Average Number of Employees
1782023-06-28 ~ 2024-06-25
1942022-06-29 ~ 2023-06-27
Turnover/Revenue
8,700,850 GBP2023-06-28 ~ 2024-06-25
8,727,502 GBP2022-06-29 ~ 2023-06-27
Cost of Sales
-4,602,956 GBP2023-06-28 ~ 2024-06-25
-4,620,880 GBP2022-06-29 ~ 2023-06-27
Gross Profit/Loss
4,097,894 GBP2023-06-28 ~ 2024-06-25
4,106,622 GBP2022-06-29 ~ 2023-06-27
Administrative Expenses
-4,603,034 GBP2023-06-28 ~ 2024-06-25
-4,633,951 GBP2022-06-29 ~ 2023-06-27
Operating Profit/Loss
-405,140 GBP2023-06-28 ~ 2024-06-25
-911,300 GBP2022-06-29 ~ 2023-06-27
Other Interest Receivable/Similar Income (Finance Income)
14,646 GBP2023-06-28 ~ 2024-06-25
19,684 GBP2022-06-29 ~ 2023-06-27
Profit/Loss on Ordinary Activities Before Tax
-481,663 GBP2023-06-28 ~ 2024-06-25
-921,882 GBP2022-06-29 ~ 2023-06-27
Profit/Loss
-481,663 GBP2023-06-28 ~ 2024-06-25
-921,882 GBP2022-06-29 ~ 2023-06-27
Intangible Assets
3,656 GBP2024-06-25
4,246 GBP2023-06-27
Property, Plant & Equipment
5,019,902 GBP2024-06-25
4,958,908 GBP2023-06-27
Fixed Assets
5,023,558 GBP2024-06-25
4,963,154 GBP2023-06-27
Total Inventories
133,745 GBP2024-06-25
138,160 GBP2023-06-27
Debtors
Non-current
402,300 GBP2024-06-25
333,300 GBP2023-06-27
Current
435,418 GBP2024-06-25
470,500 GBP2023-06-27
Cash at bank and in hand
1,267,926 GBP2024-06-25
1,135,693 GBP2023-06-27
Current Assets
2,239,389 GBP2024-06-25
2,077,653 GBP2023-06-27
Creditors
Current, Amounts falling due within one year
-2,437,320 GBP2024-06-25
-1,908,640 GBP2023-06-27
Net Current Assets/Liabilities
-197,931 GBP2024-06-25
169,013 GBP2023-06-27
Total Assets Less Current Liabilities
4,825,627 GBP2024-06-25
5,132,167 GBP2023-06-27
Creditors
Non-current, Amounts falling due after one year
-876,959 GBP2023-06-27
Net Assets/Liabilities
3,773,545 GBP2024-06-25
4,255,208 GBP2023-06-27
Equity
Called up share capital
112,798 GBP2024-06-25
112,798 GBP2023-06-27
112,798 GBP2022-06-29
Share premium
9,629,832 GBP2024-06-25
9,629,832 GBP2023-06-27
9,629,832 GBP2022-06-29
Retained earnings (accumulated losses)
-5,969,085 GBP2024-06-25
-5,487,422 GBP2023-06-27
-4,565,540 GBP2022-06-29
Equity
3,773,545 GBP2024-06-25
4,255,208 GBP2023-06-27
5,177,090 GBP2022-06-29
Profit/Loss
Retained earnings (accumulated losses)
-481,663 GBP2023-06-28 ~ 2024-06-25
-921,882 GBP2022-06-29 ~ 2023-06-27
Property, Plant & Equipment - Depreciation Expense
428,293 GBP2023-06-28 ~ 2024-06-25
459,477 GBP2022-06-29 ~ 2023-06-27
Cash and Cash Equivalents
1,267,926 GBP2024-06-25
1,135,693 GBP2023-06-27
2,325,234 GBP2022-06-29
Audit Fees/Expenses
15,400 GBP2023-06-28 ~ 2024-06-25
14,360 GBP2022-06-29 ~ 2023-06-27
Wages/Salaries
3,237,826 GBP2023-06-28 ~ 2024-06-25
3,233,923 GBP2022-06-29 ~ 2023-06-27
Social Security Costs
253,810 GBP2023-06-28 ~ 2024-06-25
247,993 GBP2022-06-29 ~ 2023-06-27
Staff Costs/Employee Benefits Expense
3,536,167 GBP2023-06-28 ~ 2024-06-25
3,524,068 GBP2022-06-29 ~ 2023-06-27
Director Remuneration
259,583 GBP2023-06-28 ~ 2024-06-25
250,833 GBP2022-06-29 ~ 2023-06-27
Intangible Assets - Gross Cost
Development expenditure
5,904 GBP2024-06-25
5,904 GBP2023-06-27
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,248 GBP2024-06-25
1,658 GBP2023-06-27
Intangible Assets
Development expenditure
3,656 GBP2024-06-25
4,246 GBP2023-06-27
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,273,819 GBP2024-06-25
1,771,007 GBP2023-06-27
Office equipment
157,099 GBP2024-06-25
86,403 GBP2023-06-27
Computers
118,999 GBP2024-06-25
111,368 GBP2023-06-27
Property, Plant & Equipment - Gross Cost
7,217,049 GBP2024-06-25
6,728,203 GBP2023-06-27
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-15,620 GBP2023-06-28 ~ 2024-06-25
Property, Plant & Equipment - Other Disposals
