(expand)Property, Plant & Equipment
9,662,076 GBP2024-06-30
8,397,787 GBP2023-06-25
Fixed Assets
9,808,326 GBP2024-06-30
8,514,317 GBP2023-06-25
Total Inventories
356,548 GBP2024-06-30
384,301 GBP2023-06-25
Debtors
2,176,612 GBP2024-06-30
2,256,497 GBP2023-06-25
Cash at bank and in hand
152,602 GBP2024-06-30
599,282 GBP2023-06-25
Current Assets
2,685,762 GBP2024-06-30
3,240,080 GBP2023-06-25
Creditors
Current, Amounts falling due within one year
-5,759,939 GBP2024-06-30
Net Current Assets/Liabilities
-3,074,177 GBP2024-06-30
-2,260,190 GBP2023-06-25
Total Assets Less Current Liabilities
6,734,149 GBP2024-06-30
6,254,127 GBP2023-06-25
Creditors
Non-current, Amounts falling due after one year
-1,766,205 GBP2024-06-30
Net Assets/Liabilities
4,374,930 GBP2024-06-30
4,493,697 GBP2023-06-25
Equity
Called up share capital
2,661 GBP2024-06-30
2,661 GBP2023-06-25
2,661 GBP2022-06-27
Share premium
5,394,594 GBP2024-06-30
5,394,594 GBP2023-06-25
5,394,594 GBP2022-06-27
Other miscellaneous reserve
121,034 GBP2024-06-30
Retained earnings (accumulated losses)
-1,143,359 GBP2024-06-30
-903,558 GBP2023-06-25
-1,301,697 GBP2022-06-27
Equity
4,374,930 GBP2024-06-30
4,493,697 GBP2023-06-25
4,095,558 GBP2022-06-27
Profit/Loss
Retained earnings (accumulated losses)
-239,801 GBP2023-06-26 ~ 2024-06-30
398,139 GBP2022-06-27 ~ 2023-06-25
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-239,801 GBP2023-06-26 ~ 2024-06-30
398,139 GBP2022-06-27 ~ 2023-06-25
Comprehensive Income/Expense
-118,767 GBP2023-06-26 ~ 2024-06-30
398,139 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Depreciation Expense
1,447,596 GBP2023-06-26 ~ 2024-06-30
1,145,845 GBP2022-06-27 ~ 2023-06-25
Cash and Cash Equivalents
119,492 GBP2024-06-30
572,298 GBP2023-06-25
2,102,372 GBP2022-06-27
Bank Overdrafts
-33,110 GBP2024-06-30
-26,984 GBP2023-06-25
Audit Fees/Expenses
40,000 GBP2023-06-26 ~ 2024-06-30
35,000 GBP2022-06-27 ~ 2023-06-25
Wages/Salaries
12,888,347 GBP2023-06-26 ~ 2024-06-30
10,141,252 GBP2022-06-27 ~ 2023-06-25
Social Security Costs
1,036,378 GBP2023-06-26 ~ 2024-06-30
811,178 GBP2022-06-27 ~ 2023-06-25
Staff Costs/Employee Benefits Expense
14,022,476 GBP2023-06-26 ~ 2024-06-30
11,102,026 GBP2022-06-27 ~ 2023-06-25
Director Remuneration
889,226 GBP2023-06-26 ~ 2024-06-30
631,803 GBP2022-06-27 ~ 2023-06-25
Tax Expense/Credit at Applicable Tax Rate
127 GBP2023-06-26 ~ 2024-06-30
178,389 GBP2022-06-27 ~ 2023-06-25
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
35,031 GBP2024-06-30
36,096 GBP2023-06-25
Development expenditure
181,497 GBP2024-06-30
134,689 GBP2023-06-25
Intangible Assets - Gross Cost
216,528 GBP2024-06-30
170,785 GBP2023-06-25
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
30,338 GBP2024-06-30
29,883 GBP2023-06-25
Development expenditure
39,940 GBP2024-06-30
24,373 GBP2023-06-25
Intangible Assets - Accumulated Amortisation & Impairment
70,278 GBP2024-06-30
54,256 GBP2023-06-25
Intangible Assets - Increase From Amortisation Charge for Year
17,018 GBP2023-06-26 ~ 2024-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,693 GBP2024-06-30
6,213 GBP2023-06-25
Development expenditure
141,557 GBP2024-06-30
110,317 GBP2023-06-25
Property, Plant & Equipment - Gross Cost
Motor vehicles
84,809 GBP2024-06-30
83,979 GBP2023-06-25
Furniture and fittings
4,077,945 GBP2024-06-30
3,388,273 GBP2023-06-25
Computers
639,122 GBP2024-06-30
526,775 GBP2023-06-25
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-178,336 GBP2023-06-26 ~ 2024-06-30
Computers
-10,531 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
39,178 GBP2023-06-25
Furniture and fittings
1,493,493 GBP2023-06-25
Computers
353,229 GBP2023-06-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
19,678 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-135,853 GBP2023-06-26 ~ 2024-06-30
Computers
-9,806 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
58,856 GBP2024-06-30
