Cost of Sales
-8,373,323 GBP2022-07-01 ~ 2023-06-30
-8,515,389 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-5,166,946 GBP2022-07-01 ~ 2023-06-30
-4,565,753 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
3,475 GBP2022-07-01 ~ 2023-06-30
189 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-956,560 GBP2022-07-01 ~ 2023-06-30
-52,645 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-594,609 GBP2022-07-01 ~ 2023-06-30
29,661 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
3,179,043 GBP2023-06-30
3,376,029 GBP2022-06-30
Fixed Assets - Investments
75 GBP2023-06-30
75 GBP2022-06-30
Fixed Assets
3,179,118 GBP2023-06-30
3,376,104 GBP2022-06-30
Debtors
2,487,751 GBP2023-06-30
2,509,086 GBP2022-06-30
Cash at bank and in hand
134,811 GBP2023-06-30
359,781 GBP2022-06-30
Current Assets
3,795,193 GBP2023-06-30
4,103,468 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-3,791,260 GBP2023-06-30
-5,672,382 GBP2022-06-30
Net Current Assets/Liabilities
3,933 GBP2023-06-30
-1,568,914 GBP2022-06-30
Total Assets Less Current Liabilities
3,183,051 GBP2023-06-30
1,807,190 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-3,384,446 GBP2023-06-30
-1,306,476 GBP2022-06-30
Net Assets/Liabilities
-268,395 GBP2023-06-30
326,214 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
-268,495 GBP2023-06-30
326,114 GBP2022-06-30
296,453 GBP2021-06-30
Equity
-268,395 GBP2023-06-30
326,214 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-594,609 GBP2022-07-01 ~ 2023-06-30
29,661 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
12,470 GBP2022-07-01 ~ 2023-06-30
11,010 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
982022-07-01 ~ 2023-06-30
922021-07-01 ~ 2022-06-30
Wages/Salaries
2,312,602 GBP2022-07-01 ~ 2023-06-30
2,223,294 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,746 GBP2022-07-01 ~ 2023-06-30
94,062 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,631,175 GBP2022-07-01 ~ 2023-06-30
2,533,028 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
159,024 GBP2022-07-01 ~ 2023-06-30
161,814 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-107,500 GBP2022-07-01 ~ 2023-06-30
21,500 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
308,417 GBP2023-06-30
308,417 GBP2022-06-30
Plant and equipment
4,843,041 GBP2023-06-30
4,671,241 GBP2022-06-30
Furniture and fittings
207,369 GBP2023-06-30
202,959 GBP2022-06-30
Computers
250,427 GBP2023-06-30
250,153 GBP2022-06-30
Motor vehicles
153,054 GBP2023-06-30
182,488 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
5,762,308 GBP2023-06-30
5,615,258 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,568 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
0 GBP2022-07-01 ~ 2023-06-30
Computers
-724 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-29,434 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-39,726 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
124,634 GBP2023-06-30
95,190 GBP2022-06-30
Plant and equipment
2,044,504 GBP2023-06-30
1,773,953 GBP2022-06-30
Furniture and fittings
111,563 GBP2023-06-30
94,862 GBP2022-06-30
Computers
224,562 GBP2023-06-30
196,162 GBP2022-06-30
Motor vehicles
78,002 GBP2023-06-30
79,062 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,583,265 GBP2023-06-30
2,239,229 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
29,444 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
275,988 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
16,701 GBP2022-07-01 ~ 2023-06-30
Computers
29,124 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
25,717 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
376,974 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,437 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
0 GBP2022-07-01 ~ 2023-06-30
Computers
-724 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-26,777 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,938 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Improvements to leasehold property
183,783 GBP2023-06-30
213,227 GBP2022-06-30
Plant and equipment
2,798,537 GBP2023-06-30
2,897,288 GBP2022-06-30
Furniture and fittings
95,806 GBP2023-06-30
108,097 GBP2022-06-30
Computers
25,865 GBP2023-06-30
53,991 GBP2022-06-30
Motor vehicles
75,052 GBP2023-06-30
103,426 GBP2022-06-30
Finished Goods/Goods for Resale
540,914 GBP2023-06-30
609,369 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,759,318 GBP2023-06-30
1,788,043 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
158,137 GBP2023-06-30
103,806 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
235,494 GBP2023-06-30
263,173 GBP2022-06-30
Other Debtors
Current
88,494 GBP2023-06-30
111,655 GBP2022-06-30
Prepayments/Accrued Income
Current
246,308 GBP2023-06-30
242,409 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,487,751 GBP2023-06-30
2,509,086 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-06-30
10,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
288,479 GBP2023-06-30
289,113 GBP2022-06-30
Other Remaining Borrowings
Current
1,295,072 GBP2023-06-30
1,254,384 GBP2022-06-30
Trade Creditors/Trade Payables
Current
782,248 GBP2023-06-30
620,241 GBP2022-06-30
Other Taxation & Social Security Payable
Current
1,128,405 GBP2023-06-30
1,324,856 GBP2022-06-30
Other Creditors
Current
136,755 GBP2023-06-30
2,071,623 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
150,301 GBP2023-06-30
102,165 GBP2022-06-30
Creditors
Current
3,791,260 GBP2023-06-30
5,672,382 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
23,333 GBP2023-06-30
33,333 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,055,144 GBP2023-06-30
420,129 GBP2022-06-30
Other Remaining Borrowings
Non-current
358,732 GBP2023-06-30
554,617 GBP2022-06-30
Creditors
Non-current
3,384,446 GBP2023-06-30
1,306,476 GBP2022-06-30
Bank Borrowings
33,333 GBP2023-06-30
43,333 GBP2022-06-30
Total Borrowings
1,687,137 GBP2023-06-30
1,852,334 GBP2022-06-30
Current
1,305,072 GBP2023-06-30
1,264,384 GBP2022-06-30
Non-current
382,065 GBP2023-06-30
587,950 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
288,479 GBP2023-06-30
289,113 GBP2022-06-30
Minimum gross finance lease payments owing
1,343,623 GBP2023-06-30
709,242 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
297,755 GBP2023-06-30
329,150 GBP2022-06-30
Between two and five year
3,388,923 GBP2023-06-30
1,768,070 GBP2022-06-30
More than five year
489,199 GBP2023-06-30
0 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,175,877 GBP2023-06-30
2,097,220 GBP2022-06-30