Cost of Sales
-6,947,225 GBP2023-07-01 ~ 2024-06-30
-6,318,092 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-548,468 GBP2023-07-01 ~ 2024-06-30
-461,304 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,915,783 GBP2023-07-01 ~ 2024-06-30
-2,583,932 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
6,640 GBP2023-07-01 ~ 2024-06-30
11,586 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
439,275 GBP2023-07-01 ~ 2024-06-30
445,975 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
313,977 GBP2023-07-01 ~ 2024-06-30
346,793 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
238,920 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
313,977 GBP2023-07-01 ~ 2024-06-30
508,256 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
2,092,806 GBP2024-06-30
1,993,127 GBP2023-06-30
Debtors
5,510,364 GBP2024-06-30
5,105,744 GBP2023-06-30
Cash at bank and in hand
713,723 GBP2024-06-30
850,673 GBP2023-06-30
Current Assets
6,658,292 GBP2024-06-30
6,477,077 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-1,051,440 GBP2024-06-30
-993,064 GBP2023-06-30
Net Current Assets/Liabilities
5,606,852 GBP2024-06-30
5,484,013 GBP2023-06-30
Total Assets Less Current Liabilities
7,699,658 GBP2024-06-30
7,477,140 GBP2023-06-30
Net Assets/Liabilities
7,579,862 GBP2024-06-30
7,441,697 GBP2023-06-30
Equity
Called up share capital
211,220 GBP2024-06-30
211,220 GBP2023-06-30
211,220 GBP2022-06-30
Share premium
98,231 GBP2024-06-30
98,231 GBP2023-06-30
98,231 GBP2022-06-30
Revaluation reserve
565,674 GBP2024-06-30
574,691 GBP2023-06-30
446,178 GBP2022-06-30
Retained earnings (accumulated losses)
6,704,737 GBP2024-06-30
6,557,555 GBP2023-06-30
6,385,951 GBP2022-06-30
Equity
7,579,862 GBP2024-06-30
7,441,697 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
313,977 GBP2023-07-01 ~ 2024-06-30
346,793 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-208,139 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-175,812 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
762023-07-01 ~ 2024-06-30
672022-07-01 ~ 2023-06-30
Wages/Salaries
1,935,441 GBP2023-07-01 ~ 2024-06-30
1,640,497 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
130,769 GBP2023-07-01 ~ 2024-06-30
119,236 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,232,200 GBP2023-07-01 ~ 2024-06-30
1,906,758 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
10,000 GBP2023-07-01 ~ 2024-06-30
17,769 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
84,353 GBP2023-07-01 ~ 2024-06-30
89,503 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,077,000 GBP2024-06-30
1,077,000 GBP2023-06-30
Plant and equipment
3,286,799 GBP2024-06-30
3,196,729 GBP2023-06-30
Furniture and fittings
364,490 GBP2024-06-30
344,979 GBP2023-06-30
Motor vehicles
905,865 GBP2024-06-30
818,827 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,634,154 GBP2024-06-30
5,437,535 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-399,821 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-169,816 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-569,637 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
18,528 GBP2024-06-30
0 GBP2023-06-30
Plant and equipment
2,613,397 GBP2024-06-30
2,595,210 GBP2023-06-30
Furniture and fittings
312,740 GBP2024-06-30
268,459 GBP2023-06-30
Motor vehicles
596,683 GBP2024-06-30
580,739 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,541,348 GBP2024-06-30
3,444,408 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
18,528 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
385,761 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
44,281 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
179,675 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
628,245 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-367,574 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-163,731 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-531,305 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,058,472 GBP2024-06-30
1,077,000 GBP2023-06-30
Plant and equipment
673,402 GBP2024-06-30
601,519 GBP2023-06-30
Furniture and fittings
51,750 GBP2024-06-30
76,520 GBP2023-06-30
Motor vehicles
309,182 GBP2024-06-30
238,088 GBP2023-06-30
Finished Goods/Goods for Resale
434,205 GBP2024-06-30
520,660 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
429,350 GBP2024-06-30
629,197 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
4,346,022 GBP2024-06-30
3,797,654 GBP2023-06-30
Other Debtors
Current
340,571 GBP2024-06-30
313,736 GBP2023-06-30
Prepayments/Accrued Income
Current
309,797 GBP2024-06-30
280,533 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
5,425,740 GBP2024-06-30
5,021,120 GBP2023-06-30
Trade Creditors/Trade Payables
Current
631,008 GBP2024-06-30
627,015 GBP2023-06-30
Corporation Tax Payable
Current
40,945 GBP2024-06-30
6,796 GBP2023-06-30
Other Taxation & Social Security Payable
Current
214,164 GBP2024-06-30
168,277 GBP2023-06-30
Other Creditors
Current
12,132 GBP2024-06-30
12,253 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
100,191 GBP2024-06-30
115,332 GBP2023-06-30
Creditors
Current
1,051,440 GBP2024-06-30
993,064 GBP2023-06-30
Equity
Called up share capital
211,220 GBP2024-06-30
211,220 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,677 GBP2024-06-30
107,785 GBP2023-06-30
Between two and five year
367,185 GBP2024-06-30
414,769 GBP2023-06-30
More than five year
220,140 GBP2024-06-30
221,159 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
708,002 GBP2024-06-30
743,713 GBP2023-06-30