Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Class 2 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
6,939,669 GBP2024-07-01 ~ 2025-06-30
6,314,508 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
4,634,023 GBP2024-07-01 ~ 2025-06-30
4,870,339 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
2,305,646 GBP2024-07-01 ~ 2025-06-30
1,444,169 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
709,323 GBP2024-07-01 ~ 2025-06-30
626,641 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,597,525 GBP2024-07-01 ~ 2025-06-30
967,883 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
281 GBP2024-07-01 ~ 2025-06-30
35 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
158,672 GBP2024-07-01 ~ 2025-06-30
56,590 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,439,134 GBP2024-07-01 ~ 2025-06-30
911,328 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
373,887 GBP2024-07-01 ~ 2025-06-30
237,793 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,065,247 GBP2024-07-01 ~ 2025-06-30
673,535 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
24,262 GBP2025-06-30
4,859,015 GBP2024-06-30
4,185,480 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-5,900,000 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
1 GBP2024-06-30
Property, Plant & Equipment
4,139,358 GBP2025-06-30
4,195,225 GBP2024-06-30
Fixed Assets
4,139,358 GBP2025-06-30
4,195,226 GBP2024-06-30
Total Inventories
1,000 GBP2025-06-30
6,000 GBP2024-06-30
Debtors
5,370,856 GBP2025-06-30
2,526,479 GBP2024-06-30
Cash at bank and in hand
149,986 GBP2025-06-30
101,025 GBP2024-06-30
Current Assets
5,521,842 GBP2025-06-30
2,633,504 GBP2024-06-30
Creditors
Current
776,686 GBP2025-06-30
1,276,645 GBP2024-06-30
Net Current Assets/Liabilities
4,745,156 GBP2025-06-30
1,356,859 GBP2024-06-30
Total Assets Less Current Liabilities
8,884,514 GBP2025-06-30
5,552,085 GBP2024-06-30
Creditors
Non-current
-8,815,750 GBP2025-06-30
-649,547 GBP2024-06-30
Net Assets/Liabilities
24,264 GBP2025-06-30
4,859,017 GBP2024-06-30
Equity
Called up share capital
2 GBP2025-06-30
2 GBP2024-06-30
Equity
24,264 GBP2025-06-30
4,859,017 GBP2024-06-30
Wages/Salaries
3,689,094 GBP2024-07-01 ~ 2025-06-30
3,791,798 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
385,563 GBP2024-07-01 ~ 2025-06-30
355,339 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,426 GBP2024-07-01 ~ 2025-06-30
102,243 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,150,083 GBP2024-07-01 ~ 2025-06-30
4,249,380 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1412024-07-01 ~ 2025-06-30
1502023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,351 GBP2024-07-01 ~ 2025-06-30
85,892 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
6,000 GBP2024-07-01 ~ 2025-06-30
11,580 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
372,908 GBP2024-07-01 ~ 2025-06-30
235,241 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
1 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1 GBP2025-06-30
Intangible Assets
Net goodwill
1 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,360,000 GBP2025-06-30
4,360,000 GBP2024-06-30
Furniture and fittings
447,843 GBP2025-06-30
414,887 GBP2024-06-30
Motor vehicles
29,024 GBP2025-06-30
43,274 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,836,867 GBP2025-06-30
4,818,161 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-14,250 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-14,250 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
443,954 GBP2025-06-30
400,354 GBP2024-06-30
Furniture and fittings
229,191 GBP2025-06-30
190,605 GBP2024-06-30
Motor vehicles
24,364 GBP2025-06-30
31,977 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
697,509 GBP2025-06-30
622,936 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
43,600 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
38,586 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
1,165 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,351 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,778 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,778 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
3,916,046 GBP2025-06-30
3,959,646 GBP2024-06-30
Furniture and fittings
218,652 GBP2025-06-30
224,282 GBP2024-06-30
Motor vehicles
4,660 GBP2025-06-30
11,297 GBP2024-06-30
Merchandise
1,000 GBP2025-06-30
6,000 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
566,154 GBP2025-06-30
500,063 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
4,784,179 GBP2025-06-30
1,967,290 GBP2024-06-30
Other Debtors
Current
100 GBP2025-06-30
27,187 GBP2024-06-30
Prepayments/Accrued Income
Current
20,423 GBP2025-06-30
31,939 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
5,370,856 GBP2025-06-30
Current, Amounts falling due within one year
2,526,479 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
49,250 GBP2025-06-30
126,743 GBP2024-06-30
Trade Creditors/Trade Payables
Current
161,747 GBP2025-06-30
185,561 GBP2024-06-30
Corporation Tax Payable
Current
252,719 GBP2025-06-30
229,491 GBP2024-06-30
Other Taxation & Social Security Payable
Current
93,421 GBP2025-06-30
79,976 GBP2024-06-30
Other Creditors
Current
49,488 GBP2025-06-30
114,020 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
170,061 GBP2025-06-30
199,926 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
8,815,750 GBP2025-06-30
649,547 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
126,743 GBP2024-06-30
Non-current, Between one and two years
295,500 GBP2025-06-30
649,547 GBP2024-06-30
Between two and five year, Non-current
886,500 GBP2025-06-30
Secured
8,865,000 GBP2025-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,500 GBP2025-06-30
43,521 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2025-06-30
Class 2 ordinary share
1 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,065,247 GBP2024-07-01 ~ 2025-06-30