Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
34,767,634 GBP2022-07-01 ~ 2023-06-30
33,282,576 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
23,727,731 GBP2022-07-01 ~ 2023-06-30
22,769,258 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
11,039,903 GBP2022-07-01 ~ 2023-06-30
10,513,318 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
8,643,441 GBP2022-07-01 ~ 2023-06-30
7,591,702 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
2,451,004 GBP2022-07-01 ~ 2023-06-30
2,980,449 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
76,467 GBP2022-07-01 ~ 2023-06-30
14,866 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
189,701 GBP2022-07-01 ~ 2023-06-30
219,226 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,337,720 GBP2022-07-01 ~ 2023-06-30
2,776,089 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
432,364 GBP2022-07-01 ~ 2023-06-30
462,520 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,905,356 GBP2022-07-01 ~ 2023-06-30
2,313,569 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,905,356 GBP2022-07-01 ~ 2023-06-30
2,330,625 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
20,347 GBP2023-06-30
32,956 GBP2022-06-30
Property, Plant & Equipment
7,088,537 GBP2023-06-30
7,481,486 GBP2022-06-30
Fixed Assets - Investments
50 GBP2022-06-30
Fixed Assets
7,108,884 GBP2023-06-30
7,514,492 GBP2022-06-30
Total Inventories
166,543 GBP2023-06-30
Debtors
18,160,778 GBP2023-06-30
13,095,199 GBP2022-06-30
Cash at bank and in hand
4,296,753 GBP2023-06-30
6,259,897 GBP2022-06-30
Current Assets
22,624,074 GBP2023-06-30
19,355,096 GBP2022-06-30
Creditors
Current
9,169,483 GBP2023-06-30
7,103,751 GBP2022-06-30
Net Current Assets/Liabilities
13,454,591 GBP2023-06-30
12,251,345 GBP2022-06-30
Total Assets Less Current Liabilities
20,563,475 GBP2023-06-30
19,765,837 GBP2022-06-30
Net Assets/Liabilities
18,678,003 GBP2023-06-30
16,772,647 GBP2022-06-30
Equity
Called up share capital
2,000 GBP2023-06-30
2,000 GBP2022-06-30
2,000 GBP2021-06-30
Revaluation reserve
17,056 GBP2023-06-30
17,056 GBP2022-06-30
Retained earnings (accumulated losses)
18,658,947 GBP2023-06-30
16,753,591 GBP2022-06-30
14,440,022 GBP2021-06-30
Equity
18,678,003 GBP2023-06-30
16,772,647 GBP2022-06-30
14,442,022 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,905,356 GBP2022-07-01 ~ 2023-06-30
2,313,569 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
3,533,461 GBP2022-07-01 ~ 2023-06-30
3,007,702 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
309,013 GBP2022-07-01 ~ 2023-06-30
252,229 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,671 GBP2022-07-01 ~ 2023-06-30
44,292 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,900,145 GBP2022-07-01 ~ 2023-06-30
3,304,223 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
772022-07-01 ~ 2023-06-30
692021-07-01 ~ 2022-06-30
Director Remuneration
47,385 GBP2022-07-01 ~ 2023-06-30
45,300 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
661,343 GBP2022-07-01 ~ 2023-06-30
525,510 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
466,952 GBP2022-07-01 ~ 2023-06-30
559,370 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
479,139 GBP2022-07-01 ~ 2023-06-30
527,457 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Computer software
50,428 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
350,000 GBP2023-06-30
350,000 GBP2022-06-30
Improvements to leasehold property
4,764,494 GBP2023-06-30
4,075,466 GBP2022-06-30
Plant and equipment
12,749,557 GBP2023-06-30
14,998,640 GBP2022-06-30
Furniture and fittings
153,417 GBP2023-06-30
187,527 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
18,017,468 GBP2023-06-30
19,611,633 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,004,806 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-46,381 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-3,051,187 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,133,807 GBP2023-06-30
1,830,770 GBP2022-06-30
Plant and equipment
8,711,775 GBP2023-06-30
10,202,965 GBP2022-06-30
Furniture and fittings
83,349 GBP2023-06-30
96,412 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,928,931 GBP2023-06-30
12,130,147 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
303,037 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
1,492,784 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
33,318 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,829,139 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,983,974 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-46,381 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,030,355 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
350,000 GBP2023-06-30
350,000 GBP2022-06-30
Improvements to leasehold property
2,630,687 GBP2023-06-30
2,244,696 GBP2022-06-30
Plant and equipment
4,037,782 GBP2023-06-30
4,795,675 GBP2022-06-30
Furniture and fittings
70,068 GBP2023-06-30
91,115 GBP2022-06-30
Merchandise
166,543 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
8,206,970 GBP2023-06-30
6,509,542 GBP2022-06-30
Other Debtors
Current
6,802,088 GBP2023-06-30
2,822,488 GBP2022-06-30
Prepayments
Current
679,374 GBP2023-06-30
687,052 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
17,127,778 GBP2023-06-30
12,262,199 GBP2022-06-30
Other Debtors
Non-current
1,033,000 GBP2023-06-30
833,000 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
187,444 GBP2023-06-30
169,453 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
1,137,899 GBP2023-06-30
1,319,488 GBP2022-06-30
Trade Creditors/Trade Payables
Current
6,118,201 GBP2023-06-30
4,019,547 GBP2022-06-30
Corporation Tax Payable
Current
467,487 GBP2023-06-30
310,828 GBP2022-06-30
Other Taxation & Social Security Payable
Current
671,602 GBP2023-06-30
386,686 GBP2022-06-30
Other Creditors
Current
42,593 GBP2023-06-30
65,328 GBP2022-06-30
Accrued Liabilities
Current
544,257 GBP2023-06-30
832,421 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
314,516 GBP2023-06-30
501,959 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
930,176 GBP2023-06-30
1,815,863 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
187,444 GBP2023-06-30
169,453 GBP2022-06-30
Non-current, Between one and two years
205,434 GBP2023-06-30
187,443 GBP2022-06-30
Non-current, Between two and five year
109,082 GBP2023-06-30
314,516 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
930,176 GBP2023-06-30
1,815,863 GBP2022-06-30
hire purchase agreements
2,068,075 GBP2023-06-30
3,135,351 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,230 GBP2023-06-30
15,892 GBP2022-06-30
Between one and five year
16,218 GBP2023-06-30
28,448 GBP2022-06-30
All periods
35,448 GBP2023-06-30
44,340 GBP2022-06-30
Bank Borrowings
Secured
501,960 GBP2023-06-30
671,412 GBP2022-06-30
Total Borrowings
Secured
2,570,035 GBP2023-06-30
3,806,763 GBP2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
635,095 GBP2023-06-30
669,683 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
640,780 GBP2023-06-30
675,368 GBP2022-06-30
Nominal value of allotted share capital
Class 1 ordinary share
2,000 GBP2022-07-01 ~ 2023-06-30
2,000 GBP2021-07-01 ~ 2022-06-30