Average Number of Employees
492022-07-01 ~ 2023-06-30
Profit/Loss
1,177,389 GBP2022-07-01 ~ 2023-06-30
994,888 GBP2021-07-01 ~ 2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
39,069 GBP2023-06-30
30,832 GBP2022-06-30
Turnover/Revenue
17,652,592 GBP2022-07-01 ~ 2023-06-30
15,790,273 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
14,279,460 GBP2022-07-01 ~ 2023-06-30
13,038,226 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,373,132 GBP2022-07-01 ~ 2023-06-30
2,752,047 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
1,926,433 GBP2022-07-01 ~ 2023-06-30
1,557,937 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,492,340 GBP2022-07-01 ~ 2023-06-30
1,249,991 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
13,557 GBP2022-07-01 ~ 2023-06-30
11,677 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,479,019 GBP2022-07-01 ~ 2023-06-30
1,238,406 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
301,630 GBP2022-07-01 ~ 2023-06-30
243,518 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,177,389 GBP2022-07-01 ~ 2023-06-30
994,888 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
5,244,443 GBP2023-06-30
4,067,054 GBP2022-06-30
3,072,166 GBP2021-06-30
Property, Plant & Equipment
1,252,317 GBP2023-06-30
1,232,453 GBP2022-06-30
Total Inventories
3,700,417 GBP2023-06-30
3,558,636 GBP2022-06-30
Debtors
2,765,263 GBP2023-06-30
2,483,880 GBP2022-06-30
Cash at bank and in hand
1,953,534 GBP2023-06-30
497,516 GBP2022-06-30
Current Assets
8,419,214 GBP2023-06-30
6,540,032 GBP2022-06-30
Creditors
Amounts falling due within one year
4,204,685 GBP2023-06-30
3,412,398 GBP2022-06-30
Net Current Assets/Liabilities
4,214,529 GBP2023-06-30
3,127,634 GBP2022-06-30
Total Assets Less Current Liabilities
5,466,846 GBP2023-06-30
4,360,087 GBP2022-06-30
Creditors
Amounts falling due after one year
183,329 GBP2023-06-30
262,196 GBP2022-06-30
Net Assets/Liabilities
5,244,448 GBP2023-06-30
4,067,059 GBP2022-06-30
Equity
Called up share capital
5 GBP2023-06-30
5 GBP2022-06-30
Equity
5,244,448 GBP2023-06-30
4,067,059 GBP2022-06-30
Property, Plant & Equipment - Depreciation Expense
102,363 GBP2022-07-01 ~ 2023-06-30
91,375 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252022-07-01 ~ 2023-06-30
Furniture and fittings
0.332022-07-01 ~ 2023-06-30
Motor vehicles
0.252022-07-01 ~ 2023-06-30
Office equipment
0.332022-07-01 ~ 2023-06-30
Wages/Salaries
1,059,993 GBP2022-07-01 ~ 2023-06-30
948,051 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
83,065 GBP2022-07-01 ~ 2023-06-30
60,099 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,975 GBP2022-07-01 ~ 2023-06-30
14,469 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,159,033 GBP2022-07-01 ~ 2023-06-30
1,022,619 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
90,087 GBP2022-07-01 ~ 2023-06-30
160,681 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,237 GBP2022-07-01 ~ 2023-06-30
-9,874 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
304,101 GBP2022-07-01 ~ 2023-06-30
235,297 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,174,445 GBP2023-06-30
1,174,445 GBP2022-06-30
Plant and equipment
51,790 GBP2023-06-30
48,012 GBP2022-06-30
Furniture and fittings
290,680 GBP2023-06-30
290,680 GBP2022-06-30
Motor vehicles
380,464 GBP2023-06-30
272,300 GBP2022-06-30
Office equipment
99,112 GBP2023-06-30
95,827 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,996,491 GBP2023-06-30
1,881,264 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-14,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-14,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
127,755 GBP2023-06-30
104,266 GBP2022-06-30
Plant and equipment
47,159 GBP2023-06-30
45,391 GBP2022-06-30
Furniture and fittings
287,823 GBP2023-06-30
279,930 GBP2022-06-30
Motor vehicles
185,332 GBP2023-06-30
124,664 GBP2022-06-30
Office equipment
96,105 GBP2023-06-30
94,560 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
744,174 GBP2023-06-30
648,811 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
23,489 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
1,768 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
7,893 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
67,668 GBP2022-07-01 ~ 2023-06-30
Office equipment
1,545 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,363 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,046,690 GBP2023-06-30
1,070,179 GBP2022-06-30
Plant and equipment
4,631 GBP2023-06-30
2,621 GBP2022-06-30
Furniture and fittings
2,857 GBP2023-06-30
10,750 GBP2022-06-30
Motor vehicles
195,132 GBP2023-06-30
147,636 GBP2022-06-30
Office equipment
3,007 GBP2023-06-30
1,267 GBP2022-06-30
Raw Materials
3,700,417 GBP2023-06-30
3,558,636 GBP2022-06-30
Trade Debtors/Trade Receivables
2,441,333 GBP2023-06-30
2,149,091 GBP2022-06-30
Prepayments/Accrued Income
50,530 GBP2023-06-30
50,039 GBP2022-06-30
Other Debtors
273,400 GBP2023-06-30
284,750 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
39,554 GBP2023-06-30
39,554 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
3,262,298 GBP2023-06-30
2,803,972 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
249,421 GBP2023-06-30
47,597 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
296,053 GBP2023-06-30
253,392 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
105,554 GBP2023-06-30
75,744 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
52,733 GBP2023-06-30
55,336 GBP2022-06-30
Other Creditors
Amounts falling due within one year
199,072 GBP2023-06-30
136,803 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
183,329 GBP2023-06-30
212,066 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
50,130 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
52,733 GBP2023-06-30
55,336 GBP2022-06-30
Between one and five year
50,130 GBP2022-06-30
Minimum gross finance lease payments owing
52,733 GBP2023-06-30
105,466 GBP2022-06-30
Deferred Tax Liabilities
39,069 GBP2023-06-30
30,832 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5 shares2023-06-30
5 shares2022-06-30