Average Number of Employees
642023-07-01 ~ 2024-12-31
Profit/Loss
71,797 GBP2023-07-01 ~ 2024-12-31
-71,797 GBP2023-07-01 ~ 2024-12-31
29,700 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Other than goodwill
65,511 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
65,511 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
563,223 GBP2024-12-31
391,506 GBP2023-06-30
Turnover/Revenue
24,912,756 GBP2023-07-01 ~ 2024-12-31
17,192,834 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-21,442,263 GBP2023-07-01 ~ 2024-12-31
-15,582,226 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,470,493 GBP2023-07-01 ~ 2024-12-31
1,610,608 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,880,584 GBP2023-07-01 ~ 2024-12-31
-1,524,687 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
661,807 GBP2023-07-01 ~ 2024-12-31
328,037 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
99,920 GBP2023-07-01 ~ 2024-12-31
-27,127 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-71,797 GBP2023-07-01 ~ 2024-12-31
29,700 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
4,267,354 GBP2024-12-31
4,182,161 GBP2023-06-30
Total Inventories
216,578 GBP2024-12-31
221,814 GBP2023-06-30
Debtors
2,779,660 GBP2024-12-31
2,699,291 GBP2023-06-30
Cash at bank and in hand
271,597 GBP2024-12-31
186,895 GBP2023-06-30
Current Assets
3,267,835 GBP2024-12-31
3,108,000 GBP2023-06-30
Net Current Assets/Liabilities
-1,489,863 GBP2024-12-31
-1,244,197 GBP2023-06-30
Total Assets Less Current Liabilities
2,777,491 GBP2024-12-31
2,937,964 GBP2023-06-30
Creditors
Amounts falling due after one year
-1,396,236 GBP2024-12-31
-1,656,629 GBP2023-06-30
Net Assets/Liabilities
818,032 GBP2024-12-31
889,829 GBP2023-06-30
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-06-30
2 GBP2022-06-30
Retained earnings (accumulated losses)
818,030 GBP2024-12-31
889,827 GBP2023-06-30
900,127 GBP2022-06-30
Equity
818,032 GBP2024-12-31
889,829 GBP2023-06-30
900,129 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-71,797 GBP2023-07-01 ~ 2024-12-31
29,700 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-71,797 GBP2023-07-01 ~ 2024-12-31
29,700 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-40,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-40,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-40,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-40,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
1,706,752 GBP2023-07-01 ~ 2024-12-31
1,179,841 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
642023-07-01 ~ 2024-12-31
712022-07-01 ~ 2023-06-30
Wages/Salaries
4,799,713 GBP2023-07-01 ~ 2024-12-31
3,108,631 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
499,170 GBP2023-07-01 ~ 2024-12-31
331,938 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
100,292 GBP2023-07-01 ~ 2024-12-31
68,145 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
5,399,175 GBP2023-07-01 ~ 2024-12-31
3,508,714 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
37,807 GBP2023-07-01 ~ 2024-12-31
25,448 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
171,717 GBP2023-07-01 ~ 2024-12-31
-56,827 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
24,980 GBP2023-07-01 ~ 2024-12-31
-5,561 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
40,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
65,511 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
65,511 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,163,337 GBP2024-12-31
9,317,739 GBP2023-06-30
Furniture and fittings
66,477 GBP2024-12-31
60,214 GBP2023-06-30
Motor vehicles
368,223 GBP2024-12-31
320,350 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
10,782,037 GBP2024-12-31
9,882,303 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-989,397 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-989,397 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,176,073 GBP2024-12-31
5,434,265 GBP2023-06-30
Furniture and fittings
54,909 GBP2024-12-31
45,268 GBP2023-06-30
Motor vehicles
283,701 GBP2024-12-31
220,609 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,514,683 GBP2024-12-31
5,700,142 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,634,019 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
9,641 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
63,092 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,706,752 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-892,211 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-892,211 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,987,264 GBP2024-12-31
3,883,474 GBP2023-06-30
Furniture and fittings
11,568 GBP2024-12-31
14,946 GBP2023-06-30
Motor vehicles
84,522 GBP2024-12-31
99,741 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
2,924,914 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
49,254 GBP2024-12-31
Under hire purchased contracts or finance leases
2,974,168 GBP2024-12-31
2,915,435 GBP2023-06-30
Under hire purchased contracts or finance leases, Plant and equipment
2,847,602 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
67,833 GBP2023-06-30
Raw Materials
216,578 GBP2024-12-31
208,814 GBP2023-06-30
Value of work in progress
13,000 GBP2023-06-30
Trade Debtors/Trade Receivables
1,627,923 GBP2024-12-31
1,837,305 GBP2023-06-30
Prepayments/Accrued Income
87,746 GBP2024-12-31
79,160 GBP2023-06-30
Amounts owed by directors
698,565 GBP2024-12-31
291,065 GBP2023-06-30
Other Debtors
365,426 GBP2024-12-31
491,761 GBP2023-06-30
Bank Overdrafts
-1,039,866 GBP2024-12-31
-1,008,828 GBP2023-06-30
Cash and Cash Equivalents
-768,269 GBP2024-12-31
-821,933 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,039,866 GBP2024-12-31
1,008,828 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,816,775 GBP2024-12-31
1,960,997 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
26,743 GBP2024-12-31
30,539 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
109,501 GBP2024-12-31
56,660 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
414,704 GBP2024-12-31
353,275 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
1,312,792 GBP2024-12-31
937,097 GBP2023-06-30
Other Creditors
Amounts falling due within one year
37,317 GBP2024-12-31
4,801 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,396,236 GBP2024-12-31
1,656,629 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
1,312,792 GBP2024-12-31
937,097 GBP2023-06-30
Between one and five year
1,396,236 GBP2024-12-31
1,656,629 GBP2023-06-30
Minimum gross finance lease payments owing
2,709,028 GBP2024-12-31
2,593,726 GBP2023-06-30
Deferred Tax Liabilities
563,223 GBP2024-12-31
391,506 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
669,499 GBP2024-12-31
448,000 GBP2023-06-30
Between one and five year
2,347,265 GBP2024-12-31
1,434,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,016,764 GBP2024-12-31
1,882,000 GBP2023-06-30
Advances or credits given to directors
698,565 GBP2024-12-31
291,065 GBP2023-06-30
39,731 GBP2022-06-30
Advances or credits made to directors during the period
407,500 GBP2023-07-01 ~ 2024-12-31
251,334 GBP2022-07-01 ~ 2023-06-30