(expand)Profit/Loss on Ordinary Activities Before Tax
1,060,746 GBP2022-07-01 ~ 2023-06-30
994,686 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
972,390 GBP2022-07-01 ~ 2023-06-30
874,045 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
4,880,136 GBP2023-06-30
4,369,759 GBP2022-06-30
Fixed Assets - Investments
50,000 GBP2023-06-30
50,000 GBP2022-06-30
Fixed Assets
4,930,136 GBP2023-06-30
4,419,759 GBP2022-06-30
Total Inventories
406,839 GBP2023-06-30
645,866 GBP2022-06-30
Debtors
Current
2,739,585 GBP2023-06-30
3,259,155 GBP2022-06-30
Cash at bank and in hand
1,724,991 GBP2023-06-30
1,898,843 GBP2022-06-30
Current Assets
4,871,415 GBP2023-06-30
5,803,864 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,577,995 GBP2023-06-30
-3,190,627 GBP2022-06-30
Net Current Assets/Liabilities
2,293,420 GBP2023-06-30
2,613,237 GBP2022-06-30
Total Assets Less Current Liabilities
7,223,556 GBP2023-06-30
7,032,996 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-633,766 GBP2023-06-30
-1,407,732 GBP2022-06-30
Net Assets/Liabilities
5,818,318 GBP2023-06-30
5,017,928 GBP2022-06-30
Equity
Called up share capital
150 GBP2023-06-30
150 GBP2022-06-30
150 GBP2021-07-01
Capital redemption reserve
1 GBP2023-06-30
1 GBP2022-06-30
1 GBP2021-07-01
Retained earnings (accumulated losses)
5,818,167 GBP2023-06-30
5,017,777 GBP2022-06-30
4,379,452 GBP2021-07-01
Equity
5,818,318 GBP2023-06-30
5,017,928 GBP2022-06-30
4,379,603 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
972,390 GBP2022-07-01 ~ 2023-06-30
874,045 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-172,000 GBP2022-07-01 ~ 2023-06-30
-235,720 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-172,000 GBP2022-07-01 ~ 2023-06-30
-235,720 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
612,163 GBP2022-07-01 ~ 2023-06-30
574,958 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
1,724,991 GBP2023-06-30
1,898,843 GBP2022-06-30
1,439,060 GBP2021-07-01
Audit Fees/Expenses
16,000 GBP2022-07-01 ~ 2023-06-30
10,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,599,897 GBP2022-07-01 ~ 2023-06-30
2,124,337 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
302,951 GBP2022-07-01 ~ 2023-06-30
12,605 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,962,654 GBP2022-07-01 ~ 2023-06-30
2,490,002 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
251,660 GBP2022-07-01 ~ 2023-06-30
53,247 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
133,531 GBP2022-07-01 ~ 2023-06-30
147,053 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
217,409 GBP2022-07-01 ~ 2023-06-30
188,990 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
2,319,246 GBP2023-06-30
2,252,830 GBP2022-06-30
Plant and equipment
3,948,699 GBP2023-06-30
3,901,970 GBP2022-06-30
Motor vehicles
241,837 GBP2023-06-30
235,017 GBP2022-06-30
Furniture and fittings
352,288 GBP2023-06-30
310,773 GBP2022-06-30
Computers
62,018 GBP2023-06-30
59,097 GBP2022-06-30
Other
2,103,350 GBP2023-06-30
1,569,114 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
9,027,438 GBP2023-06-30
8,328,801 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-244,009 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-170,163 GBP2022-07-01 ~ 2023-06-30
Computers
-6,158 GBP2022-07-01 ~ 2023-06-30
Other
-111,798 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-532,128 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,962,665 GBP2022-06-30
Motor vehicles
85,472 GBP2022-06-30
Furniture and fittings
139,715 GBP2022-06-30
Computers
39,007 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,959,042 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
277,212 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
45,043 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
25,174 GBP2022-07-01 ~ 2023-06-30
Computers, Owned/Freehold
9,932 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
612,163 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-228,054 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-90,322 GBP2022-07-01 ~ 2023-06-30
Computers
-6,158 GBP2022-07-01 ~ 2023-06-30
Other
-99,369 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-423,903 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,011,823 GBP2023-06-30
Motor vehicles
40,193 GBP2023-06-30
Furniture and fittings
164,889 GBP2023-06-30
Computers
42,781 GBP2023-06-30
Other
919,737 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,147,302 GBP2023-06-30
Property, Plant & Equipment
Buildings
1,351,367 GBP2023-06-30
1,356,432 GBP2022-06-30
Plant and equipment
1,936,876 GBP2023-06-30
1,939,305 GBP2022-06-30
Motor vehicles
201,644 GBP2023-06-30
149,545 GBP2022-06-30
Furniture and fittings
187,399 GBP2023-06-30
171,058 GBP2022-06-30
Computers
19,237 GBP2023-06-30
20,090 GBP2022-06-30
Other
1,183,613 GBP2023-06-30
733,329 GBP2022-06-30
Land and buildings
1,351,367 GBP2023-06-30
1,356,432 GBP2022-06-30
Plant and equipment, Under hire purchased contracts or finance leases
906,256 GBP2023-06-30
1,181,942 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
23,782 GBP2023-06-30
53,399 GBP2022-06-30
Under hire purchased contracts or finance leases
1,050,390 GBP2023-06-30
1,600,729 GBP2022-06-30
Raw materials and consumables
234,851 GBP2023-06-30
265,435 GBP2022-06-30
Finished Goods/Goods for Resale
171,988 GBP2023-06-30
380,431 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,400,285 GBP2023-06-30
3,096,894 GBP2022-06-30
Other Debtors
Current
154,832 GBP2023-06-30
37,438 GBP2022-06-30
Prepayments/Accrued Income
Current
184,468 GBP2023-06-30
124,823 GBP2022-06-30
Bank Borrowings
Current
240,000 GBP2023-06-30
240,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,524,591 GBP2023-06-30
1,866,869 GBP2022-06-30
Taxation/Social Security Payable
Current
284,719 GBP2023-06-30
422,054 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
274,000 GBP2023-06-30
333,290 GBP2022-06-30
Other Creditors
Current
12,102 GBP2023-06-30
9,403 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
242,583 GBP2023-06-30
319,011 GBP2022-06-30
Creditors
Current
2,577,995 GBP2023-06-30
3,190,627 GBP2022-06-30
Bank Borrowings
Non-current
180,000 GBP2023-06-30
680,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
453,766 GBP2023-06-30
727,732 GBP2022-06-30
Creditors
Non-current
633,766 GBP2023-06-30
1,407,732 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-06-30
240,000 GBP2022-06-30
Non-current, Between one and two years
180,000 GBP2023-06-30
240,000 GBP2022-06-30
Non-current, Between two and five year
440,000 GBP2022-06-30
Total Borrowings
420,000 GBP2023-06-30
920,000 GBP2022-06-30
Minimum gross finance lease payments owing
727,742 GBP2023-06-30
1,061,022 GBP2022-06-30
Net Deferred Tax Liability/Asset
-733,786 GBP2023-06-30
-600,255 GBP2022-06-30
-453,202 GBP2021-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-133,531 GBP2022-07-01 ~ 2023-06-30
-147,053 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-734,687 GBP2023-06-30
-600,939 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,078 GBP2023-06-30
27,718 GBP2022-06-30
Between one and five year
29,083 GBP2023-06-30
23,341 GBP2022-06-30
More than five year
561 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
59,161 GBP2023-06-30
51,620 GBP2022-06-30