(expand)Gross Profit/Loss
2,485,098 GBP2024-07-01 ~ 2025-06-30
4,048,467 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-1,796,486 GBP2024-07-01 ~ 2025-06-30
-1,370,778 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
724,362 GBP2024-07-01 ~ 2025-06-30
2,716,968 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
129,303 GBP2024-07-01 ~ 2025-06-30
113,342 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
812,667 GBP2024-07-01 ~ 2025-06-30
2,814,619 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
650,383 GBP2024-07-01 ~ 2025-06-30
2,146,564 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,165,376 GBP2025-06-30
1,434,837 GBP2024-06-30
Investment Property
222,660 GBP2025-06-30
222,660 GBP2024-06-30
Fixed Assets
1,388,036 GBP2025-06-30
1,657,497 GBP2024-06-30
Total Inventories
673,036 GBP2025-06-30
673,036 GBP2024-06-30
Debtors
Current
3,798,909 GBP2025-06-30
3,252,923 GBP2024-06-30
Cash at bank and in hand
3,867,961 GBP2025-06-30
3,925,292 GBP2024-06-30
Current Assets
8,339,906 GBP2025-06-30
7,851,251 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-3,160,144 GBP2025-06-30
Net Current Assets/Liabilities
5,179,762 GBP2025-06-30
5,038,434 GBP2024-06-30
Total Assets Less Current Liabilities
6,567,798 GBP2025-06-30
6,695,931 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-3,381 GBP2025-06-30
Net Assets/Liabilities
6,278,380 GBP2025-06-30
6,277,997 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-07-01
Revaluation reserve
54,620 GBP2025-06-30
55,921 GBP2024-06-30
57,222 GBP2023-07-01
Other miscellaneous reserve
59,214 GBP2025-06-30
59,214 GBP2024-06-30
59,214 GBP2023-07-01
Retained earnings (accumulated losses)
6,164,446 GBP2025-06-30
6,162,762 GBP2024-06-30
5,014,897 GBP2023-07-01
Equity
6,278,380 GBP2025-06-30
6,277,997 GBP2024-06-30
5,131,433 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
650,383 GBP2024-07-01 ~ 2025-06-30
2,146,564 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
650,383 GBP2024-07-01 ~ 2025-06-30
2,146,564 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
650,383 GBP2024-07-01 ~ 2025-06-30
2,146,564 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-650,000 GBP2024-07-01 ~ 2025-06-30
-1,000,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-650,000 GBP2024-07-01 ~ 2025-06-30
-1,000,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-648,699 GBP2024-07-01 ~ 2025-06-30
-998,699 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
-650,000 GBP2024-07-01 ~ 2025-06-30
-1,000,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-07-01 ~ 2025-06-30
Motor vehicles
252024-07-01 ~ 2025-06-30
Furniture and fittings
152024-07-01 ~ 2025-06-30
Computers
252024-07-01 ~ 2025-06-30
Audit Fees/Expenses
14,400 GBP2024-07-01 ~ 2025-06-30
14,400 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,337,314 GBP2024-07-01 ~ 2025-06-30
1,380,968 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
115,389 GBP2024-07-01 ~ 2025-06-30
134,219 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,474,616 GBP2024-07-01 ~ 2025-06-30
1,534,833 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
33,518 GBP2024-07-01 ~ 2025-06-30
30,256 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-37,545 GBP2024-07-01 ~ 2025-06-30
36,600 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
203,166 GBP2024-07-01 ~ 2025-06-30
703,655 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2025-06-30
200,000 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2025-06-30
200,000 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Buildings
127,340 GBP2025-06-30
127,340 GBP2024-06-30
Plant and equipment
1,124,574 GBP2025-06-30
1,027,234 GBP2024-06-30
Motor vehicles
1,079,151 GBP2025-06-30
1,501,018 GBP2024-06-30
Furniture and fittings
6,305 GBP2025-06-30
6,305 GBP2024-06-30
Office equipment
48,698 GBP2025-06-30
47,483 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,386,068 GBP2025-06-30
2,709,380 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-230,000 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-579,178 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-809,178 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
557,953 GBP2025-06-30
453,698 GBP2024-06-30
Motor vehicles
592,412 GBP2025-06-30
758,424 GBP2024-06-30
Furniture and fittings
6,305 GBP2025-06-30
4,739 GBP2024-06-30
Office equipment
43,648 GBP2025-06-30
39,854 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,220,692 GBP2025-06-30
1,274,543 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,175 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Owned/Freehold
116,383 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings, Owned/Freehold
1,566 GBP2024-07-01 ~ 2025-06-30
Office equipment, Owned/Freehold
3,794 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
258,464 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases, Plant and equipment
10,080 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
51,018 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
61,098 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-40,000 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-333,413 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-373,413 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Buildings
106,966 GBP2025-06-30
109,512 GBP2024-06-30
Plant and equipment
566,621 GBP2025-06-30
573,536 GBP2024-06-30
Motor vehicles
486,739 GBP2025-06-30
742,594 GBP2024-06-30
Office equipment
5,050 GBP2025-06-30
7,629 GBP2024-06-30
Furniture and fittings
1,566 GBP2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
40,320 GBP2025-06-30
Under hire purchased contracts or finance leases, Plant and equipment
203,760 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
153,054 GBP2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
342,598 GBP2024-06-30
Under hire purchased contracts or finance leases
193,374 GBP2025-06-30
546,358 GBP2024-06-30
Finished Goods/Goods for Resale
673,036 GBP2025-06-30
673,036 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,936,945 GBP2025-06-30
1,851,562 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
211,800 GBP2025-06-30
211,800 GBP2024-06-30
Other Debtors
Current
381,269 GBP2025-06-30
385,798 GBP2024-06-30
Prepayments/Accrued Income
Current
99,022 GBP2025-06-30
157,639 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,854,588 GBP2025-06-30
1,567,531 GBP2024-06-30
Amounts owed to group undertakings
Current
1,171 GBP2024-06-30
Corporation Tax Payable
Current
132,271 GBP2025-06-30
486,365 GBP2024-06-30
Taxation/Social Security Payable
Current
544,815 GBP2025-06-30
408,154 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
93,453 GBP2025-06-30
177,384 GBP2024-06-30
Other Creditors
Current
21,363 GBP2025-06-30
33,524 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
513,654 GBP2025-06-30
138,688 GBP2024-06-30
Creditors
Current
3,160,144 GBP2025-06-30
2,812,817 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
3,381 GBP2025-06-30
94,352 GBP2024-06-30
Minimum gross finance lease payments owing
96,834 GBP2025-06-30
271,736 GBP2024-06-30
Net Deferred Tax Liability/Asset
-286,037 GBP2025-06-30
-323,582 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-255,374 GBP2025-06-30
-324,083 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
100 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,063 GBP2025-06-30
98,135 GBP2024-06-30
Between one and five year
22,063 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
22,063 GBP2025-06-30
120,198 GBP2024-06-30