(expand)Cash at bank and in hand
599,282 GBP2023-06-25
2,102,372 GBP2022-06-26
Current Assets
3,240,081 GBP2023-06-25
3,845,614 GBP2022-06-26
Creditors
Current, Amounts falling due within one year
-5,500,270 GBP2023-06-25
-4,618,037 GBP2022-06-26
Net Current Assets/Liabilities
-2,260,189 GBP2023-06-25
-772,423 GBP2022-06-26
Total Assets Less Current Liabilities
6,254,128 GBP2023-06-25
6,068,712 GBP2022-06-26
Creditors
Non-current, Amounts falling due after one year
-1,286,690 GBP2023-06-25
-1,814,829 GBP2022-06-26
Net Assets/Liabilities
4,493,698 GBP2023-06-25
4,095,558 GBP2022-06-26
Equity
Called up share capital
2,661 GBP2023-06-25
2,661 GBP2022-06-26
2,661 GBP2021-06-28
Share premium
5,394,594 GBP2023-06-25
5,394,594 GBP2022-06-26
5,394,594 GBP2021-06-28
Retained earnings (accumulated losses)
-903,557 GBP2023-06-25
-1,301,697 GBP2022-06-26
-830,801 GBP2021-06-28
Equity
4,493,698 GBP2023-06-25
4,095,558 GBP2022-06-26
4,566,454 GBP2021-06-28
Profit/Loss
Retained earnings (accumulated losses)
398,140 GBP2022-06-27 ~ 2023-06-25
-470,896 GBP2021-06-28 ~ 2022-06-26
Comprehensive Income/Expense
Retained earnings (accumulated losses)
398,140 GBP2022-06-27 ~ 2023-06-25
-470,896 GBP2021-06-28 ~ 2022-06-26
Comprehensive Income/Expense
398,140 GBP2022-06-27 ~ 2023-06-25
-470,896 GBP2021-06-28 ~ 2022-06-26
Property, Plant & Equipment - Depreciation Expense
1,145,845 GBP2022-06-27 ~ 2023-06-25
1,046,782 GBP2021-06-28 ~ 2022-06-26
Cash and Cash Equivalents
572,298 GBP2023-06-25
2,102,372 GBP2022-06-26
3,135,473 GBP2021-06-28
Bank Overdrafts
-26,984 GBP2023-06-25
Audit Fees/Expenses
35,000 GBP2022-06-27 ~ 2023-06-25
30,000 GBP2021-06-28 ~ 2022-06-26
Wages/Salaries
10,141,252 GBP2022-06-27 ~ 2023-06-25
7,679,620 GBP2021-06-28 ~ 2022-06-26
Social Security Costs
811,178 GBP2022-06-27 ~ 2023-06-25
731,370 GBP2021-06-28 ~ 2022-06-26
Staff Costs/Employee Benefits Expense
11,102,026 GBP2022-06-27 ~ 2023-06-25
8,560,494 GBP2021-06-28 ~ 2022-06-26
Director Remuneration
631,803 GBP2022-06-27 ~ 2023-06-25
530,967 GBP2021-06-28 ~ 2022-06-26
Tax Expense/Credit at Applicable Tax Rate
178,389 GBP2022-06-27 ~ 2023-06-25
-60,938 GBP2021-06-28 ~ 2022-06-26
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
36,096 GBP2023-06-25
35,696 GBP2022-06-26
Development expenditure
134,689 GBP2023-06-25
39,301 GBP2022-06-26
Intangible Assets - Gross Cost
170,785 GBP2023-06-25
74,997 GBP2022-06-26
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
29,883 GBP2023-06-25
27,438 GBP2022-06-26
Development expenditure
24,373 GBP2023-06-25
21,516 GBP2022-06-26
Intangible Assets - Accumulated Amortisation & Impairment
54,256 GBP2023-06-25
48,954 GBP2022-06-26
Intangible Assets - Increase From Amortisation Charge for Year
6,905 GBP2022-06-27 ~ 2023-06-25
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,213 GBP2023-06-25
8,258 GBP2022-06-26
Development expenditure
110,316 GBP2023-06-25
17,785 GBP2022-06-26
Property, Plant & Equipment - Gross Cost
Motor vehicles
83,980 GBP2023-06-25
76,019 GBP2022-06-26
Furniture and fittings
3,388,273 GBP2023-06-25
2,265,987 GBP2022-06-26
Computers
526,775 GBP2023-06-25
432,165 GBP2022-06-26
Other
23,170 GBP2023-06-25
513,847 GBP2022-06-26
Property, Plant & Equipment - Other Disposals
Motor vehicles
-12,750 GBP2022-06-27 ~ 2023-06-25
Furniture and fittings
-35,959 GBP2022-06-27 ~ 2023-06-25
Computers
-4,541 GBP2022-06-27 ~ 2023-06-25
Other
-513,847 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
34,633 GBP2022-06-26
Furniture and fittings
1,202,776 GBP2022-06-26
Computers
291,599 GBP2022-06-26
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
8,154 GBP2022-06-27 ~ 2023-06-25
Furniture and fittings, Owned/Freehold
307,528 GBP2022-06-27 ~ 2023-06-25
Computers, Owned/Freehold
62,343 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,610 GBP2022-06-27 ~ 2023-06-25
Furniture and fittings
-16,811 GBP2022-06-27 ~ 2023-06-25
Computers
-713 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
