Cost of Sales
-6,161,403 GBP2024-07-01 ~ 2025-06-30
-6,947,225 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-468,861 GBP2024-07-01 ~ 2025-06-30
-548,468 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,642,410 GBP2024-07-01 ~ 2025-06-30
-2,915,783 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
6,750 GBP2024-07-01 ~ 2025-06-30
6,640 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
397,075 GBP2024-07-01 ~ 2025-06-30
439,275 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
307,824 GBP2024-07-01 ~ 2025-06-30
313,977 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,867,213 GBP2025-06-30
2,092,806 GBP2024-06-30
Debtors
5,404,700 GBP2025-06-30
5,510,364 GBP2024-06-30
Cash at bank and in hand
1,294,303 GBP2025-06-30
713,723 GBP2024-06-30
Current Assets
6,943,021 GBP2025-06-30
6,658,292 GBP2024-06-30
Creditors
Amounts falling due within one year
-953,737 GBP2025-06-30
-1,051,440 GBP2024-06-30
Net Current Assets/Liabilities
5,989,284 GBP2025-06-30
5,606,852 GBP2024-06-30
Total Assets Less Current Liabilities
7,856,497 GBP2025-06-30
7,699,658 GBP2024-06-30
Net Assets/Liabilities
7,733,936 GBP2025-06-30
7,579,862 GBP2024-06-30
Equity
Called up share capital
211,220 GBP2025-06-30
211,220 GBP2024-06-30
211,220 GBP2023-06-30
Share premium
98,231 GBP2025-06-30
98,231 GBP2024-06-30
98,231 GBP2023-06-30
Revaluation reserve
556,657 GBP2025-06-30
565,674 GBP2024-06-30
574,691 GBP2023-06-30
Retained earnings (accumulated losses)
6,867,828 GBP2025-06-30
6,704,737 GBP2024-06-30
6,557,555 GBP2023-06-30
Equity
7,733,936 GBP2025-06-30
7,579,862 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
307,824 GBP2024-07-01 ~ 2025-06-30
313,977 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-175,812 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-153,750 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
15,450 GBP2024-07-01 ~ 2025-06-30
Fixed Assets
4,000 GBP2024-06-30
Average Number of Employees
692024-07-01 ~ 2025-06-30
762023-07-01 ~ 2024-06-30
Wages/Salaries
1,714,451 GBP2024-07-01 ~ 2025-06-30
1,935,441 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,477 GBP2024-07-01 ~ 2025-06-30
130,769 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,936,971 GBP2024-07-01 ~ 2025-06-30
2,232,200 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
13,029 GBP2024-07-01 ~ 2025-06-30
10,000 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,765 GBP2024-07-01 ~ 2025-06-30
84,353 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,077,000 GBP2025-06-30
1,077,000 GBP2024-06-30
Plant and equipment
3,080,727 GBP2025-06-30
3,286,799 GBP2024-06-30
Furniture and fittings
387,234 GBP2025-06-30
364,490 GBP2024-06-30
Motor vehicles
771,390 GBP2025-06-30
905,865 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
5,316,351 GBP2025-06-30
5,634,154 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-536,092 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-260,730 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-796,822 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
37,056 GBP2025-06-30
18,528 GBP2024-06-30
Plant and equipment
2,533,209 GBP2025-06-30
2,613,397 GBP2024-06-30
Furniture and fittings
350,487 GBP2025-06-30
312,740 GBP2024-06-30
Motor vehicles
528,386 GBP2025-06-30
596,683 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,449,138 GBP2025-06-30
3,541,348 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
18,528 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
369,197 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
37,747 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
175,633 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
601,105 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-449,385 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-243,930 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-693,315 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,039,944 GBP2025-06-30
Plant and equipment
547,518 GBP2025-06-30
673,402 GBP2024-06-30
Furniture and fittings
36,747 GBP2025-06-30
51,750 GBP2024-06-30
Motor vehicles
243,004 GBP2025-06-30
309,182 GBP2024-06-30
Owned/Freehold, Land and buildings
1,058,472 GBP2024-06-30
Finished Goods/Goods for Resale
244,018 GBP2025-06-30
434,205 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
504,319 GBP2025-06-30
429,350 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
4,270,780 GBP2025-06-30
4,346,022 GBP2024-06-30
Other Debtors
Current
319,082 GBP2025-06-30
340,571 GBP2024-06-30
Prepayments/Accrued Income
Current
225,895 GBP2025-06-30
309,797 GBP2024-06-30
Trade Creditors/Trade Payables
Current
428,019 GBP2025-06-30
631,008 GBP2024-06-30
Corporation Tax Payable
Current
86,486 GBP2025-06-30
40,945 GBP2024-06-30
Other Taxation & Social Security Payable
Current
286,000 GBP2025-06-30
214,164 GBP2024-06-30
Other Creditors
Current
12,266 GBP2025-06-30
12,132 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
110,606 GBP2025-06-30
100,191 GBP2024-06-30
Creditors
Current
953,737 GBP2025-06-30
1,051,440 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2025-06-30
200,000 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
11,220 shares2025-06-30
11,220 shares2024-06-30
Equity
Called up share capital
211,220 GBP2025-06-30
211,220 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,677 GBP2025-06-30
120,677 GBP2024-06-30
Between two and five year
322,334 GBP2025-06-30
367,185 GBP2024-06-30
More than five year
144,314 GBP2025-06-30
220,140 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
587,325 GBP2025-06-30
708,002 GBP2024-06-30