-156,395 GBP2023-06-28 ~ 2024-06-25
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
676,332 GBP2023-06-27
Office equipment
52,266 GBP2023-06-27
Computers
96,701 GBP2023-06-27
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,769,295 GBP2023-06-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
12,835 GBP2023-06-28 ~ 2024-06-25
Computers, Owned/Freehold
4,942 GBP2023-06-28 ~ 2024-06-25
Owned/Freehold
404,888 GBP2023-06-28 ~ 2024-06-25
Under hire purchased contracts or finance leases
23,405 GBP2023-06-28 ~ 2024-06-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-441 GBP2023-06-28 ~ 2024-06-25
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-441 GBP2023-06-28 ~ 2024-06-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
878,016 GBP2024-06-25
Office equipment
65,101 GBP2024-06-25
Computers
101,643 GBP2024-06-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,197,147 GBP2024-06-25
Property, Plant & Equipment
Furniture and fittings
1,395,803 GBP2024-06-25
1,094,675 GBP2023-06-27
Office equipment
91,998 GBP2024-06-25
34,137 GBP2023-06-27
Computers
17,356 GBP2024-06-25
14,667 GBP2023-06-27
Under hire purchased contracts or finance leases
451,581 GBP2024-06-25
Raw materials and consumables
109,757 GBP2024-06-25
113,000 GBP2023-06-27
Value of work in progress
23,988 GBP2024-06-25
25,160 GBP2023-06-27
Other Debtors
Non-current
402,300 GBP2024-06-25
333,300 GBP2023-06-27
Trade Debtors/Trade Receivables
Current
16,273 GBP2023-06-27
Other Debtors
Current
57,938 GBP2024-06-25
114,364 GBP2023-06-27
Prepayments/Accrued Income
Current
377,480 GBP2024-06-25
339,863 GBP2023-06-27
Bank Borrowings
Current
69,997 GBP2024-06-25
69,997 GBP2023-06-27
Trade Creditors/Trade Payables
Current
907,863 GBP2024-06-25
556,885 GBP2023-06-27
Taxation/Social Security Payable
Current
495,379 GBP2024-06-25
561,602 GBP2023-06-27
Finance Lease Liabilities - Total Present Value
Current
149,601 GBP2024-06-25
Other Creditors
Current
444,461 GBP2024-06-25
454,567 GBP2023-06-27
Accrued Liabilities/Deferred Income
Current
370,019 GBP2024-06-25
265,589 GBP2023-06-27
Creditors
Current
2,437,320 GBP2024-06-25
1,908,640 GBP2023-06-27
Bank Borrowings
Non-current
145,844 GBP2024-06-25
214,175 GBP2023-06-27
Finance Lease Liabilities - Total Present Value
Non-current
229,803 GBP2024-06-25
Trade Creditors/Trade Payables
Non-current
35,000 GBP2024-06-25
140,000 GBP2023-06-27
Other Creditors
Non-current
22,248 GBP2024-06-25
Creditors
Non-current
1,052,082 GBP2024-06-25
876,959 GBP2023-06-27
Bank Borrowings
Current, Amounts falling due within one year
69,997 GBP2024-06-25
69,997 GBP2023-06-27
Total Borrowings
Current, Amounts falling due within one year
69,997 GBP2024-06-25
69,997 GBP2023-06-27
Bank Borrowings
Non-current, Between one and two years
69,997 GBP2024-06-25
Non-current, Between two and five year
75,847 GBP2024-06-25
Between two and five year, Non-current
144,177 GBP2023-06-27
Total Borrowings
215,841 GBP2024-06-25
284,171 GBP2023-06-27
Minimum gross finance lease payments owing
466,162 GBP2024-06-25
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,680,653 shares2024-06-25
10,680,653 shares2023-06-27
Par Value of Share
Class 1 ordinary share
0.012023-06-28 ~ 2024-06-25
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
599,076 shares2024-06-25
599,076 shares2023-06-27
Par Value of Share
Class 2 ordinary share
0.012023-06-28 ~ 2024-06-25
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,107,945 GBP2024-06-25
890,397 GBP2023-06-27
Between one and five year
4,420,986 GBP2024-06-25
3,560,397 GBP2023-06-27
More than five year
13,024,359 GBP2024-06-25
10,853,702 GBP2023-06-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
18,553,290 GBP2024-06-25
15,304,496 GBP2023-06-27