(expand)Operating Profit/Loss
1,150,196 GBP2023-07-01 ~ 2024-06-30
1,112,436 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
36,028 GBP2023-07-01 ~ 2024-06-30
13,863 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,106,451 GBP2023-07-01 ~ 2024-06-30
1,060,746 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
779,110 GBP2023-07-01 ~ 2024-06-30
972,390 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
5,661,616 GBP2024-06-30
4,880,136 GBP2023-06-30
Fixed Assets - Investments
50,000 GBP2024-06-30
50,000 GBP2023-06-30
Fixed Assets
5,711,616 GBP2024-06-30
4,930,136 GBP2023-06-30
Total Inventories
487,604 GBP2024-06-30
406,839 GBP2023-06-30
Debtors
Current
2,835,353 GBP2024-06-30
2,739,585 GBP2023-06-30
Cash at bank and in hand
2,014,636 GBP2024-06-30
1,724,991 GBP2023-06-30
Current Assets
5,337,593 GBP2024-06-30
4,871,415 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,165,705 GBP2024-06-30
Net Current Assets/Liabilities
2,171,888 GBP2024-06-30
2,293,420 GBP2023-06-30
Total Assets Less Current Liabilities
7,883,504 GBP2024-06-30
7,223,556 GBP2023-06-30
Net Assets/Liabilities
6,345,971 GBP2024-06-30
5,818,318 GBP2023-06-30
Equity
Called up share capital
150 GBP2024-06-30
150 GBP2023-06-30
150 GBP2022-07-01
Capital redemption reserve
1 GBP2024-06-30
1 GBP2023-06-30
1 GBP2022-07-01
Retained earnings (accumulated losses)
6,345,820 GBP2024-06-30
5,818,167 GBP2023-06-30
5,017,777 GBP2022-07-01
Equity
6,345,971 GBP2024-06-30
5,818,318 GBP2023-06-30
5,017,928 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
779,110 GBP2023-07-01 ~ 2024-06-30
972,390 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-251,457 GBP2023-07-01 ~ 2024-06-30
-172,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-251,457 GBP2023-07-01 ~ 2024-06-30
-172,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
720,372 GBP2023-07-01 ~ 2024-06-30
612,163 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
1,992,163 GBP2024-06-30
1,724,991 GBP2023-06-30
1,898,843 GBP2022-07-01
Bank Overdrafts
-22,473 GBP2024-06-30
Audit Fees/Expenses
12,000 GBP2023-07-01 ~ 2024-06-30
16,000 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,885,946 GBP2023-07-01 ~ 2024-06-30
2,599,897 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
309,811 GBP2023-07-01 ~ 2024-06-30
302,951 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,255,421 GBP2023-07-01 ~ 2024-06-30
2,962,654 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
196,078 GBP2023-07-01 ~ 2024-06-30
251,660 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
327,341 GBP2023-07-01 ~ 2024-06-30
133,531 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
276,613 GBP2023-07-01 ~ 2024-06-30
217,409 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
2,477,487 GBP2024-06-30
2,319,246 GBP2023-06-30
Plant and equipment
4,418,836 GBP2024-06-30
3,948,700 GBP2023-06-30
Motor vehicles
286,861 GBP2024-06-30
241,837 GBP2023-06-30
Furniture and fittings
416,021 GBP2024-06-30
352,288 GBP2023-06-30
Computers
71,939 GBP2024-06-30
62,018 GBP2023-06-30
Other
2,681,519 GBP2024-06-30
2,103,351 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
10,352,663 GBP2024-06-30
9,027,440 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-24,704 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-38,565 GBP2023-07-01 ~ 2024-06-30
Computers
-8,760 GBP2023-07-01 ~ 2024-06-30
Other
-123,341 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-195,370 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,011,823 GBP2023-06-30
Motor vehicles
40,194 GBP2023-06-30
Furniture and fittings
164,889 GBP2023-06-30
Computers
42,782 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,147,306 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
316,739 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
30,199 GBP2023-07-01 ~ 2024-06-30
Computers, Owned/Freehold
13,795 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
692,963 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,393 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-18,640 GBP2023-07-01 ~ 2024-06-30
Computers
-8,760 GBP2023-07-01 ~ 2024-06-30
Other
-102,429 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-149,222 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,309,169 GBP2024-06-30
Motor vehicles
62,093 GBP2024-06-30
Furniture and fittings
195,088 GBP2024-06-30
Computers
47,817 GBP2024-06-30
Other
1,032,532 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,691,047 GBP2024-06-30
Property, Plant & Equipment
Buildings
1,433,139 GBP2024-06-30
1,351,367 GBP2023-06-30
Plant and equipment
2,109,667 GBP2024-06-30
1,936,876 GBP2023-06-30
Motor vehicles
224,768 GBP2024-06-30
201,644 GBP2023-06-30
Furniture and fittings
220,933 GBP2024-06-30
187,399 GBP2023-06-30
Computers
24,122 GBP2024-06-30
19,237 GBP2023-06-30
Other
1,648,987 GBP2024-06-30
1,183,613 GBP2023-06-30
Land and buildings
1,433,139 GBP2024-06-30
1,351,367 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
813,614 GBP2024-06-30
906,256 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
39,672 GBP2024-06-30
23,782 GBP2023-06-30
Under hire purchased contracts or finance leases
1,185,292 GBP2024-06-30
1,050,390 GBP2023-06-30
Raw materials and consumables
271,321 GBP2024-06-30
234,851 GBP2023-06-30
Finished Goods/Goods for Resale
216,283 GBP2024-06-30
171,988 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,462,332 GBP2024-06-30
2,400,285 GBP2023-06-30
Other Debtors
Current
45,903 GBP2024-06-30
154,832 GBP2023-06-30
Prepayments/Accrued Income
Current
327,118 GBP2024-06-30
184,468 GBP2023-06-30
Bank Overdrafts
Current
22,473 GBP2024-06-30
Bank Borrowings
Current
180,000 GBP2024-06-30
240,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,066,457 GBP2024-06-30
1,524,591 GBP2023-06-30
Taxation/Social Security Payable
Current
357,048 GBP2024-06-30
284,719 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
292,500 GBP2024-06-30
274,000 GBP2023-06-30
Other Creditors
Current
15,341 GBP2024-06-30
12,102 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
231,886 GBP2024-06-30
242,583 GBP2023-06-30
Creditors
Current
3,165,705 GBP2024-06-30
2,577,995 GBP2023-06-30
Bank Borrowings
Non-current
180,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
449,059 GBP2024-06-30
453,766 GBP2023-06-30
Creditors
Non-current
449,059 GBP2024-06-30
633,766 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
180,000 GBP2024-06-30
Non-current, Between one and two years
180,000 GBP2023-06-30
Total Borrowings
180,000 GBP2024-06-30
420,000 GBP2023-06-30
Minimum gross finance lease payments owing
741,558 GBP2024-06-30
727,742 GBP2023-06-30
Net Deferred Tax Liability/Asset
-1,061,127 GBP2024-06-30
-733,786 GBP2023-06-30
-600,255 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-327,341 GBP2023-07-01 ~ 2024-06-30
-133,531 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,026,302 GBP2024-06-30
-734,687 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,881 GBP2024-06-30
30,078 GBP2023-06-30
Between one and five year
35,927 GBP2024-06-30
29,083 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
80,808 GBP2024-06-30
59,161 GBP2023-06-30