Average Number of Employees
802023-07-01 ~ 2024-06-30
842022-07-01 ~ 2023-06-30
Turnover/Revenue
20,216,005 GBP2023-07-01 ~ 2024-06-30
19,413,973 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-12,918,432 GBP2023-07-01 ~ 2024-06-30
-12,077,410 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
7,297,573 GBP2023-07-01 ~ 2024-06-30
7,336,563 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-6,301,177 GBP2023-07-01 ~ 2024-06-30
-4,509,890 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,000,077 GBP2023-07-01 ~ 2024-06-30
2,843,502 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
45,957 GBP2023-07-01 ~ 2024-06-30
17,457 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,046,034 GBP2023-07-01 ~ 2024-06-30
2,860,747 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,017,187 GBP2023-07-01 ~ 2024-06-30
2,636,318 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
398,743 GBP2024-06-30
321,658 GBP2023-06-30
Fixed Assets - Investments
100 GBP2024-06-30
100 GBP2023-06-30
Fixed Assets
398,843 GBP2024-06-30
321,758 GBP2023-06-30
Total Inventories
5,441,465 GBP2024-06-30
6,886,583 GBP2023-06-30
Debtors
Current
8,783,047 GBP2024-06-30
7,675,712 GBP2023-06-30
Cash at bank and in hand
2,280,260 GBP2024-06-30
579,201 GBP2023-06-30
Current Assets
16,504,772 GBP2024-06-30
15,141,496 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,081,626 GBP2024-06-30
Net Current Assets/Liabilities
13,423,146 GBP2024-06-30
12,686,428 GBP2023-06-30
Total Assets Less Current Liabilities
13,821,989 GBP2024-06-30
13,008,186 GBP2023-06-30
Net Assets/Liabilities
13,448,528 GBP2024-06-30
12,690,602 GBP2023-06-30
Equity
Called up share capital
11,228 GBP2024-06-30
11,228 GBP2023-06-30
11,228 GBP2022-07-01
Capital redemption reserve
9,680 GBP2024-06-30
9,680 GBP2023-06-30
9,680 GBP2022-07-01
Retained earnings (accumulated losses)
13,427,620 GBP2024-06-30
12,669,694 GBP2023-06-30
10,338,125 GBP2022-07-01
Equity
13,448,528 GBP2024-06-30
12,690,602 GBP2023-06-30
10,359,033 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,017,187 GBP2023-07-01 ~ 2024-06-30
2,636,318 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-259,261 GBP2023-07-01 ~ 2024-06-30
-304,749 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-259,261 GBP2023-07-01 ~ 2024-06-30
-304,749 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
143,179 GBP2023-07-01 ~ 2024-06-30
559,426 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
2,280,260 GBP2024-06-30
579,201 GBP2023-06-30
1,524,323 GBP2022-07-01
Wages/Salaries
2,991,134 GBP2023-07-01 ~ 2024-06-30
2,769,711 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
210,920 GBP2023-07-01 ~ 2024-06-30
264,272 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,302,558 GBP2023-07-01 ~ 2024-06-30
3,108,552 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,827 GBP2023-07-01 ~ 2024-06-30
-70,452 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
261,509 GBP2023-07-01 ~ 2024-06-30
586,336 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
259,261 GBP2023-07-01 ~ 2024-06-30
304,749 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,062,689 GBP2024-06-30
6,058,949 GBP2023-06-30
Motor vehicles
436,884 GBP2024-06-30
398,603 GBP2023-06-30
Furniture and fittings
465,736 GBP2024-06-30
538,528 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
6,965,309 GBP2024-06-30
6,996,080 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-112,083 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-80,958 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-80,792 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-273,833 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,938,334 GBP2023-06-30
Motor vehicles
208,685 GBP2023-06-30
Furniture and fittings
527,403 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,674,422 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
67,496 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
143,179 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-112,083 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-58,160 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-80,792 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-251,035 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,888,809 GBP2024-06-30
Motor vehicles
218,021 GBP2024-06-30
Furniture and fittings
459,736 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,566,566 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
173,880 GBP2024-06-30
120,615 GBP2023-06-30
Motor vehicles
218,863 GBP2024-06-30
189,918 GBP2023-06-30
Furniture and fittings
6,000 GBP2024-06-30
11,125 GBP2023-06-30
Raw materials and consumables
4,335,846 GBP2024-06-30
5,348,672 GBP2023-06-30
Finished Goods/Goods for Resale
1,105,619 GBP2024-06-30
1,537,911 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,938,743 GBP2024-06-30
2,922,840 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
5,390,760 GBP2024-06-30
3,790,760 GBP2023-06-30
Other Debtors
Current
47,542 GBP2024-06-30
9,000 GBP2023-06-30
Prepayments/Accrued Income
Current
406,002 GBP2024-06-30
953,112 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,953,889 GBP2024-06-30
1,286,358 GBP2023-06-30
Amounts owed to group undertakings
Current
146,406 GBP2024-06-30
Corporation Tax Payable
Current
300,490 GBP2023-06-30
Taxation/Social Security Payable
Current
329,267 GBP2024-06-30
408,142 GBP2023-06-30
Other Creditors
Current
21,436 GBP2024-06-30
2,156 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
630,628 GBP2024-06-30
457,922 GBP2023-06-30
Creditors
Current
3,081,626 GBP2024-06-30
2,455,068 GBP2023-06-30
Net Deferred Tax Liability/Asset
-67,129 GBP2024-06-30
-38,302 GBP2023-06-30
-108,754 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-28,827 GBP2023-07-01 ~ 2024-06-30
70,452 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-67,129 GBP2024-06-30
-38,302 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,220 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-06-30
Par Value of Share
Class 4 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
691,909 GBP2024-06-30
753,882 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
691,909 GBP2024-06-30
753,882 GBP2023-06-30