Average Number of Employees
382023-07-01 ~ 2024-06-30
392022-07-01 ~ 2023-06-30
Turnover/Revenue
28,395,114 GBP2023-07-01 ~ 2024-06-30
37,389,398 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-21,587,713 GBP2023-07-01 ~ 2024-06-30
-26,692,245 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,807,401 GBP2023-07-01 ~ 2024-06-30
10,697,153 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,038,001 GBP2023-07-01 ~ 2024-06-30
-3,941,236 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
2,769,400 GBP2023-07-01 ~ 2024-06-30
6,755,917 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,732 GBP2023-07-01 ~ 2024-06-30
1,017 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-1,008 GBP2023-07-01 ~ 2024-06-30
-48 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,770,124 GBP2023-07-01 ~ 2024-06-30
6,756,886 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,053,427 GBP2023-07-01 ~ 2024-06-30
5,349,733 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
615,200 GBP2024-06-30
437,860 GBP2023-06-30
Total Inventories
5,094,608 GBP2024-06-30
7,668,449 GBP2023-06-30
Debtors
Current
11,326,192 GBP2024-06-30
11,026,746 GBP2023-06-30
Cash at bank and in hand
1,719,697 GBP2024-06-30
1,098,206 GBP2023-06-30
Current Assets
18,140,497 GBP2024-06-30
19,793,401 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-2,907,327 GBP2024-06-30
Net Current Assets/Liabilities
15,233,170 GBP2024-06-30
15,763,083 GBP2023-06-30
Total Assets Less Current Liabilities
15,848,370 GBP2024-06-30
16,200,943 GBP2023-06-30
Net Assets/Liabilities
15,810,370 GBP2024-06-30
16,156,943 GBP2023-06-30
Equity
Called up share capital
30 GBP2024-06-30
30 GBP2023-06-30
30 GBP2022-07-01
Retained earnings (accumulated losses)
15,810,340 GBP2024-06-30
16,156,913 GBP2023-06-30
13,207,180 GBP2022-07-01
Equity
15,810,370 GBP2024-06-30
16,156,943 GBP2023-06-30
13,207,210 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
2,053,427 GBP2023-07-01 ~ 2024-06-30
5,349,733 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,053,427 GBP2023-07-01 ~ 2024-06-30
5,349,733 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,053,427 GBP2023-07-01 ~ 2024-06-30
5,349,733 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,400,000 GBP2023-07-01 ~ 2024-06-30
-2,400,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-2,400,000 GBP2023-07-01 ~ 2024-06-30
-2,400,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,400,000 GBP2023-07-01 ~ 2024-06-30
-2,400,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-2,400,000 GBP2023-07-01 ~ 2024-06-30
-2,400,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-07-01 ~ 2024-06-30
Motor vehicles
202023-07-01 ~ 2024-06-30
Furniture and fittings
202023-07-01 ~ 2024-06-30
Computers
332023-07-01 ~ 2024-06-30
Audit Fees/Expenses
18,500 GBP2023-07-01 ~ 2024-06-30
18,100 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,638,693 GBP2023-07-01 ~ 2024-06-30
1,681,307 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
185,822 GBP2023-07-01 ~ 2024-06-30
199,241 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,945,466 GBP2023-07-01 ~ 2024-06-30
1,952,586 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
170,436 GBP2023-07-01 ~ 2024-06-30
169,292 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,000 GBP2023-07-01 ~ 2024-06-30
18,000 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
692,531 GBP2023-07-01 ~ 2024-06-30
1,385,162 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
322,467 GBP2024-06-30
322,467 GBP2023-06-30
Plant and equipment
106,261 GBP2024-06-30
106,261 GBP2023-06-30
Motor vehicles
443,658 GBP2024-06-30
184,987 GBP2023-06-30
Furniture and fittings
33,473 GBP2024-06-30
33,473 GBP2023-06-30
Computers
97,410 GBP2024-06-30
96,735 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,003,269 GBP2024-06-30
743,923 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
56,350 GBP2023-06-30
Motor vehicles
40,166 GBP2023-06-30
Furniture and fittings
16,575 GBP2023-06-30
Computers
81,116 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
306,063 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,476 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
56,660 GBP2023-07-01 ~ 2024-06-30
Computers, Owned/Freehold
5,298 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
82,006 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
68,826 GBP2024-06-30
Motor vehicles
96,826 GBP2024-06-30
Furniture and fittings
19,935 GBP2024-06-30
Computers
86,414 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,069 GBP2024-06-30
Property, Plant & Equipment
Buildings
206,399 GBP2024-06-30
210,611 GBP2023-06-30
Plant and equipment
37,435 GBP2024-06-30
49,911 GBP2023-06-30
Motor vehicles
346,832 GBP2024-06-30
144,821 GBP2023-06-30
Furniture and fittings
13,538 GBP2024-06-30
16,898 GBP2023-06-30
Computers
10,996 GBP2024-06-30
15,619 GBP2023-06-30
Finished Goods/Goods for Resale
5,094,608 GBP2024-06-30
7,668,449 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
5,231,489 GBP2024-06-30
5,951,853 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
5,513,528 GBP2024-06-30
5,013,501 GBP2023-06-30
Other Debtors
Current
477,512 GBP2024-06-30
Prepayments/Accrued Income
Current
103,663 GBP2024-06-30
61,392 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,668,905 GBP2024-06-30
2,552,697 GBP2023-06-30
Amounts owed to group undertakings
Current
276,479 GBP2024-06-30
225,900 GBP2023-06-30
Corporation Tax Payable
Current
6,315 GBP2023-06-30
Taxation/Social Security Payable
Current
871,873 GBP2024-06-30
1,056,657 GBP2023-06-30
Other Creditors
Current
23,635 GBP2024-06-30
24,480 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
66,435 GBP2024-06-30
164,269 GBP2023-06-30
Creditors
Current
2,907,327 GBP2024-06-30
4,030,318 GBP2023-06-30
Net Deferred Tax Liability/Asset
-38,000 GBP2024-06-30
-44,000 GBP2023-06-30
-26,000 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,000 GBP2023-07-01 ~ 2024-06-30
-18,000 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-40,000 GBP2024-06-30
-45,000 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30 shares2024-06-30
30 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,250 GBP2024-06-30
33,000 GBP2023-06-30
Between one and five year
19,250 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
19,250 GBP2024-06-30
52,250 GBP2023-06-30