Furniture and fittings
1,796,445 GBP2024-06-30
Computers
424,131 GBP2024-06-30
Property, Plant & Equipment
Motor vehicles
25,953 GBP2024-06-30
44,802 GBP2023-06-25
Furniture and fittings
2,281,500 GBP2024-06-30
1,894,780 GBP2023-06-25
Computers
214,991 GBP2024-06-30
173,546 GBP2023-06-25
Property, Plant & Equipment - Gross Cost
Other
511,309 GBP2024-06-30
23,170 GBP2023-06-25
Property, Plant & Equipment - Gross Cost
15,965,029 GBP2024-06-30
13,872,261 GBP2023-06-25
Property, Plant & Equipment - Other Disposals
-982,317 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,474,475 GBP2023-06-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,447,593 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-619,115 GBP2023-06-26 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,302,953 GBP2024-06-30
Property, Plant & Equipment
Other
511,309 GBP2024-06-30
23,170 GBP2023-06-25
Raw materials and consumables
356,548 GBP2024-06-30
384,301 GBP2023-06-25
Other Debtors
Non-current
208,425 GBP2024-06-30
276,925 GBP2023-06-25
Debtors
Non-current
208,425 GBP2024-06-30
276,925 GBP2023-06-25
Trade Debtors/Trade Receivables
Current
393,432 GBP2024-06-30
194,020 GBP2023-06-25
Other Debtors
Current
563,640 GBP2024-06-30
607,086 GBP2023-06-25
Prepayments/Accrued Income
Current
1,011,115 GBP2024-06-30
1,178,466 GBP2023-06-25
Debtors
Current
2,176,612 GBP2024-06-30
2,256,497 GBP2023-06-25
Bank Overdrafts
Current
33,109 GBP2024-06-30
26,984 GBP2023-06-25
Bank Borrowings
Current
570,451 GBP2024-06-30
376,922 GBP2023-06-25
Trade Creditors/Trade Payables
Current
2,482,171 GBP2024-06-30
2,618,337 GBP2023-06-25
Taxation/Social Security Payable
Current
947,985 GBP2024-06-30
725,326 GBP2023-06-25
Finance Lease Liabilities - Total Present Value
Current
7,391 GBP2024-06-30
7,391 GBP2023-06-25
Other Creditors
Current
853,227 GBP2024-06-30
599,040 GBP2023-06-25
Accrued Liabilities/Deferred Income
Current
865,605 GBP2024-06-30
1,146,270 GBP2023-06-25
Creditors
Current
5,759,939 GBP2024-06-30
5,500,270 GBP2023-06-25
Bank Borrowings
Non-current
1,019,809 GBP2024-06-30
623,490 GBP2023-06-25
Finance Lease Liabilities - Total Present Value
Non-current
18,573 GBP2024-06-30
22,857 GBP2023-06-25
Other Creditors
Non-current
727,823 GBP2024-06-30
640,343 GBP2023-06-25
Creditors
Non-current
1,766,205 GBP2024-06-30
1,286,690 GBP2023-06-25
Bank Borrowings
Current, Amounts falling due within one year
570,451 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
570,451 GBP2024-06-30
Bank Borrowings
Non-current, Between two and five year
525,977 GBP2024-06-30
Between two and five year, Non-current
64,167 GBP2023-06-25
Total Borrowings
1,590,260 GBP2024-06-30
1,000,412 GBP2023-06-25
Minimum gross finance lease payments owing
25,964 GBP2024-06-30
30,248 GBP2023-06-25
Net Deferred Tax Liability/Asset
-593,014 GBP2024-06-30
-473,740 GBP2023-06-25
-158,323 GBP2022-06-27
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-119,274 GBP2023-06-26 ~ 2024-06-30
-315,417 GBP2022-06-27 ~ 2023-06-25
Deferred Tax Liabilities
Accelerated tax depreciation
-593,014 GBP2024-06-30
-473,740 GBP2023-06-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
233,920 shares2024-06-30
233,920 shares2023-06-25
Par Value of Share
Class 1 ordinary share
0.012023-06-26 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
28,905 shares2024-06-30
28,905 shares2023-06-25
Par Value of Share
Class 2 ordinary share
0.012023-06-26 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,212 shares2024-06-30
3,212 shares2023-06-25
Par Value of Share
Class 3 ordinary share
0.012023-06-26 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,359,529 GBP2024-06-30
2,144,736 GBP2023-06-25
Between one and five year
8,930,557 GBP2024-06-30
6,710,012 GBP2023-06-25
More than five year
17,301,275 GBP2024-06-30
13,665,661 GBP2023-06-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,591,361 GBP2024-06-30
22,520,409 GBP2023-06-25