(expand)Net Current Assets/Liabilities
1,518,140 GBP2024-06-30
1,143,613 GBP2023-06-30
Total Assets Less Current Liabilities
1,795,956 GBP2024-06-30
1,263,383 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-10,660 GBP2024-06-30
-20,911 GBP2023-06-30
Net Assets/Liabilities
1,723,849 GBP2024-06-30
1,221,595 GBP2023-06-30
Equity
Called up share capital
2,427 GBP2024-06-30
2,427 GBP2023-06-30
2,427 GBP2022-07-01
Share premium
147,761 GBP2024-06-30
147,761 GBP2023-06-30
147,761 GBP2022-07-01
Capital redemption reserve
1,033 GBP2024-06-30
1,033 GBP2023-06-30
1,033 GBP2022-07-01
Retained earnings (accumulated losses)
1,572,628 GBP2024-06-30
1,070,374 GBP2023-06-30
697,081 GBP2022-07-01
Equity
1,723,849 GBP2024-06-30
1,221,595 GBP2023-06-30
848,302 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,327,210 GBP2023-07-01 ~ 2024-06-30
946,937 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-824,956 GBP2023-07-01 ~ 2024-06-30
-573,644 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-824,956 GBP2023-07-01 ~ 2024-06-30
-573,644 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-07-01 ~ 2024-06-30
Motor vehicles
02023-07-01 ~ 2024-06-30
Furniture and fittings
02023-07-01 ~ 2024-06-30
Office equipment
02023-07-01 ~ 2024-06-30
Computers
02023-07-01 ~ 2024-06-30
Dividends Paid on Shares
824,956 GBP2023-07-01 ~ 2024-06-30
573,644 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-297 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
443,440 GBP2023-07-01 ~ 2024-06-30
243,738 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
22,000 GBP2024-06-30
22,000 GBP2023-06-30
Computer software
38,918 GBP2024-06-30
16,126 GBP2023-06-30
Goodwill
10,600 GBP2024-06-30
10,600 GBP2023-06-30
Intangible Assets - Gross Cost
71,518 GBP2024-06-30
48,726 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
22,000 GBP2024-06-30
19,861 GBP2023-06-30
Goodwill
10,600 GBP2024-06-30
10,600 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
51,937 GBP2024-06-30
46,587 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
5,350 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
2,139 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
495,718 GBP2024-06-30
333,623 GBP2023-06-30
Motor vehicles
28,950 GBP2024-06-30
28,950 GBP2023-06-30
Furniture and fittings
95,100 GBP2024-06-30
92,746 GBP2023-06-30
Office equipment
197,228 GBP2024-06-30
187,866 GBP2023-06-30
Computers
109,912 GBP2024-06-30
99,130 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
926,908 GBP2024-06-30
742,315 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,130 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-44,130 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
278,641 GBP2023-06-30
Motor vehicles
10,422 GBP2023-06-30
Furniture and fittings
66,442 GBP2023-06-30
Office equipment
184,210 GBP2023-06-30
Computers
84,971 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
624,686 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
63,512 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
3,706 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
4,299 GBP2023-07-01 ~ 2024-06-30
Office equipment, Owned/Freehold
3,884 GBP2023-07-01 ~ 2024-06-30
Computers, Owned/Freehold
6,235 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
81,636 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,647 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,647 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
668,675 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
191,212 GBP2024-06-30
54,982 GBP2023-06-30
Motor vehicles
14,822 GBP2024-06-30
18,528 GBP2023-06-30
Furniture and fittings
24,359 GBP2024-06-30
26,304 GBP2023-06-30
Office equipment
9,134 GBP2024-06-30
3,656 GBP2023-06-30
Computers
18,706 GBP2024-06-30
14,159 GBP2023-06-30
Investments in Subsidiaries
2 GBP2024-06-30
2 GBP2023-06-30
Raw materials and consumables
155,127 GBP2024-06-30
146,992 GBP2023-06-30
Value of work in progress
94,711 GBP2024-06-30
158,388 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,381,276 GBP2024-06-30
1,415,567 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,309 GBP2024-06-30
1,309 GBP2023-06-30
Other Debtors
Current
119,066 GBP2024-06-30
204,971 GBP2023-06-30
Prepayments/Accrued Income
Current
334,112 GBP2024-06-30
191,243 GBP2023-06-30
Cash and Cash Equivalents
1,664,795 GBP2024-06-30
1,285,116 GBP2023-06-30
Bank Borrowings
Current
10,173 GBP2024-06-30
9,922 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,173,126 GBP2024-06-30
657,056 GBP2023-06-30
Corporation Tax Payable
Current
406,038 GBP2024-06-30
244,966 GBP2023-06-30
Taxation/Social Security Payable
Current
351,372 GBP2024-06-30
224,230 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
2,534 GBP2024-06-30
3,035 GBP2023-06-30
Other Creditors
Current
1,066,525 GBP2024-06-30
903,077 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
222,488 GBP2024-06-30
217,687 GBP2023-06-30
Creditors
Current
3,232,256 GBP2024-06-30
2,259,973 GBP2023-06-30
Bank Borrowings
Non-current
10,660 GBP2024-06-30
20,911 GBP2023-06-30
Creditors
Non-current
10,660 GBP2024-06-30
20,911 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,173 GBP2024-06-30
9,922 GBP2023-06-30
Non-current, Between one and two years
10,660 GBP2024-06-30
9,942 GBP2023-06-30
Non-current, Between two and five year
10,969 GBP2023-06-30
Total Borrowings
20,833 GBP2024-06-30
30,833 GBP2023-06-30
Minimum gross finance lease payments owing
3,035 GBP2023-06-30
Net Deferred Tax Liability/Asset
-61,447 GBP2024-06-30
-20,877 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-40,570 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-61,447 GBP2024-06-30
-20,877 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,427 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,265 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
556 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
486 shares2024-06-30
Par Value of Share
Class 4 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
172,102 GBP2024-06-30
179,909 GBP2023-06-30
Between one and five year
499,930 GBP2024-06-30
571,809 GBP2023-06-30
More than five year
672,032 GBP2024-06-30
100,716 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,344,064 GBP2024-06-30
852,434 GBP2023-06-30