Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
38,333,179 GBP2023-07-01 ~ 2024-06-30
34,767,634 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
29,403,374 GBP2023-07-01 ~ 2024-06-30
23,727,731 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
8,929,805 GBP2023-07-01 ~ 2024-06-30
11,039,903 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
12,208,569 GBP2023-07-01 ~ 2024-06-30
8,643,441 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-3,229,121 GBP2023-07-01 ~ 2024-06-30
2,451,004 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
179,260 GBP2023-07-01 ~ 2024-06-30
76,467 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
337,436 GBP2023-07-01 ~ 2024-06-30
189,701 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,387,297 GBP2023-07-01 ~ 2024-06-30
2,337,720 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-205,307 GBP2023-07-01 ~ 2024-06-30
432,364 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-3,181,990 GBP2023-07-01 ~ 2024-06-30
1,905,356 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-3,181,990 GBP2023-07-01 ~ 2024-06-30
1,905,356 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
26,276 GBP2024-06-30
20,347 GBP2023-06-30
Property, Plant & Equipment
12,512,548 GBP2024-06-30
7,088,537 GBP2023-06-30
Fixed Assets
12,538,824 GBP2024-06-30
7,108,884 GBP2023-06-30
Total Inventories
211,001 GBP2024-06-30
166,543 GBP2023-06-30
Debtors
25,319,389 GBP2024-06-30
18,160,778 GBP2023-06-30
Cash at bank and in hand
346,226 GBP2024-06-30
4,296,753 GBP2023-06-30
Current Assets
25,876,616 GBP2024-06-30
22,624,074 GBP2023-06-30
Creditors
Current
19,320,402 GBP2024-06-30
9,169,483 GBP2023-06-30
Net Current Assets/Liabilities
6,556,214 GBP2024-06-30
13,454,591 GBP2023-06-30
Total Assets Less Current Liabilities
19,095,038 GBP2024-06-30
20,563,475 GBP2023-06-30
Net Assets/Liabilities
15,496,013 GBP2024-06-30
18,678,003 GBP2023-06-30
Equity
Called up share capital
2,000 GBP2024-06-30
2,000 GBP2023-06-30
2,000 GBP2022-06-30
Revaluation reserve
17,056 GBP2024-06-30
17,056 GBP2023-06-30
17,056 GBP2022-06-30
Retained earnings (accumulated losses)
15,476,957 GBP2024-06-30
18,658,947 GBP2023-06-30
16,753,591 GBP2022-06-30
Equity
15,496,013 GBP2024-06-30
18,678,003 GBP2023-06-30
16,772,647 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,181,990 GBP2023-07-01 ~ 2024-06-30
1,905,356 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,359,802 GBP2023-07-01 ~ 2024-06-30
3,533,461 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
373,782 GBP2023-07-01 ~ 2024-06-30
309,013 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,831 GBP2023-07-01 ~ 2024-06-30
57,671 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,803,415 GBP2023-07-01 ~ 2024-06-30
3,900,145 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
872023-07-01 ~ 2024-06-30
772022-07-01 ~ 2023-06-30
Director Remuneration
49,636 GBP2023-07-01 ~ 2024-06-30
47,385 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,105,397 GBP2023-07-01 ~ 2024-06-30
661,343 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
-369,433 GBP2023-07-01 ~ 2024-06-30
466,952 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-846,824 GBP2023-07-01 ~ 2024-06-30
479,139 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Computer software
68,966 GBP2024-06-30
50,428 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
350,000 GBP2024-06-30
350,000 GBP2023-06-30
Improvements to leasehold property
6,438,047 GBP2024-06-30
4,764,494 GBP2023-06-30
Land and buildings, Short leasehold
1,512,000 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,558,221 GBP2024-06-30
2,133,807 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
266,824 GBP2023-07-01 ~ 2024-06-30
Improvements to leasehold property
424,414 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
266,824 GBP2024-06-30
Property, Plant & Equipment
Land and buildings
350,000 GBP2024-06-30
350,000 GBP2023-06-30
Land and buildings, Short leasehold
1,245,176 GBP2024-06-30
Improvements to leasehold property
3,879,826 GBP2024-06-30
2,630,687 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
16,863,261 GBP2024-06-30
12,749,557 GBP2023-06-30
Furniture and fittings
161,224 GBP2024-06-30
153,417 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
25,324,532 GBP2024-06-30
18,017,468 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-496,515 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-545,800 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,869,927 GBP2024-06-30
8,711,775 GBP2023-06-30
Furniture and fittings
117,012 GBP2024-06-30
83,349 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,811,984 GBP2024-06-30
10,928,931 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,602,274 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
33,663 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,327,175 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-444,122 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-444,122 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
6,993,334 GBP2024-06-30
4,037,782 GBP2023-06-30
Furniture and fittings
44,212 GBP2024-06-30
70,068 GBP2023-06-30
Merchandise
211,001 GBP2024-06-30
166,543 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
10,086,229 GBP2024-06-30
8,206,970 GBP2023-06-30
Other Debtors
Current
13,886,540 GBP2024-06-30
6,802,088 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
466,952 GBP2024-06-30
Prepayments
Current
684,668 GBP2024-06-30
679,374 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
25,124,389 GBP2024-06-30
17,127,778 GBP2023-06-30
Other Debtors
Non-current
195,000 GBP2024-06-30
1,033,000 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
303,745 GBP2024-06-30
187,444 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
1,453,480 GBP2024-06-30
1,137,899 GBP2023-06-30
Trade Creditors/Trade Payables
Current
8,642,194 GBP2024-06-30
6,118,201 GBP2023-06-30
Corporation Tax Payable
Current
252,824 GBP2024-06-30
467,487 GBP2023-06-30
Other Taxation & Social Security Payable
Current
106,793 GBP2024-06-30
671,602 GBP2023-06-30
Other Creditors
Current
6,695,890 GBP2024-06-30
42,593 GBP2023-06-30
Accrued Liabilities
Current
581,354 GBP2024-06-30
544,257 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
270,255 GBP2024-06-30
314,516 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
2,523,864 GBP2024-06-30
930,176 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
303,745 GBP2024-06-30
187,444 GBP2023-06-30
Non-current, Between one and two years
214,703 GBP2024-06-30
205,434 GBP2023-06-30
Non-current, Between two and five year
55,552 GBP2024-06-30
Between two and five year, Non-current
109,082 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
930,176 GBP2023-06-30
hire purchase agreements
3,977,344 GBP2024-06-30
2,068,075 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,894 GBP2024-06-30
19,230 GBP2023-06-30
Between one and five year
4,013 GBP2024-06-30
16,218 GBP2023-06-30
All periods
22,907 GBP2024-06-30
35,448 GBP2023-06-30
Bank Borrowings
Secured
574,000 GBP2024-06-30
501,960 GBP2023-06-30
Total Borrowings
Secured
4,551,344 GBP2024-06-30
2,570,035 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
799,221 GBP2024-06-30
635,095 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
804,906 GBP2024-06-30
640,780 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-06-30