Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
22,284,751 GBP2023-07-01 ~ 2024-06-30
12,892,908 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-18,321,941 GBP2023-07-01 ~ 2024-06-30
-10,734,194 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,962,810 GBP2023-07-01 ~ 2024-06-30
2,158,714 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,048,902 GBP2023-07-01 ~ 2024-06-30
-1,779,137 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,913,908 GBP2023-07-01 ~ 2024-06-30
379,577 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
3 GBP2023-07-01 ~ 2024-06-30
1 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,847,185 GBP2023-07-01 ~ 2024-06-30
359,671 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,343,863 GBP2023-07-01 ~ 2024-06-30
215,007 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,343,863 GBP2023-07-01 ~ 2024-06-30
215,007 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
2,375,849 GBP2024-06-30
1,272,305 GBP2023-06-30
Fixed Assets
2,375,849 GBP2024-06-30
1,272,305 GBP2023-06-30
Total Inventories
6,437,227 GBP2024-06-30
3,450 GBP2023-06-30
Debtors
4,416,892 GBP2024-06-30
2,991,005 GBP2023-06-30
Cash at bank and in hand
1,268,220 GBP2024-06-30
53,779 GBP2023-06-30
Current Assets
12,122,339 GBP2024-06-30
3,048,234 GBP2023-06-30
Net Current Assets/Liabilities
1,877,327 GBP2024-06-30
376,290 GBP2023-06-30
Total Assets Less Current Liabilities
4,253,176 GBP2024-06-30
1,648,595 GBP2023-06-30
Net Assets/Liabilities
2,098,121 GBP2024-06-30
754,258 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
1,000 GBP2022-06-30
Retained earnings (accumulated losses)
2,097,121 GBP2024-06-30
753,258 GBP2023-06-30
598,251 GBP2022-06-30
Equity
2,098,121 GBP2024-06-30
754,258 GBP2023-06-30
599,251 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-60,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,343,863 GBP2023-07-01 ~ 2024-06-30
215,007 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,300,413 GBP2023-07-01 ~ 2024-06-30
2,065,643 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
251,312 GBP2023-07-01 ~ 2024-06-30
231,625 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,896 GBP2023-07-01 ~ 2024-06-30
42,212 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,595,621 GBP2023-07-01 ~ 2024-06-30
2,339,480 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
532023-07-01 ~ 2024-06-30
502022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
14,596 GBP2023-07-01 ~ 2024-06-30
16,649 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
21,117 GBP2023-07-01 ~ 2024-06-30
18,940 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
461,796 GBP2023-07-01 ~ 2024-06-30
73,733 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
238,700 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
238,700 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
295,299 GBP2024-06-30
295,299 GBP2023-06-30
Plant and equipment
1,787,818 GBP2024-06-30
1,175,453 GBP2023-06-30
Motor vehicles
1,116,504 GBP2024-06-30
342,994 GBP2023-06-30
Computers
2,770 GBP2024-06-30
2,770 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
3,202,391 GBP2024-06-30
1,816,516 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
186,049 GBP2024-06-30
173,910 GBP2023-06-30
Plant and equipment
427,917 GBP2024-06-30
257,903 GBP2023-06-30
Motor vehicles
209,806 GBP2024-06-30
110,320 GBP2023-06-30
Computers
2,770 GBP2024-06-30
2,078 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
826,542 GBP2024-06-30
544,211 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,139 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
170,014 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
99,486 GBP2023-07-01 ~ 2024-06-30
Computers
692 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
282,331 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
109,250 GBP2024-06-30
121,389 GBP2023-06-30
Plant and equipment
1,359,901 GBP2024-06-30
917,550 GBP2023-06-30
Motor vehicles
906,698 GBP2024-06-30
232,674 GBP2023-06-30
Computers
692 GBP2023-06-30
Merchandise
3,450 GBP2024-06-30
3,450 GBP2023-06-30
Value of work in progress
6,433,777 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,243,303 GBP2024-06-30
1,199,244 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,220,806 GBP2024-06-30
766,305 GBP2023-06-30
Other Debtors
Current
216,987 GBP2024-06-30
275,842 GBP2023-06-30
Prepayments/Accrued Income
Current
16,490 GBP2024-06-30
61,145 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
4,416,892 GBP2024-06-30
2,991,005 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
779,999 GBP2024-06-30
318,516 GBP2023-06-30
Other Remaining Borrowings
Current
30,060 GBP2024-06-30
26,408 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
435,669 GBP2024-06-30
222,515 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,792,741 GBP2024-06-30
1,337,721 GBP2023-06-30
Corporation Tax Payable
Current
100 GBP2024-06-30
100 GBP2023-06-30
Other Taxation & Social Security Payable
Current
994,355 GBP2024-06-30
310,060 GBP2023-06-30
Other Creditors
Current
9,090 GBP2024-06-30
15,185 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,603,593 GBP2024-06-30
271,629 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
11,375 GBP2024-06-30
21,609 GBP2023-06-30
Other Remaining Borrowings
Non-current
68,171 GBP2024-06-30
94,818 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,497,363 GBP2024-06-30
703,086 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,234 GBP2024-06-30
9,979 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
810,059 GBP2024-06-30
344,924 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
10,234 GBP2023-06-30
Non-current, Between two and five year
1,141 GBP2024-06-30
11,375 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
1,933,032 GBP2024-06-30
925,601 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,993 GBP2024-06-30
172,332 GBP2023-06-30
Between one and five year
116,784 GBP2024-06-30
144,832 GBP2023-06-30
All periods
239,777 GBP2024-06-30
317,164 GBP2023-06-30
Bank Overdrafts
Secured
769,765 GBP2024-06-30
308,537 GBP2023-06-30
Total Borrowings
Secured
2,702,797 GBP2024-06-30
1,234,138 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
578,146 GBP2024-06-30
299,666 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
578,146 GBP2024-06-30
74,824 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30