Cost of Sales
-12,973,562 GBP2024-07-01 ~ 2025-06-30
-10,952,390 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-5,475,430 GBP2024-07-01 ~ 2025-06-30
-4,200,799 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
303 GBP2024-07-01 ~ 2025-06-30
64 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-323,268 GBP2024-07-01 ~ 2025-06-30
-417,711 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
217,107 GBP2024-07-01 ~ 2025-06-30
1,760,119 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
260,940 GBP2024-07-01 ~ 2025-06-30
1,295,313 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
654,561 GBP2025-06-30
892,312 GBP2024-06-30
Fixed Assets - Investments
4,035,321 GBP2025-06-30
4,035,321 GBP2024-06-30
Fixed Assets
4,689,882 GBP2025-06-30
4,927,633 GBP2024-06-30
Debtors
19,199,131 GBP2025-06-30
18,999,002 GBP2024-06-30
Cash at bank and in hand
5 GBP2025-06-30
5 GBP2024-06-30
Current Assets
24,643,001 GBP2025-06-30
24,248,993 GBP2024-06-30
Net Current Assets/Liabilities
19,914,354 GBP2025-06-30
20,391,246 GBP2024-06-30
Total Assets Less Current Liabilities
24,604,236 GBP2025-06-30
25,318,879 GBP2024-06-30
Net Assets/Liabilities
18,305,039 GBP2025-06-30
18,044,099 GBP2024-06-30
Equity
Called up share capital
640,000 GBP2025-06-30
640,000 GBP2024-06-30
Retained earnings (accumulated losses)
17,665,039 GBP2025-06-30
17,404,099 GBP2024-06-30
Equity
18,305,039 GBP2025-06-30
18,044,099 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
260,940 GBP2024-07-01 ~ 2025-06-30
1,295,313 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
37,382 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
842024-07-01 ~ 2025-06-30
822023-07-01 ~ 2024-06-30
Wages/Salaries
2,811,191 GBP2024-07-01 ~ 2025-06-30
2,391,293 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
108,330 GBP2024-07-01 ~ 2025-06-30
84,527 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,241,803 GBP2024-07-01 ~ 2025-06-30
2,736,318 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
249,092 GBP2024-07-01 ~ 2025-06-30
210,848 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,833 GBP2024-07-01 ~ 2025-06-30
-35,636 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
662,750 GBP2024-06-30
Plant and equipment
674,577 GBP2025-06-30
674,577 GBP2024-06-30
Furniture and fittings
1,542,178 GBP2025-06-30
1,504,718 GBP2024-06-30
Motor vehicles
760,958 GBP2025-06-30
803,737 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,640,463 GBP2025-06-30
3,645,782 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-42,779 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-42,779 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
662,750 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
582,378 GBP2025-06-30
561,097 GBP2024-06-30
Furniture and fittings
1,297,191 GBP2025-06-30
1,167,577 GBP2024-06-30
Motor vehicles
648,583 GBP2025-06-30
567,046 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,985,902 GBP2025-06-30
2,753,470 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,281 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
129,614 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
123,616 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
274,511 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-42,079 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,079 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
457,750 GBP2025-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
205,000 GBP2025-06-30
205,000 GBP2024-06-30
Plant and equipment
92,199 GBP2025-06-30
113,480 GBP2024-06-30
Furniture and fittings
244,987 GBP2025-06-30
337,141 GBP2024-06-30
Motor vehicles
112,375 GBP2025-06-30
236,691 GBP2024-06-30
Finished Goods/Goods for Resale
5,443,865 GBP2025-06-30
5,249,986 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,353,763 GBP2025-06-30
2,016,853 GBP2024-06-30
Other Debtors
Current
5,259,601 GBP2025-06-30
5,340,681 GBP2024-06-30
Prepayments/Accrued Income
Current
301,833 GBP2025-06-30
294,723 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
1,676,337 GBP2025-06-30
837,563 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,325,286 GBP2025-06-30
1,982,614 GBP2024-06-30
Amounts owed to group undertakings
Current
100 GBP2025-06-30
100 GBP2024-06-30
Corporation Tax Payable
Current
0 GBP2025-06-30
350,442 GBP2024-06-30
Other Taxation & Social Security Payable
Current
80,546 GBP2025-06-30
211,911 GBP2024-06-30
Other Creditors
Current
213,494 GBP2025-06-30
312,720 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
432,884 GBP2025-06-30
162,397 GBP2024-06-30
Creditors
Current
4,728,647 GBP2025-06-30
3,857,747 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
6,060,585 GBP2025-06-30
6,970,250 GBP2024-06-30
Bank Borrowings
6,945,660 GBP2025-06-30
7,758,981 GBP2024-06-30
Bank Overdrafts
791,262 GBP2025-06-30
48,832 GBP2024-06-30
Loans received from directors
60,000 GBP2025-06-30
60,000 GBP2024-06-30
Amounts received in advance for goods or services to be provided in the future
220,862 GBP2025-06-30
242,947 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-06-30
10,000 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
630,000 shares2025-06-30
630,000 shares2024-06-30
Equity
Called up share capital
640,000 GBP2025-06-30
640,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,000 GBP2025-06-30
10,000 GBP2024-06-30
Between two and five year
40,000 GBP2025-06-30
40,000 GBP2024-06-30
More than five year
60,000 GBP2025-06-30
70,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
110,000 GBP2025-06-30
120,000 GBP2024-06-30