Turnover/Revenue
12,797,630 GBP2024-07-01 ~ 2025-06-30
12,411,808 GBP2023-06-30 ~ 2024-06-30
Cost of Sales
-4,604,053 GBP2024-07-01 ~ 2025-06-30
-4,558,939 GBP2023-06-30 ~ 2024-06-30
Gross Profit/Loss
8,193,577 GBP2024-07-01 ~ 2025-06-30
7,852,869 GBP2023-06-30 ~ 2024-06-30
Administrative Expenses
-5,212,746 GBP2024-07-01 ~ 2025-06-30
-5,052,113 GBP2023-06-30 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-38,555 GBP2024-07-01 ~ 2025-06-30
-45,471 GBP2023-06-30 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
3,107,555 GBP2024-07-01 ~ 2025-06-30
2,876,895 GBP2023-06-30 ~ 2024-06-30
Profit/Loss
2,318,008 GBP2024-07-01 ~ 2025-06-30
2,147,912 GBP2023-06-30 ~ 2024-06-30
Intangible Assets
386,032 GBP2025-06-30
424,836 GBP2024-06-30
Property, Plant & Equipment
2,703,652 GBP2025-06-30
2,541,837 GBP2024-06-30
Fixed Assets - Investments
622,735 GBP2025-06-30
622,735 GBP2024-06-30
Fixed Assets
3,712,419 GBP2025-06-30
3,589,408 GBP2024-06-30
Total Inventories
459,016 GBP2025-06-30
441,640 GBP2024-06-30
Debtors
Current
1,851,462 GBP2025-06-30
1,909,311 GBP2024-06-30
Cash at bank and in hand
7,393 GBP2025-06-30
469,651 GBP2024-06-30
Current Assets
2,317,871 GBP2025-06-30
2,820,602 GBP2024-06-30
Net Current Assets/Liabilities
486,082 GBP2025-06-30
102,517 GBP2024-06-30
Total Assets Less Current Liabilities
4,198,501 GBP2025-06-30
3,691,925 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-500,900 GBP2024-06-30
Net Assets/Liabilities
3,640,529 GBP2025-06-30
3,135,221 GBP2024-06-30
Equity
Called up share capital
560 GBP2025-06-30
560 GBP2024-06-30
560 GBP2023-06-29
Retained earnings (accumulated losses)
2,879,904 GBP2025-06-30
2,374,596 GBP2024-06-30
2,651,537 GBP2023-06-29
Equity
3,640,529 GBP2025-06-30
3,135,221 GBP2024-06-30
3,412,162 GBP2023-06-29
Profit/Loss
Retained earnings (accumulated losses)
2,318,008 GBP2024-07-01 ~ 2025-06-30
2,147,912 GBP2023-06-30 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,812,700 GBP2024-07-01 ~ 2025-06-30
-2,424,853 GBP2023-06-30 ~ 2024-06-30
Dividends Paid
-1,812,700 GBP2024-07-01 ~ 2025-06-30
-2,424,853 GBP2023-06-30 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
148,562 GBP2024-07-01 ~ 2025-06-30
149,162 GBP2023-06-30 ~ 2024-06-30
Wages/Salaries
3,433,154 GBP2024-07-01 ~ 2025-06-30
3,145,924 GBP2023-06-30 ~ 2024-06-30
Social Security Costs
318,429 GBP2024-07-01 ~ 2025-06-30
285,236 GBP2023-06-30 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,920,048 GBP2024-07-01 ~ 2025-06-30
3,818,462 GBP2023-06-30 ~ 2024-06-30
Average number of employees in administration and support functions
482024-07-01 ~ 2025-06-30
462023-06-30 ~ 2024-06-30
Average Number of Employees
1252024-07-01 ~ 2025-06-30
1232023-06-30 ~ 2024-06-30
Director Remuneration
364,770 GBP2024-07-01 ~ 2025-06-30
468,326 GBP2023-06-30 ~ 2024-06-30
Audit Fees/Expenses
10,150 GBP2024-07-01 ~ 2025-06-30
9,750 GBP2023-06-30 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,466 GBP2024-07-01 ~ 2025-06-30
-9,959 GBP2023-06-30 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
776,889 GBP2024-07-01 ~ 2025-06-30
719,224 GBP2023-06-30 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
82,270 GBP2025-06-30
55,804 GBP2024-06-30
Intangible Assets - Gross Cost
Goodwill
770,219 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
384,187 GBP2025-06-30
345,383 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
38,804 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Goodwill
386,032 GBP2025-06-30
