(expand)Profit/Loss
1,630,933 GBP2024-07-01 ~ 2025-06-30
1,232,499 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
18,800 GBP2025-06-30
19,581 GBP2024-06-30
Property, Plant & Equipment
240,090 GBP2025-06-30
258,233 GBP2024-06-30
Fixed Assets - Investments
2 GBP2025-06-30
2 GBP2024-06-30
Fixed Assets
258,892 GBP2025-06-30
277,816 GBP2024-06-30
Total Inventories
296,944 GBP2025-06-30
155,127 GBP2024-06-30
Debtors
Current
2,338,552 GBP2025-06-30
2,835,763 GBP2024-06-30
Cash at bank and in hand
1,954,243 GBP2025-06-30
1,664,795 GBP2024-06-30
Current Assets
4,589,739 GBP2025-06-30
4,655,685 GBP2024-06-30
Net Current Assets/Liabilities
2,175,476 GBP2025-06-30
1,552,781 GBP2024-06-30
Total Assets Less Current Liabilities
2,434,368 GBP2025-06-30
1,830,597 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-86,164 GBP2025-06-30
-140,012 GBP2024-06-30
Net Assets/Liabilities
2,291,460 GBP2025-06-30
1,629,138 GBP2024-06-30
Equity
Called up share capital
2,427 GBP2025-06-30
2,427 GBP2024-06-30
2,427 GBP2023-07-01
Share premium
147,761 GBP2025-06-30
147,761 GBP2024-06-30
147,761 GBP2023-07-01
Capital redemption reserve
1,033 GBP2025-06-30
1,033 GBP2024-06-30
1,033 GBP2023-07-01
Retained earnings (accumulated losses)
2,140,239 GBP2025-06-30
1,477,917 GBP2024-06-30
1,070,374 GBP2023-07-01
Equity
2,291,460 GBP2025-06-30
1,629,138 GBP2024-06-30
1,221,595 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,630,933 GBP2024-07-01 ~ 2025-06-30
1,232,499 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-968,611 GBP2024-07-01 ~ 2025-06-30
-824,956 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-968,611 GBP2024-07-01 ~ 2025-06-30
-824,956 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-07-01 ~ 2025-06-30
Motor vehicles
202024-07-01 ~ 2025-06-30
Furniture and fittings
152024-07-01 ~ 2025-06-30
Office equipment
202024-07-01 ~ 2025-06-30
Computers
252024-07-01 ~ 2025-06-30
Dividends Paid on Shares
968,611 GBP2024-07-01 ~ 2025-06-30
824,956 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,703 GBP2024-07-01 ~ 2025-06-30
40,570 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
536,432 GBP2024-07-01 ~ 2025-06-30
419,762 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
22,000 GBP2025-06-30
22,000 GBP2024-06-30
Computer software
48,356 GBP2025-06-30
38,918 GBP2024-06-30
Goodwill
10,600 GBP2025-06-30
10,600 GBP2024-06-30
Intangible Assets - Gross Cost
80,956 GBP2025-06-30
71,518 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
22,000 GBP2025-06-30
22,000 GBP2024-06-30
Goodwill
10,600 GBP2025-06-30
10,600 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
62,156 GBP2025-06-30
51,937 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
10,219 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
520,342 GBP2025-06-30
495,718 GBP2024-06-30
Motor vehicles
28,950 GBP2024-06-30
Furniture and fittings
96,442 GBP2025-06-30
95,100 GBP2024-06-30
Office equipment
221,274 GBP2025-06-30
197,228 GBP2024-06-30
Computers
131,207 GBP2025-06-30
109,912 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
969,265 GBP2025-06-30
926,908 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-28,950 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-28,950 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
304,506 GBP2024-06-30
Motor vehicles
14,128 GBP2024-06-30
Furniture and fittings
70,741 GBP2024-06-30
Office equipment
188,094 GBP2024-06-30
Computers
91,206 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
668,675 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,832 GBP2024-07-01 ~ 2025-06-30
Computers, Owned/Freehold
10,000 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
74,875 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-14,375 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,375 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
358,464 GBP2025-06-30
Furniture and fittings
74,573 GBP2025-06-30
Office equipment
194,932 GBP2025-06-30
Computers
101,206 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
729,175 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
161,878 GBP2025-06-30
191,212 GBP2024-06-30
Furniture and fittings
21,869 GBP2025-06-30
24,359 GBP2024-06-30
Office equipment
26,342 GBP2025-06-30
9,134 GBP2024-06-30
Computers
30,001 GBP2025-06-30
18,706 GBP2024-06-30
Motor vehicles
14,822 GBP2024-06-30
Investments in Subsidiaries
2 GBP2025-06-30
2 GBP2024-06-30
Raw materials and consumables
139,917 GBP2025-06-30
60,416 GBP2024-06-30
Value of work in progress
157,027 GBP2025-06-30
94,711 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,671,070 GBP2025-06-30
2,381,276 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
1,309 GBP2025-06-30
1,309 GBP2024-06-30
Other Debtors
Current
416,977 GBP2025-06-30
119,066 GBP2024-06-30
Prepayments/Accrued Income
Current
249,196 GBP2025-06-30
334,112 GBP2024-06-30
Cash and Cash Equivalents
1,954,243 GBP2025-06-30
1,664,795 GBP2024-06-30
Bank Borrowings
Current
10,173 GBP2024-06-30
Trade Creditors/Trade Payables
Current
633,739 GBP2025-06-30
1,005,653 GBP2024-06-30
Corporation Tax Payable
Current
269,280 GBP2025-06-30
406,038 GBP2024-06-30
Taxation/Social Security Payable
Current
220,496 GBP2025-06-30
351,372 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
40,655 GBP2025-06-30
40,655 GBP2024-06-30
Other Creditors
Current
1,006,728 GBP2025-06-30
1,066,525 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
243,365 GBP2025-06-30
222,488 GBP2024-06-30
Creditors
Current
2,414,263 GBP2025-06-30
3,102,904 GBP2024-06-30
Bank Borrowings
Non-current
10,660 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
86,164 GBP2025-06-30
129,352 GBP2024-06-30
Creditors
Non-current
86,164 GBP2025-06-30
140,012 GBP2024-06-30
Bank Borrowings
Non-current, Between one and two years
10,660 GBP2024-06-30
Total Borrowings
20,833 GBP2024-06-30
Net Deferred Tax Liability/Asset
-56,744 GBP2025-06-30
-61,447 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,703 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-57,721 GBP2025-06-30
-62,319 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,265 shares2025-06-30
1,265 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1.002024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
556 shares2025-06-30
556 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1.002024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
486 shares2025-06-30
486 shares2024-06-30
Par Value of Share
Class 4 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
471,676 GBP2025-06-30
172,102 GBP2024-06-30
Between one and five year
1,561,322 GBP2025-06-30
499,930 GBP2024-06-30
More than five year
971,851 GBP2025-06-30
672,032 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,004,849 GBP2025-06-30
1,344,064 GBP2024-06-30