Turnover/Revenue
3,779,072 GBP2024-07-01 ~ 2025-06-30
3,490,156 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-354,105 GBP2024-07-01 ~ 2025-06-30
-333,169 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,424,967 GBP2024-07-01 ~ 2025-06-30
3,156,987 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,368,301 GBP2024-07-01 ~ 2025-06-30
-2,377,781 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,057,432 GBP2024-07-01 ~ 2025-06-30
779,206 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
62,389 GBP2024-07-01 ~ 2025-06-30
61,266 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-92,645 GBP2024-07-01 ~ 2025-06-30
-98,026 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,021,753 GBP2024-07-01 ~ 2025-06-30
719,488 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,320,503 GBP2024-07-01 ~ 2025-06-30
593,800 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,320,503 GBP2024-07-01 ~ 2025-06-30
593,800 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
32,983 GBP2025-06-30
Property, Plant & Equipment
9,381,352 GBP2025-06-30
9,297,711 GBP2024-06-30
Fixed Assets
9,414,335 GBP2025-06-30
9,297,711 GBP2024-06-30
Total Inventories
6,243 GBP2025-06-30
5,945 GBP2024-06-30
Debtors
169,171 GBP2025-06-30
73,682 GBP2024-06-30
Cash at bank and in hand
2,735,263 GBP2025-06-30
2,028,619 GBP2024-06-30
Current Assets
2,910,677 GBP2025-06-30
2,108,246 GBP2024-06-30
Creditors
-2,945,204 GBP2025-06-30
-2,762,946 GBP2024-06-30
Net Current Assets/Liabilities
-34,527 GBP2025-06-30
-654,700 GBP2024-06-30
Total Assets Less Current Liabilities
9,379,808 GBP2025-06-30
8,643,011 GBP2024-06-30
Net Assets/Liabilities
8,416,311 GBP2025-06-30
7,116,087 GBP2024-06-30
Equity
Called up share capital
1,293 GBP2025-06-30
1,294 GBP2024-06-30
1,191 GBP2023-06-30
Share premium
4,999,684 GBP2025-06-30
4,999,684 GBP2024-06-30
4,999,684 GBP2023-06-30
Retained earnings (accumulated losses)
3,415,334 GBP2025-06-30
2,115,109 GBP2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,320,503 GBP2024-07-01 ~ 2025-06-30
593,800 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
46,557 GBP2024-07-01 ~ 2025-06-30
46,990 GBP2023-07-01 ~ 2024-06-30
Total Borrowings
Current, Amounts falling due within one year
-133,776 GBP2025-06-30
Audit Fees/Expenses
10,000 GBP2024-07-01 ~ 2025-06-30
9,500 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,315,452 GBP2024-07-01 ~ 2025-06-30
1,253,192 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
102,408 GBP2024-07-01 ~ 2025-06-30
88,828 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,415 GBP2024-07-01 ~ 2025-06-30
29,112 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,452,275 GBP2024-07-01 ~ 2025-06-30
1,371,132 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
32024-07-01 ~ 2025-06-30
32023-07-01 ~ 2024-06-30
Average Number of Employees
762024-07-01 ~ 2025-06-30
672023-07-01 ~ 2024-06-30
Current Tax for the Period
200,050 GBP2024-07-01 ~ 2025-06-30
138,595 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
247,306 GBP2024-07-01 ~ 2025-06-30
179,872 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
34,208 GBP2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,225 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,225 GBP2025-06-30
Intangible Assets
Development expenditure
32,983 GBP2025-06-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
9,022,874 GBP2025-06-30
9,022,874 GBP2024-06-30
Plant and equipment
559,867 GBP2025-06-30
527,986 GBP2024-06-30
Motor vehicles
34,380 GBP2025-06-30
34,380 GBP2024-06-30
Furniture and fittings
207,123 GBP2025-06-30
173,814 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-67,426 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-8,836 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
336,232 GBP2025-06-30
358,886 GBP2024-06-30
Motor vehicles
15,678 GBP2025-06-30
11,002 GBP2024-06-30
Furniture and fittings
106,378 GBP2025-06-30
103,509 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
29,600 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
4,676 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
8,296 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-52,254 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-5,427 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
9,022,874 GBP2025-06-30
9,022,874 GBP2024-06-30
Plant and equipment
223,635 GBP2025-06-30
169,100 GBP2024-06-30
Motor vehicles
18,702 GBP2025-06-30
23,378 GBP2024-06-30
Furniture and fittings
100,745 GBP2025-06-30
70,305 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Computers
58,477 GBP2025-06-30
53,117 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
9,882,721 GBP2025-06-30
9,812,171 GBP2024-06-30
Property, Plant & Equipment - Disposals
Computers
-2,300 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-78,562 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
43,081 GBP2025-06-30
41,063 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
501,369 GBP2025-06-30
514,460 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
3,986 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
46,558 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-1,968 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-59,649 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Computers
15,396 GBP2025-06-30
12,054 GBP2024-06-30
Other types of inventories not specified separately
6,243 GBP2025-06-30
5,945 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
3,178 GBP2025-06-30
Finance Lease Liabilities - Total Present Value
Current
51,593 GBP2025-06-30
41,350 GBP2024-06-30
Trade Creditors/Trade Payables
Current
198,130 GBP2025-06-30
135,065 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
133,776 GBP2025-06-30
122,610 GBP2024-06-30
Corporation Tax Payable
Current
199,990 GBP2025-06-30
118,691 GBP2024-06-30
Creditors
Current
2,945,204 GBP2025-06-30
2,762,946 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
119,783 GBP2025-06-30
111,942 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
843,714 GBP2025-06-30
976,482 GBP2024-06-30
More than five year, Non-current
456,620 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
51,593 GBP2025-06-30
41,350 GBP2024-06-30
Between one and five year
119,783 GBP2025-06-30
111,942 GBP2024-06-30
Minimum gross finance lease payments owing
171,376 GBP2025-06-30
153,292 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
171,376 GBP2025-06-30
153,292 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-60,300 GBP2025-06-30
438,500 GBP2024-06-30
Dividends paid as a final distribution
20,278 GBP2024-07-01 ~ 2025-06-30
4,500 GBP2023-07-01 ~ 2024-06-30