Average Number of Employees
832024-07-01 ~ 2025-06-30
802023-07-01 ~ 2024-06-30
Turnover/Revenue
20,293,281 GBP2024-07-01 ~ 2025-06-30
20,216,005 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-12,483,287 GBP2024-07-01 ~ 2025-06-30
-12,918,432 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
7,809,994 GBP2024-07-01 ~ 2025-06-30
7,297,573 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-5,554,569 GBP2024-07-01 ~ 2025-06-30
-6,301,177 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
2,382,033 GBP2024-07-01 ~ 2025-06-30
1,000,077 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
62,375 GBP2024-07-01 ~ 2025-06-30
45,957 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
2,444,408 GBP2024-07-01 ~ 2025-06-30
1,046,034 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
2,123,677 GBP2024-07-01 ~ 2025-06-30
1,017,187 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
350,148 GBP2025-06-30
Property, Plant & Equipment
1,032,533 GBP2025-06-30
398,743 GBP2024-06-30
Fixed Assets - Investments
100 GBP2025-06-30
100 GBP2024-06-30
Fixed Assets
1,382,781 GBP2025-06-30
398,843 GBP2024-06-30
Total Inventories
5,472,485 GBP2025-06-30
5,441,465 GBP2024-06-30
Debtors
Current
9,506,646 GBP2025-06-30
8,783,047 GBP2024-06-30
Cash at bank and in hand
2,679,049 GBP2025-06-30
2,280,260 GBP2024-06-30
Current Assets
17,658,180 GBP2025-06-30
16,504,772 GBP2024-06-30
Net Current Assets/Liabilities
14,509,355 GBP2025-06-30
13,423,146 GBP2024-06-30
Total Assets Less Current Liabilities
15,892,136 GBP2025-06-30
13,821,989 GBP2024-06-30
Net Assets/Liabilities
15,346,827 GBP2025-06-30
13,448,528 GBP2024-06-30
Equity
Called up share capital
11,228 GBP2025-06-30
11,228 GBP2024-06-30
11,228 GBP2023-07-01
Capital redemption reserve
9,680 GBP2025-06-30
9,680 GBP2024-06-30
9,680 GBP2023-07-01
Retained earnings (accumulated losses)
15,325,919 GBP2025-06-30
13,427,620 GBP2024-06-30
12,669,694 GBP2023-07-01
Equity
15,346,827 GBP2025-06-30
13,448,528 GBP2024-06-30
12,690,602 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
2,123,677 GBP2024-07-01 ~ 2025-06-30
1,017,187 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-225,378 GBP2024-07-01 ~ 2025-06-30
-259,261 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-225,378 GBP2024-07-01 ~ 2025-06-30
-259,261 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,102,327 GBP2024-07-01 ~ 2025-06-30
2,991,134 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
323,070 GBP2024-07-01 ~ 2025-06-30
210,920 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,545,133 GBP2024-07-01 ~ 2025-06-30
3,302,558 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
106,238 GBP2024-07-01 ~ 2025-06-30
28,827 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
611,102 GBP2024-07-01 ~ 2025-06-30
261,509 GBP2023-07-01 ~ 2024-06-30
Dividends Paid on Shares
225,378 GBP2024-07-01 ~ 2025-06-30
259,261 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
437,685 GBP2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
87,537 GBP2025-06-30
Intangible Assets
Development expenditure
350,148 GBP2025-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,269,748 GBP2025-06-30
6,062,689 GBP2024-06-30
Motor vehicles
578,696 GBP2025-06-30
436,884 GBP2024-06-30
Furniture and fittings
460,332 GBP2025-06-30
465,736 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
7,308,776 GBP2025-06-30
6,965,309 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-439,711 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-13,195 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-175,203 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-628,109 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
6,566,566 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
101,419 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
337,786 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-439,711 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-13,195 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-175,203 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-628,109 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,641,013 GBP2025-06-30
Motor vehicles
306,245 GBP2025-06-30
Furniture and fittings
328,985 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,276,243 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
628,735 GBP2025-06-30
173,880 GBP2024-06-30
Motor vehicles
272,451 GBP2025-06-30
218,863 GBP2024-06-30
Furniture and fittings
131,347 GBP2025-06-30
6,000 GBP2024-06-30
Raw materials and consumables
4,177,975 GBP2025-06-30
4,335,846 GBP2024-06-30
Finished Goods/Goods for Resale
1,294,510 GBP2025-06-30
1,105,619 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,620,371 GBP2025-06-30
2,938,743 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
6,396,263 GBP2025-06-30
5,390,760 GBP2024-06-30
Other Debtors
Current
3,534 GBP2025-06-30
47,542 GBP2024-06-30
Prepayments/Accrued Income
Current
486,478 GBP2025-06-30
406,002 GBP2024-06-30
Cash and Cash Equivalents
2,679,049 GBP2025-06-30
2,280,260 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,163,079 GBP2025-06-30
1,953,889 GBP2024-06-30
Amounts owed to group undertakings
Current
146,406 GBP2024-06-30
Corporation Tax Payable
Current
87,885 GBP2025-06-30
Taxation/Social Security Payable
Current
182,403 GBP2025-06-30
329,267 GBP2024-06-30
Other Creditors
Current
19,150 GBP2025-06-30
21,436 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
696,308 GBP2025-06-30
630,628 GBP2024-06-30
Creditors
Current
3,148,825 GBP2025-06-30
3,081,626 GBP2024-06-30
Net Deferred Tax Liability/Asset
-173,367 GBP2025-06-30
-67,129 GBP2024-06-30
-38,302 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-106,238 GBP2024-07-01 ~ 2025-06-30
-28,827 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-173,367 GBP2025-06-30
-67,129 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,220 shares2025-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2025-06-30
Par Value of Share
Class 2 ordinary share
1.002024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2025-06-30
Par Value of Share
Class 3 ordinary share
1.002024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2025-06-30
Par Value of Share
Class 4 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
641,535 GBP2025-06-30
691,909 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
641,535 GBP2025-06-30
691,909 GBP2024-06-30