Average Number of Employees
492022-06-07 ~ 2023-06-06
512021-06-07 ~ 2022-06-06
Turnover/Revenue
12,731,367 GBP2022-06-07 ~ 2023-06-06
10,807,897 GBP2021-06-07 ~ 2022-06-06
Cost of Sales
-11,135,295 GBP2022-06-07 ~ 2023-06-06
-8,643,286 GBP2021-06-07 ~ 2022-06-06
Gross Profit/Loss
1,596,072 GBP2022-06-07 ~ 2023-06-06
2,164,611 GBP2021-06-07 ~ 2022-06-06
Distribution Costs
-343,959 GBP2022-06-07 ~ 2023-06-06
-310,815 GBP2021-06-07 ~ 2022-06-06
Administrative Expenses
-1,158,124 GBP2022-06-07 ~ 2023-06-06
-1,177,349 GBP2021-06-07 ~ 2022-06-06
Operating Profit/Loss
119,172 GBP2022-06-07 ~ 2023-06-06
704,058 GBP2021-06-07 ~ 2022-06-06
Profit/Loss on Ordinary Activities Before Tax
121,955 GBP2022-06-07 ~ 2023-06-06
699,600 GBP2021-06-07 ~ 2022-06-06
Profit/Loss
131,439 GBP2022-06-07 ~ 2023-06-06
386,422 GBP2021-06-07 ~ 2022-06-06
Equity
Retained earnings (accumulated losses)
5,988,089 GBP2023-06-06
5,856,650 GBP2022-06-06
5,470,228 GBP2021-06-06
Property, Plant & Equipment
2,247,820 GBP2023-06-06
2,309,866 GBP2022-06-06
Fixed Assets - Investments
472,504 GBP2023-06-06
466,085 GBP2022-06-06
Fixed Assets
2,720,324 GBP2023-06-06
2,775,951 GBP2022-06-06
Total Inventories
512,699 GBP2023-06-06
703,612 GBP2022-06-06
Debtors
2,748,727 GBP2023-06-06
2,245,212 GBP2022-06-06
Cash at bank and in hand
1,238,915 GBP2023-06-06
1,237,025 GBP2022-06-06
Current Assets
4,500,341 GBP2023-06-06
4,185,849 GBP2022-06-06
Net Current Assets/Liabilities
3,656,946 GBP2023-06-06
3,399,428 GBP2022-06-06
Total Assets Less Current Liabilities
6,377,270 GBP2023-06-06
6,175,379 GBP2022-06-06
Creditors
Amounts falling due after one year
-82,487 GBP2023-06-06
-2,551 GBP2022-06-06
Net Assets/Liabilities
5,991,089 GBP2023-06-06
5,859,650 GBP2022-06-06
Equity
Called up share capital
880 GBP2023-06-06
880 GBP2022-06-06
Capital redemption reserve
2,120 GBP2023-06-06
2,120 GBP2022-06-06
Equity
5,991,089 GBP2023-06-06
5,859,650 GBP2022-06-06
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102022-06-07 ~ 2023-06-06
Motor vehicles
0.202022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Depreciation Expense
121,898 GBP2022-06-07 ~ 2023-06-06
99,448 GBP2021-06-07 ~ 2022-06-06
Audit Fees/Expenses
16,468 GBP2022-06-07 ~ 2023-06-06
18,467 GBP2021-06-07 ~ 2022-06-06
Average number of employees in administration and support functions
72022-06-07 ~ 2023-06-06
62021-06-07 ~ 2022-06-06
Wages/Salaries
1,245,455 GBP2022-06-07 ~ 2023-06-06
1,196,043 GBP2021-06-07 ~ 2022-06-06
Social Security Costs
113,833 GBP2022-06-07 ~ 2023-06-06
97,516 GBP2021-06-07 ~ 2022-06-06
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,099 GBP2022-06-07 ~ 2023-06-06
24,029 GBP2021-06-07 ~ 2022-06-06
Staff Costs/Employee Benefits Expense
1,385,387 GBP2022-06-07 ~ 2023-06-06
1,317,588 GBP2021-06-07 ~ 2022-06-06
Director Remuneration
142,000 GBP2022-06-07 ~ 2023-06-06
138,000 GBP2021-06-07 ~ 2022-06-06
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,395 GBP2022-06-07 ~ 2023-06-06
313,178 GBP2021-06-07 ~ 2022-06-06
Tax Expense/Credit at Applicable Tax Rate
30,489 GBP2022-06-07 ~ 2023-06-06
132,924 GBP2021-06-07 ~ 2022-06-06
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,149,404 GBP2023-06-06
3,149,404 GBP2022-06-06
Plant and equipment
4,376,603 GBP2023-06-06
4,313,090 GBP2022-06-06
Motor vehicles
85,160 GBP2023-06-06
90,245 GBP2022-06-06
Property, Plant & Equipment - Gross Cost
7,611,167 GBP2023-06-06
7,552,739 GBP2022-06-06
Property, Plant & Equipment - Disposals
Motor vehicles
-5,085 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Disposals
-5,085 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,656,465 GBP2023-06-06
2,646,699 GBP2022-06-06
Plant and equipment
2,650,460 GBP2023-06-06
2,545,388 GBP2022-06-06
Motor vehicles
56,422 GBP2023-06-06
50,786 GBP2022-06-06
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,363,347 GBP2023-06-06
5,242,873 GBP2022-06-06
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,766 GBP2022-06-07 ~ 2023-06-06
Plant and equipment
105,072 GBP2022-06-07 ~ 2023-06-06
Motor vehicles
7,060 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,898 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,424 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,424 GBP2022-06-07 ~ 2023-06-06
Property, Plant & Equipment
Land and buildings, Owned/Freehold
492,939 GBP2023-06-06
502,705 GBP2022-06-06
Plant and equipment
1,726,143 GBP2023-06-06
1,767,702 GBP2022-06-06
Motor vehicles
28,738 GBP2023-06-06
39,459 GBP2022-06-06
Amounts invested in assets
Cost valuation, Non-current
472,504 GBP2023-06-06
466,085 GBP2022-06-06
Additions to investments, Non-current
31,350 GBP2023-06-06
Other Investments Other Than Loans
Non-current
472,504 GBP2023-06-06
466,085 GBP2022-06-06
Amounts invested in assets
Non-current
472,504 GBP2023-06-06
466,085 GBP2022-06-06
Finished Goods
512,699 GBP2023-06-06
703,612 GBP2022-06-06
Trade Debtors/Trade Receivables
1,697,966 GBP2023-06-06
1,512,204 GBP2022-06-06
Prepayments/Accrued Income
346,665 GBP2023-06-06
245,378 GBP2022-06-06
Other Debtors
704,096 GBP2023-06-06
487,630 GBP2022-06-06
Trade Creditors/Trade Payables
Amounts falling due within one year
347,940 GBP2023-06-06
260,769 GBP2022-06-06
Accrued Liabilities/Deferred Income
Amounts falling due within one year
387,482 GBP2023-06-06
469,094 GBP2022-06-06
Corporation Tax Payable
Amounts falling due within one year
50,625 GBP2023-06-06
Other Taxation & Social Security Payable
Amounts falling due within one year
26,343 GBP2023-06-06
31,693 GBP2022-06-06
Other Creditors
Amounts falling due within one year
31,005 GBP2023-06-06
24,865 GBP2022-06-06
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,694 GBP2023-06-06
313,178 GBP2022-06-06
Deferred Tax Liabilities
303,694 GBP2023-06-06
313,178 GBP2022-06-06
Par Value of Share
Class 1 ordinary share
1 shares2022-06-07 ~ 2023-06-06