Average Number of Employees
02021-07-01 ~ 2022-12-31
02020-07-01 ~ 2021-06-30
Turnover/Revenue
77,589,000 GBP2021-07-01 ~ 2022-12-31
72,297,000 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-72,148,000 GBP2021-07-01 ~ 2022-12-31
-65,156,000 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
5,441,000 GBP2021-07-01 ~ 2022-12-31
7,141,000 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-4,237,000 GBP2021-07-01 ~ 2022-12-31
-2,404,000 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
1,204,000 GBP2021-07-01 ~ 2022-12-31
3,163,000 GBP2020-07-01 ~ 2021-06-30
Other Interest Receivable/Similar Income (Finance Income)
3,000 GBP2021-07-01 ~ 2022-12-31
1,000 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
1,191,000 GBP2021-07-01 ~ 2022-12-31
3,158,000 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
1,433,000 GBP2021-07-01 ~ 2022-12-31
2,795,000 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment
186,000 GBP2022-12-31
211,000 GBP2021-06-30
Fixed Assets
186,000 GBP2022-12-31
211,000 GBP2021-06-30
Debtors
Current
16,326,000 GBP2022-12-31
18,603,000 GBP2021-06-30
Cash at bank and in hand
10,774,000 GBP2022-12-31
9,262,000 GBP2021-06-30
Current Assets
27,099,000 GBP2022-12-31
27,865,000 GBP2021-06-30
Creditors
Current, Amounts falling due within one year
-17,760,000 GBP2022-12-31
-18,279,000 GBP2021-06-30
Net Current Assets/Liabilities
9,339,000 GBP2022-12-31
9,586,000 GBP2021-06-30
Total Assets Less Current Liabilities
9,525,000 GBP2022-12-31
9,797,000 GBP2021-06-30
Creditors
Non-current, Amounts falling due after one year
-1,733,000 GBP2022-12-31
-1,941,000 GBP2021-06-30
Net Assets/Liabilities
7,759,000 GBP2022-12-31
7,826,000 GBP2021-06-30
Equity
Retained earnings (accumulated losses)
7,759,000 GBP2022-12-31
7,826,000 GBP2021-06-30
7,531,000 GBP2020-07-01
Equity
7,759,000 GBP2022-12-31
7,826,000 GBP2021-06-30
7,531,000 GBP2020-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,433,000 GBP2021-07-01 ~ 2022-12-31
2,795,000 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2021-07-01 ~ 2022-12-31
-2,500,000 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
-1,500,000 GBP2021-07-01 ~ 2022-12-31
-2,500,000 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02021-07-01 ~ 2022-12-31
Furniture and fittings
02021-07-01 ~ 2022-12-31
Computers
02021-07-01 ~ 2022-12-31
Wages/Salaries
2,121,000 GBP2021-07-01 ~ 2022-12-31
1,090,000 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
251,000 GBP2021-07-01 ~ 2022-12-31
126,000 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
2,504,000 GBP2021-07-01 ~ 2022-12-31
1,295,000 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
30,000 GBP2021-07-01 ~ 2022-12-31
20,000 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,000 GBP2021-07-01 ~ 2022-12-31
-4,000 GBP2020-07-01 ~ 2021-06-30
Tax Expense/Credit at Applicable Tax Rate
226,000 GBP2021-07-01 ~ 2022-12-31
600,000 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
49,000 GBP2022-12-31
46,000 GBP2021-06-30
Computers
431,000 GBP2022-12-31
351,000 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
602,000 GBP2022-12-31
491,000 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
43,000 GBP2021-06-30
Computers
194,000 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
280,000 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,000 GBP2021-07-01 ~ 2022-12-31
Computers, Owned/Freehold
108,000 GBP2021-07-01 ~ 2022-12-31
Owned/Freehold
136,000 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
45,000 GBP2022-12-31
Computers
302,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
416,000 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
4,000 GBP2022-12-31
3,000 GBP2021-06-30
Computers
129,000 GBP2022-12-31
157,000 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
9,606,000 GBP2022-12-31
9,436,000 GBP2021-06-30
Amounts Owed by Group Undertakings
Current
2,104,000 GBP2022-12-31
1,304,000 GBP2021-06-30
Other Debtors
Current
59,000 GBP2022-12-31
67,000 GBP2021-06-30
Called-up share capital (not paid)
Current
187,000 GBP2022-12-31
321,000 GBP2021-06-30
Prepayments/Accrued Income
Current
426,000 GBP2022-12-31
288,000 GBP2021-06-30
Cash and Cash Equivalents
10,774,000 GBP2022-12-31
9,262,000 GBP2021-06-30
Trade Creditors/Trade Payables
Current
6,334,000 GBP2022-12-31
6,699,000 GBP2021-06-30
Corporation Tax Payable
Current
309,000 GBP2022-12-31
617,000 GBP2021-06-30
Taxation/Social Security Payable
Current
93,000 GBP2022-12-31
104,000 GBP2021-06-30
Other Creditors
Current
2,028,000 GBP2022-12-31
2,498,000 GBP2021-06-30
Accrued Liabilities/Deferred Income
Current
8,996,000 GBP2022-12-31
8,361,000 GBP2021-06-30
Creditors
Current
17,760,000 GBP2022-12-31
18,279,000 GBP2021-06-30
Trade Creditors/Trade Payables
Non-current
1,733,000 GBP2022-12-31
1,941,000 GBP2021-06-30
Creditors
Non-current
1,733,000 GBP2022-12-31
1,941,000 GBP2021-06-30
Net Deferred Tax Liability/Asset
-33,000 GBP2022-12-31
-30,000 GBP2021-06-30
-34,000 GBP2020-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,000 GBP2021-07-01 ~ 2022-12-31
4,000 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-33,000 GBP2022-12-31
-30,000 GBP2021-06-30