Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-12-31
Class 2 ordinary share
12023-07-01 ~ 2024-12-31
Turnover/Revenue
42,020,025 GBP2023-07-01 ~ 2024-12-31
36,180,922 GBP2022-01-01 ~ 2023-06-30
Cost of Sales
32,490,171 GBP2023-07-01 ~ 2024-12-31
28,054,257 GBP2022-01-01 ~ 2023-06-30
Gross Profit/Loss
9,529,854 GBP2023-07-01 ~ 2024-12-31
8,126,665 GBP2022-01-01 ~ 2023-06-30
Administrative Expenses
7,359,607 GBP2023-07-01 ~ 2024-12-31
6,483,303 GBP2022-01-01 ~ 2023-06-30
Operating Profit/Loss
2,774,697 GBP2023-07-01 ~ 2024-12-31
1,998,637 GBP2022-01-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
11,215 GBP2023-07-01 ~ 2024-12-31
254 GBP2022-01-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
383,335 GBP2023-07-01 ~ 2024-12-31
284,287 GBP2022-01-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,402,577 GBP2023-07-01 ~ 2024-12-31
1,714,604 GBP2022-01-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
568,879 GBP2023-07-01 ~ 2024-12-31
424,174 GBP2022-01-01 ~ 2023-06-30
Profit/Loss
1,833,698 GBP2023-07-01 ~ 2024-12-31
1,290,430 GBP2022-01-01 ~ 2023-06-30
Comprehensive Income/Expense
1,833,698 GBP2023-07-01 ~ 2024-12-31
1,290,430 GBP2022-01-01 ~ 2023-06-30
Intangible Assets
211,518 GBP2024-12-31
310,323 GBP2023-06-30
Property, Plant & Equipment
1,224,600 GBP2024-12-31
1,049,106 GBP2023-06-30
Investment Property
400,000 GBP2024-12-31
400,000 GBP2023-06-30
Fixed Assets
1,836,118 GBP2024-12-31
1,759,429 GBP2023-06-30
Total Inventories
2,504,225 GBP2024-12-31
976,459 GBP2023-06-30
Debtors
9,776,967 GBP2024-12-31
10,678,338 GBP2023-06-30
Cash at bank and in hand
6,914 GBP2024-12-31
202,119 GBP2023-06-30
Current Assets
12,288,106 GBP2024-12-31
11,856,916 GBP2023-06-30
Creditors
Current
10,209,211 GBP2024-12-31
6,462,242 GBP2023-06-30
Net Current Assets/Liabilities
2,078,895 GBP2024-12-31
5,394,674 GBP2023-06-30
Total Assets Less Current Liabilities
3,915,013 GBP2024-12-31
7,154,103 GBP2023-06-30
Net Assets/Liabilities
3,053,720 GBP2024-12-31
6,148,436 GBP2023-06-30
Equity
Called up share capital
112 GBP2024-12-31
112 GBP2023-06-30
112 GBP2021-12-31
Retained earnings (accumulated losses)
3,053,608 GBP2024-12-31
6,148,324 GBP2023-06-30
4,857,894 GBP2021-12-31
Equity
3,053,720 GBP2024-12-31
6,148,436 GBP2023-06-30
4,858,006 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,833,698 GBP2023-07-01 ~ 2024-12-31
1,290,430 GBP2022-01-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-4,928,414 GBP2023-07-01 ~ 2024-12-31
Dividends Paid
-4,928,414 GBP2023-07-01 ~ 2024-12-31
Bank Overdrafts
-604,041 GBP2024-12-31
-1,455,475 GBP2023-06-30
-1,053,194 GBP2021-12-31
Wages/Salaries
10,913,241 GBP2023-07-01 ~ 2024-12-31
8,859,514 GBP2022-01-01 ~ 2023-06-30
Social Security Costs
1,184,115 GBP2023-07-01 ~ 2024-12-31
991,214 GBP2022-01-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
196,901 GBP2023-07-01 ~ 2024-12-31
165,924 GBP2022-01-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
12,294,257 GBP2023-07-01 ~ 2024-12-31
10,016,652 GBP2022-01-01 ~ 2023-06-30
Average Number of Employees
1662023-07-01 ~ 2024-12-31
1162022-01-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,443 GBP2023-07-01 ~ 2024-12-31
147,114 GBP2022-01-01 ~ 2023-06-30
Current Tax for the Period
580,658 GBP2023-07-01 ~ 2024-12-31
363,587 GBP2022-01-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
600,644 GBP2023-07-01 ~ 2024-12-31
325,775 GBP2022-01-01 ~ 2023-06-30
Dividends Paid on Shares
4,928,414 GBP2023-07-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
658,701 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
447,183 GBP2024-12-31
348,378 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
98,805 GBP2023-07-01 ~ 2024-12-31
Intangible Assets
Development expenditure
211,518 GBP2024-12-31
310,323 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
391,813 GBP2024-12-31
391,813 GBP2023-06-30
Furniture and fittings
704,922 GBP2024-12-31
607,793 GBP2023-06-30
Motor vehicles
2,041,498 GBP2024-12-31
1,570,891 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
3,138,233 GBP2024-12-31
2,570,497 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-205,760 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-205,760 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
265,813 GBP2024-12-31
215,080 GBP2023-06-30
Furniture and fittings
560,813 GBP2024-12-31
505,878 GBP2023-06-30
Motor vehicles
1,087,007 GBP2024-12-31
800,433 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,913,633 GBP2024-12-31
1,521,391 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
50,733 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
54,935 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
447,182 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
552,850 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-160,608 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-160,608 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
126,000 GBP2024-12-31
176,733 GBP2023-06-30
Furniture and fittings
144,109 GBP2024-12-31
101,915 GBP2023-06-30
Motor vehicles
954,491 GBP2024-12-31
770,458 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
393,407 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
901,212 GBP2024-12-31
621,388 GBP2023-06-30
Investment Property - Fair Value Model
400,000 GBP2023-06-30
Value of work in progress
2,269,974 GBP2024-12-31
670,466 GBP2023-06-30
Finished Goods
234,251 GBP2024-12-31
305,993 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,754,437 GBP2024-12-31
2,572,319 GBP2023-06-30
Other Debtors
Current
472,095 GBP2024-12-31
198,527 GBP2023-06-30
Prepayments/Accrued Income
Current
120,778 GBP2024-12-31
324,761 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
9,776,967 GBP2024-12-31
Current, Amounts falling due within one year
10,678,338 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
808,603 GBP2024-12-31
1,632,708 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
267,586 GBP2024-12-31
215,541 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,179,479 GBP2024-12-31
2,413,694 GBP2023-06-30
Corporation Tax Payable
Current
580,658 GBP2024-12-31
363,587 GBP2023-06-30
Other Taxation & Social Security Payable
Current
433,814 GBP2024-12-31
441,641 GBP2023-06-30
Other Creditors
Current
850,356 GBP2024-12-31
443,218 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
100,901 GBP2024-12-31
38,421 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
241,921 GBP2024-12-31
554,417 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
460,285 GBP2024-12-31
286,105 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
177,233 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
1,632,708 GBP2023-06-30
Bank Borrowings
Non-current, Between two and five year
241,921 GBP2024-12-31
Between two and five year, Non-current
554,417 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
727,871 GBP2024-12-31
501,646 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
159,087 GBP2024-12-31
165,145 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Class 2 ordinary share
1,162 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,833,698 GBP2023-07-01 ~ 2024-12-31