424,836 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,247,854 GBP2025-06-30
2,178,789 GBP2024-06-30
Tools/Equipment for furniture and fittings
1,207,629 GBP2025-06-30
1,027,481 GBP2024-06-30
Motor vehicles
363,750 GBP2025-06-30
342,023 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,819,233 GBP2025-06-30
3,548,293 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-52,786 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-52,786 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
78,666 GBP2025-06-30
57,472 GBP2024-06-30
Tools/Equipment for furniture and fittings
841,119 GBP2025-06-30
761,486 GBP2024-06-30
Motor vehicles
195,796 GBP2025-06-30
187,498 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,115,581 GBP2025-06-30
1,006,456 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,194 GBP2024-07-01 ~ 2025-06-30
Tools/Equipment for furniture and fittings
79,633 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
47,735 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,562 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-39,437 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-39,437 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
2,169,188 GBP2025-06-30
2,121,317 GBP2024-06-30
Tools/Equipment for furniture and fittings
366,510 GBP2025-06-30
265,995 GBP2024-06-30
Motor vehicles
167,954 GBP2025-06-30
154,525 GBP2024-06-30
Raw materials and consumables
459,016 GBP2025-06-30
441,640 GBP2024-06-30
Trade Debtors/Trade Receivables
1,384,468 GBP2025-06-30
1,479,075 GBP2024-06-30
Amounts Owed By Related Parties
78,597 GBP2025-06-30
46,476 GBP2024-06-30
Other Debtors
261,623 GBP2025-06-30
258,448 GBP2024-06-30
Prepayments
126,774 GBP2025-06-30
125,312 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
1,851,462 GBP2025-06-30
Amounts falling due within one year, Current
1,909,311 GBP2024-06-30
Cash and Cash Equivalents
7,393 GBP2025-06-30
469,651 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
190,121 GBP2025-06-30
Non-current, Amounts falling due after one year
500,900 GBP2024-06-30
Bank Borrowings
Current
23,048 GBP2025-06-30
20,899 GBP2024-06-30
Bank Overdrafts
Current
100,752 GBP2025-06-30
Other Remaining Borrowings
Current
66,321 GBP2025-06-30
1,079,758 GBP2024-06-30
Total Borrowings
Current
190,121 GBP2025-06-30
1,100,657 GBP2024-06-30
Bank Borrowings
Non-current
475,702 GBP2025-06-30
500,900 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
0.102024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
640 shares2025-06-30
640 shares2024-06-30
Par Value of Share
Class 2 ordinary share
0.102024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
852 shares2025-06-30
796 shares2024-06-30
Par Value of Share
Class 3 ordinary share
0.102024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200 shares2025-06-30
200 shares2024-06-30
Par Value of Share
Class 4 ordinary share
0.102024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
280 shares2025-06-30
280 shares2024-06-30
Number of Shares Issued (Fully Paid)
5,600 shares2025-06-30
5,600 shares2024-06-30
Nominal value of allotted share capital
560 GBP2024-07-01 ~ 2025-06-30
560 GBP2023-06-30 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,393 GBP2025-06-30
34,639 GBP2024-06-30
Between two and five year
76,753 GBP2025-06-30
82,147 GBP2024-06-30
More than five year
53,406 GBP2025-06-30
54,467 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
154,552 GBP2025-06-30
171,253 GBP2024-06-30