39,177 GBP2023-06-25
Furniture and fittings
1,493,493 GBP2023-06-25
Computers
353,229 GBP2023-06-25
Property, Plant & Equipment
Motor vehicles
44,803 GBP2023-06-25
41,386 GBP2022-06-26
Furniture and fittings
1,894,780 GBP2023-06-25
1,063,211 GBP2022-06-26
Computers
173,546 GBP2023-06-25
140,566 GBP2022-06-26
Other
23,170 GBP2023-06-25
513,847 GBP2022-06-26
Property, Plant & Equipment - Gross Cost
13,872,262 GBP2023-06-25
11,167,093 GBP2022-06-26
Property, Plant & Equipment - Other Disposals
-582,097 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,352,001 GBP2022-06-26
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,145,744 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,271 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,474,474 GBP2023-06-25
Raw materials and consumables
384,301 GBP2023-06-25
243,739 GBP2022-06-26
Other Debtors
Non-current
276,925 GBP2023-06-25
139,138 GBP2022-06-26
Debtors
Non-current
276,925 GBP2023-06-25
139,138 GBP2022-06-26
Trade Debtors/Trade Receivables
Current
194,020 GBP2023-06-25
139,991 GBP2022-06-26
Other Debtors
Current
607,087 GBP2023-06-25
768,721 GBP2022-06-26
Prepayments/Accrued Income
Current
1,178,466 GBP2023-06-25
451,653 GBP2022-06-26
Debtors
Current
2,256,498 GBP2023-06-25
1,499,503 GBP2022-06-26
Bank Overdrafts
Current
26,984 GBP2023-06-25
Bank Borrowings
Current
376,922 GBP2023-06-25
425,589 GBP2022-06-26
Trade Creditors/Trade Payables
Current
2,618,337 GBP2023-06-25
2,185,101 GBP2022-06-26
Taxation/Social Security Payable
Current
725,326 GBP2023-06-25
822,130 GBP2022-06-26
Finance Lease Liabilities - Total Present Value
Current
7,391 GBP2023-06-25
7,391 GBP2022-06-26
Other Creditors
Current
599,040 GBP2023-06-25
447,682 GBP2022-06-26
Accrued Liabilities/Deferred Income
Current
1,146,270 GBP2023-06-25
730,144 GBP2022-06-26
Creditors
Current
5,500,270 GBP2023-06-25
4,618,037 GBP2022-06-26
Bank Borrowings
Non-current
623,490 GBP2023-06-25
1,066,589 GBP2022-06-26
Finance Lease Liabilities - Total Present Value
Non-current
22,857 GBP2023-06-25
28,878 GBP2022-06-26
Other Creditors
Non-current
640,343 GBP2023-06-25
719,362 GBP2022-06-26
Creditors
Non-current
1,286,690 GBP2023-06-25
1,814,829 GBP2022-06-26
Bank Borrowings
Current, Amounts falling due within one year
376,922 GBP2023-06-25
425,589 GBP2022-06-26
Total Borrowings
Current, Amounts falling due within one year
376,922 GBP2023-06-25
425,589 GBP2022-06-26
Bank Borrowings
Non-current, Between one and two years
559,323 GBP2023-06-25
554,500 GBP2022-06-26
Non-current, Between two and five year
64,167 GBP2023-06-25
512,089 GBP2022-06-26
Total Borrowings
1,000,412 GBP2023-06-25
1,492,178 GBP2022-06-26
Minimum gross finance lease payments owing
30,248 GBP2023-06-25
36,270 GBP2022-06-26
Net Deferred Tax Liability/Asset
-473,740 GBP2023-06-25
-158,323 GBP2022-06-26
-23,480 GBP2021-06-28
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-315,417 GBP2022-06-27 ~ 2023-06-25
-134,843 GBP2021-06-28 ~ 2022-06-26
Deferred Tax Liabilities
Accelerated tax depreciation
-473,740 GBP2023-06-25
-158,323 GBP2022-06-26
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
233,920 shares2023-06-25
233,920 shares2022-06-26
Par Value of Share
Class 1 ordinary share
0.012022-06-27 ~ 2023-06-25
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
28,905 shares2023-06-25
28,905 shares2022-06-26
Par Value of Share
Class 2 ordinary share
0.012022-06-27 ~ 2023-06-25
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,212 shares2023-06-25
3,212 shares2022-06-26
Par Value of Share
Class 3 ordinary share
0.012022-06-27 ~ 2023-06-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,144,736 GBP2023-06-25
1,953,464 GBP2022-06-26
Between one and five year
6,710,012 GBP2023-06-25
7,354,595 GBP2022-06-26
More than five year
13,665,661 GBP2023-06-25
16,712,504 GBP2022-06-26
Future Minimum Lease Payments Under Non-cancellable Operating Leases
22,520,409 GBP2023-06-25
26,020,563 GBP2022-06-26