Average Number of Employees
452023-07-01 ~ 2024-06-30
482022-07-01 ~ 2023-06-30
Profit/Loss
1,216,545 GBP2023-07-01 ~ 2024-06-30
1,779,954 GBP2022-07-01 ~ 2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,560 GBP2024-06-30
105,053 GBP2023-06-30
Turnover/Revenue
30,046,776 GBP2023-07-01 ~ 2024-06-30
33,862,466 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
24,974,666 GBP2023-07-01 ~ 2024-06-30
28,350,219 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,072,110 GBP2023-07-01 ~ 2024-06-30
5,512,247 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,501,135 GBP2023-07-01 ~ 2024-06-30
3,241,556 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,624,975 GBP2023-07-01 ~ 2024-06-30
2,311,691 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
53,146 GBP2023-07-01 ~ 2024-06-30
15,261 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
26,744 GBP2023-07-01 ~ 2024-06-30
40,613 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,651,377 GBP2023-07-01 ~ 2024-06-30
2,286,339 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
434,832 GBP2023-07-01 ~ 2024-06-30
506,385 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,216,545 GBP2023-07-01 ~ 2024-06-30
1,779,954 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
6,641,753 GBP2024-06-30
5,425,208 GBP2023-06-30
5,145,254 GBP2022-06-30
Property, Plant & Equipment
1,136,358 GBP2024-06-30
1,286,809 GBP2023-06-30
Total Inventories
1,250,718 GBP2024-06-30
1,443,470 GBP2023-06-30
Debtors
7,475,654 GBP2024-06-30
6,450,411 GBP2023-06-30
Cash at bank and in hand
3,219,861 GBP2024-06-30
4,073,887 GBP2023-06-30
Current Assets
11,946,233 GBP2024-06-30
11,967,768 GBP2023-06-30
Creditors
Amounts falling due within one year
6,244,612 GBP2024-06-30
7,410,019 GBP2023-06-30
Net Current Assets/Liabilities
5,701,621 GBP2024-06-30
4,557,749 GBP2023-06-30
Total Assets Less Current Liabilities
6,837,979 GBP2024-06-30
5,844,558 GBP2023-06-30
Creditors
Amounts falling due after one year
66,666 GBP2024-06-30
264,297 GBP2023-06-30
Net Assets/Liabilities
6,691,753 GBP2024-06-30
5,475,208 GBP2023-06-30
Equity
Called up share capital
50,000 GBP2024-06-30
50,000 GBP2023-06-30
Equity
6,691,753 GBP2024-06-30
5,475,208 GBP2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-07-01 ~ 2024-06-30
Motor vehicles
0.252023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
161,599 GBP2023-07-01 ~ 2024-06-30
198,575 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
182023-07-01 ~ 2024-06-30
172022-07-01 ~ 2023-06-30
Wages/Salaries
1,706,728 GBP2023-07-01 ~ 2024-06-30
1,683,116 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
181,222 GBP2023-07-01 ~ 2024-06-30
172,125 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,590 GBP2023-07-01 ~ 2024-06-30
63,331 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,924,540 GBP2023-07-01 ~ 2024-06-30
1,918,572 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
112,278 GBP2023-07-01 ~ 2024-06-30
103,618 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,493 GBP2023-07-01 ~ 2024-06-30
-2,547 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
412,816 GBP2023-07-01 ~ 2024-06-30
468,699 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
1,500,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,017,711 GBP2024-06-30
1,017,711 GBP2023-06-30
Plant and equipment
64,072 GBP2024-06-30
64,072 GBP2023-06-30
Furniture and fittings
52,085 GBP2024-06-30
33,342 GBP2023-06-30
Motor vehicles
1,601,219 GBP2024-06-30
1,722,599 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,735,087 GBP2024-06-30
2,837,724 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-121,380 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-121,380 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
239,998 GBP2024-06-30
206,143 GBP2023-06-30
Plant and equipment
52,165 GBP2024-06-30
47,607 GBP2023-06-30
Furniture and fittings
29,939 GBP2024-06-30
16,469 GBP2023-06-30
Motor vehicles
1,276,627 GBP2024-06-30
1,280,696 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,598,729 GBP2024-06-30
1,550,915 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
33,855 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
4,558 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
13,470 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
109,716 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,599 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-113,785 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-113,785 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
777,713 GBP2024-06-30
811,568 GBP2023-06-30
Plant and equipment
11,907 GBP2024-06-30
16,465 GBP2023-06-30
Furniture and fittings
22,146 GBP2024-06-30
16,873 GBP2023-06-30
Motor vehicles
324,592 GBP2024-06-30
441,903 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
112,966 GBP2024-06-30
169,687 GBP2023-06-30
Finished Goods
1,250,718 GBP2024-06-30
1,443,470 GBP2023-06-30
Trade Debtors/Trade Receivables
6,797,736 GBP2024-06-30
6,367,606 GBP2023-06-30
Prepayments/Accrued Income
61,117 GBP2024-06-30
50,071 GBP2023-06-30
Amounts owed by directors
54,288 GBP2024-06-30
Other Debtors
20,080 GBP2024-06-30
32,734 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
322,882 GBP2024-06-30
190,438 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
5,349,403 GBP2024-06-30
5,940,123 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
29,800 GBP2024-06-30
51,200 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
149,997 GBP2024-06-30
269,039 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
337,344 GBP2024-06-30
281,196 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
18,886 GBP2024-06-30
79,971 GBP2023-06-30
Amounts owed to directors
Amounts falling due within one year
23,040 GBP2024-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
66,666 GBP2024-06-30
248,485 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
15,812 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
18,886 GBP2024-06-30
79,971 GBP2023-06-30
Between one and five year
15,812 GBP2023-06-30
Minimum gross finance lease payments owing
18,886 GBP2024-06-30
95,783 GBP2023-06-30
Deferred Tax Liabilities
79,560 GBP2024-06-30
105,053 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,500 shares2024-06-30
37,500 shares2023-06-30
Par Value of Share
Class 2 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
12,500 shares2024-06-30
12,500 shares2023-06-30