Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-03-31
Turnover/Revenue
15,723,597 GBP2024-07-01 ~ 2025-03-31
22,284,751 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-13,429,884 GBP2024-07-01 ~ 2025-03-31
-18,321,941 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
2,293,713 GBP2024-07-01 ~ 2025-03-31
3,962,810 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-1,283,914 GBP2024-07-01 ~ 2025-03-31
-2,048,902 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,009,799 GBP2024-07-01 ~ 2025-03-31
1,913,908 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
28,655 GBP2024-07-01 ~ 2025-03-31
3 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
958,158 GBP2024-07-01 ~ 2025-03-31
1,847,185 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,139,836 GBP2024-07-01 ~ 2025-03-31
1,343,863 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,139,836 GBP2024-07-01 ~ 2025-03-31
1,343,863 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
2,171,532 GBP2025-03-31
2,375,849 GBP2024-06-30
Fixed Assets
2,171,532 GBP2025-03-31
2,375,849 GBP2024-06-30
Total Inventories
3,450 GBP2025-03-31
6,437,227 GBP2024-06-30
Debtors
6,001,064 GBP2025-03-31
4,416,892 GBP2024-06-30
Cash at bank and in hand
77,007 GBP2025-03-31
1,268,220 GBP2024-06-30
Current Assets
6,081,521 GBP2025-03-31
12,122,339 GBP2024-06-30
Net Current Assets/Liabilities
2,318,514 GBP2025-03-31
1,877,327 GBP2024-06-30
Total Assets Less Current Liabilities
4,490,046 GBP2025-03-31
4,253,176 GBP2024-06-30
Net Assets/Liabilities
2,637,957 GBP2025-03-31
2,098,121 GBP2024-06-30
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-06-30
1,000 GBP2023-06-30
Retained earnings (accumulated losses)
2,636,957 GBP2025-03-31
2,097,121 GBP2024-06-30
753,258 GBP2023-06-30
Equity
2,637,957 GBP2025-03-31
2,098,121 GBP2024-06-30
754,258 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,139,836 GBP2024-07-01 ~ 2025-03-31
1,343,863 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2024-07-01 ~ 2025-03-31
Dividends Paid
-600,000 GBP2024-07-01 ~ 2025-03-31
Wages/Salaries
1,934,547 GBP2024-07-01 ~ 2025-03-31
2,300,413 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
213,027 GBP2024-07-01 ~ 2025-03-31
251,312 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,687 GBP2024-07-01 ~ 2025-03-31
43,896 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,186,261 GBP2024-07-01 ~ 2025-03-31
2,595,621 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
542024-07-01 ~ 2025-03-31
532023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,764 GBP2024-07-01 ~ 2025-03-31
14,596 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
13,633 GBP2024-07-01 ~ 2025-03-31
21,117 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
239,540 GBP2024-07-01 ~ 2025-03-31
461,796 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
238,700 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
238,700 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
295,299 GBP2025-03-31
295,299 GBP2024-06-30
Plant and equipment
1,792,926 GBP2025-03-31
1,787,818 GBP2024-06-30
Motor vehicles
1,168,893 GBP2025-03-31
1,116,504 GBP2024-06-30
Computers
2,770 GBP2025-03-31
2,770 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,259,888 GBP2025-03-31
3,202,391 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-115,984 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-115,984 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
194,350 GBP2025-03-31
186,049 GBP2024-06-30
Plant and equipment
584,401 GBP2025-03-31
427,917 GBP2024-06-30
Motor vehicles
306,835 GBP2025-03-31
209,806 GBP2024-06-30
Computers
2,770 GBP2025-03-31
2,770 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,088,356 GBP2025-03-31
826,542 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,301 GBP2024-07-01 ~ 2025-03-31
Plant and equipment
156,484 GBP2024-07-01 ~ 2025-03-31
Motor vehicles
159,278 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
324,063 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-62,249 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-62,249 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
100,949 GBP2025-03-31
109,250 GBP2024-06-30
Plant and equipment
1,208,525 GBP2025-03-31
1,359,901 GBP2024-06-30
Motor vehicles
862,058 GBP2025-03-31
906,698 GBP2024-06-30
Merchandise
3,450 GBP2025-03-31
3,450 GBP2024-06-30
Value of work in progress
6,433,777 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,426,703 GBP2025-03-31
2,243,303 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
3,703,942 GBP2025-03-31
1,220,806 GBP2024-06-30
Other Debtors
Current
241,868 GBP2025-03-31
216,987 GBP2024-06-30
Prepayments/Accrued Income
Current
209,854 GBP2025-03-31
16,490 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
6,001,064 GBP2025-03-31
Amounts falling due within one year, Current
4,416,892 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
686,530 GBP2025-03-31
779,999 GBP2024-06-30
Other Remaining Borrowings
Current
33,951 GBP2025-03-31
30,060 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
459,327 GBP2025-03-31
435,669 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,469,284 GBP2025-03-31
2,792,741 GBP2024-06-30
Corporation Tax Payable
Current
100 GBP2025-03-31
100 GBP2024-06-30
Other Taxation & Social Security Payable
Current
82,901 GBP2025-03-31
994,355 GBP2024-06-30
Other Creditors
Current
10,289 GBP2025-03-31
9,090 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
960,090 GBP2025-03-31
1,603,593 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
3,532 GBP2025-03-31
11,375 GBP2024-06-30
Other Remaining Borrowings
Non-current
38,232 GBP2025-03-31
68,171 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,281,232 GBP2025-03-31
1,497,363 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,425 GBP2025-03-31
Total Borrowings
Current, Amounts falling due within one year
720,481 GBP2025-03-31
Bank Borrowings
Non-current, Between one and two years
3,532 GBP2025-03-31
Between two and five year, Non-current
1,141 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
459,327 GBP2025-03-31
Between one and five year, hire purchase agreements
1,281,232 GBP2025-03-31
1,497,363 GBP2024-06-30
hire purchase agreements
1,740,559 GBP2025-03-31
1,933,032 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,162 GBP2025-03-31
122,993 GBP2024-06-30
Between one and five year
44,883 GBP2025-03-31
116,784 GBP2024-06-30
All periods
105,045 GBP2025-03-31
239,777 GBP2024-06-30
Bank Overdrafts
Secured
676,105 GBP2025-03-31
769,765 GBP2024-06-30
Total Borrowings
Secured
2,416,664 GBP2025-03-31
2,702,797 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
529,093 GBP2025-03-31
578,146 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
529,093 GBP2025-03-31
578,146 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-03-31