Average Number of Employees
782023-07-01 ~ 2024-06-30
762022-07-01 ~ 2023-06-30
Turnover/Revenue
9,228,118 GBP2023-07-01 ~ 2024-06-30
10,249,091 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-6,558,635 GBP2023-07-01 ~ 2024-06-30
-7,388,404 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,669,483 GBP2023-07-01 ~ 2024-06-30
2,860,687 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,567,498 GBP2023-07-01 ~ 2024-06-30
-2,710,409 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
464,486 GBP2023-07-01 ~ 2024-06-30
414,662 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
217,185 GBP2023-07-01 ~ 2024-06-30
209,028 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-249,234 GBP2023-07-01 ~ 2024-06-30
262,037 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
8,623,709 GBP2024-06-30
9,109,793 GBP2023-06-30
Fixed Assets
8,623,709 GBP2024-06-30
9,109,793 GBP2023-06-30
Total Inventories
3,535,660 GBP2024-06-30
2,807,098 GBP2023-06-30
Debtors
Current
2,417,151 GBP2024-06-30
2,661,307 GBP2023-06-30
Cash at bank and in hand
73,990 GBP2024-06-30
227,478 GBP2023-06-30
Current Assets
6,026,801 GBP2024-06-30
5,695,883 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-10,854,152 GBP2024-06-30
-9,333,262 GBP2023-06-30
Net Current Assets/Liabilities
-4,827,351 GBP2024-06-30
-3,637,379 GBP2023-06-30
Total Assets Less Current Liabilities
3,796,358 GBP2024-06-30
5,472,414 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-2,770,736 GBP2023-06-30
Net Assets/Liabilities
2,301,387 GBP2024-06-30
2,550,621 GBP2023-06-30
Equity
Called up share capital
100,000 GBP2024-06-30
100,000 GBP2023-06-30
100,000 GBP2022-07-01
Retained earnings (accumulated losses)
2,201,387 GBP2024-06-30
2,450,621 GBP2023-06-30
2,188,584 GBP2022-07-01
Equity
2,301,387 GBP2024-06-30
2,550,621 GBP2023-06-30
2,288,584 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-249,234 GBP2023-07-01 ~ 2024-06-30
262,037 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
7,875 GBP2023-07-01 ~ 2024-06-30
7,500 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,928,898 GBP2023-07-01 ~ 2024-06-30
3,238,914 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
298,933 GBP2023-07-01 ~ 2024-06-30
339,896 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,291,078 GBP2023-07-01 ~ 2024-06-30
3,642,285 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
54,296 GBP2023-07-01 ~ 2024-06-30
42,842 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
104,998 GBP2024-06-30
104,998 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
104,998 GBP2024-06-30
104,998 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
2,795,006 GBP2024-06-30
2,776,946 GBP2023-06-30
Plant and equipment
8,729,362 GBP2024-06-30
8,167,917 GBP2023-06-30
Motor vehicles
3,766,840 GBP2024-06-30
3,853,240 GBP2023-06-30
Office equipment
415,394 GBP2024-06-30
370,977 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
15,739,085 GBP2024-06-30
15,201,563 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-86,400 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-86,400 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,073,703 GBP2023-06-30
Motor vehicles
2,598,100 GBP2023-06-30
Office equipment
336,958 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,091,770 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
472,033 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases, Plant and equipment
406,053 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
223,280 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
629,333 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-77,760 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-77,760 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,704,372 GBP2024-06-30
Motor vehicles
2,861,709 GBP2024-06-30
Office equipment
359,132 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,115,376 GBP2024-06-30
Property, Plant & Equipment
Buildings
2,614,790 GBP2024-06-30
2,703,884 GBP2023-06-30
Plant and equipment
5,024,990 GBP2024-06-30
5,094,214 GBP2023-06-30
Motor vehicles
905,131 GBP2024-06-30
1,255,140 GBP2023-06-30
Office equipment
56,262 GBP2024-06-30
34,019 GBP2023-06-30
Under hire purchased contracts or finance leases, Plant and equipment
1,012,469 GBP2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
1,178,486 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
403,023 GBP2024-06-30
626,303 GBP2023-06-30
Under hire purchased contracts or finance leases
1,415,492 GBP2024-06-30
1,804,789 GBP2023-06-30
Raw materials and consumables
24,196 GBP2024-06-30
30,860 GBP2023-06-30
Finished Goods/Goods for Resale
3,511,464 GBP2024-06-30
2,776,238 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,808,133 GBP2024-06-30
2,000,403 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
9,112 GBP2024-06-30
219,405 GBP2023-06-30
Other Debtors
Current
61,815 GBP2024-06-30
48,679 GBP2023-06-30
Prepayments/Accrued Income
Current
517,752 GBP2024-06-30
372,481 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
20,339 GBP2024-06-30
20,339 GBP2023-06-30
Cash and Cash Equivalents
73,990 GBP2024-06-30
227,478 GBP2023-06-30
Bank Borrowings
Current
1,331,727 GBP2024-06-30
979,560 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,046,788 GBP2024-06-30
781,949 GBP2023-06-30
Amounts owed to group undertakings
Current
7,245,018 GBP2024-06-30
6,060,076 GBP2023-06-30
Taxation/Social Security Payable
Current
277,302 GBP2024-06-30
307,352 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
540,297 GBP2024-06-30
615,740 GBP2023-06-30
Other Creditors
Current
18,342 GBP2024-06-30
74,016 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
394,678 GBP2024-06-30
514,569 GBP2023-06-30
Creditors
Current
10,854,152 GBP2024-06-30
9,333,262 GBP2023-06-30
Bank Borrowings
Non-current
1,331,727 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
597,245 GBP2024-06-30
981,759 GBP2023-06-30
Creditors
Non-current
877,495 GBP2024-06-30
2,770,736 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
1,331,727 GBP2024-06-30
979,560 GBP2023-06-30
Non-current, Between one and two years
1,331,727 GBP2023-06-30
Total Borrowings
1,331,727 GBP2024-06-30
2,311,287 GBP2023-06-30
Minimum gross finance lease payments owing
1,137,542 GBP2024-06-30
1,597,499 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-466,419 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
1,351,020 GBP2024-06-30
1,427,392 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-06-30
100,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30