-30