Average Number of Employees
262023-07-01 ~ 2024-06-30
232022-07-01 ~ 2023-06-30
Turnover/Revenue
11,342,541 GBP2023-07-01 ~ 2024-06-30
15,665,560 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-7,863,761 GBP2023-07-01 ~ 2024-06-30
-12,183,827 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,478,780 GBP2023-07-01 ~ 2024-06-30
3,481,733 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-1,494,972 GBP2023-07-01 ~ 2024-06-30
-1,712,174 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
2,225,495 GBP2023-07-01 ~ 2024-06-30
1,954,430 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,186,921 GBP2023-07-01 ~ 2024-06-30
1,919,027 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,914,923 GBP2023-07-01 ~ 2024-06-30
1,590,021 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,914,923 GBP2023-07-01 ~ 2024-06-30
1,590,021 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,805,798 GBP2024-06-30
1,786,870 GBP2023-06-30
Investment Property
1,325,762 GBP2024-06-30
1,325,762 GBP2023-06-30
Fixed Assets
3,131,560 GBP2024-06-30
3,112,632 GBP2023-06-30
Total Inventories
7,327,394 GBP2024-06-30
5,778,539 GBP2023-06-30
Debtors
Current
7,165,082 GBP2024-06-30
3,768,431 GBP2023-06-30
Cash at bank and in hand
602,173 GBP2024-06-30
1,866,648 GBP2023-06-30
Current Assets
15,094,649 GBP2024-06-30
11,413,618 GBP2023-06-30
Net Current Assets/Liabilities
10,238,745 GBP2024-06-30
8,385,802 GBP2023-06-30
Total Assets Less Current Liabilities
13,370,305 GBP2024-06-30
11,498,434 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-133,711 GBP2024-06-30
-185,728 GBP2023-06-30
Net Assets/Liabilities
12,913,651 GBP2024-06-30
10,998,728 GBP2023-06-30
Equity
Called up share capital
20,000 GBP2024-06-30
20,000 GBP2023-06-30
20,000 GBP2022-07-01
Retained earnings (accumulated losses)
12,893,651 GBP2024-06-30
10,978,728 GBP2023-06-30
9,388,707 GBP2022-07-01
Equity
12,913,651 GBP2024-06-30
10,998,728 GBP2023-06-30
9,408,707 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,914,923 GBP2023-07-01 ~ 2024-06-30
1,590,021 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,914,923 GBP2023-07-01 ~ 2024-06-30
1,590,021 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-07-01 ~ 2024-06-30
Motor vehicles
152023-07-01 ~ 2024-06-30
Furniture and fittings
152023-07-01 ~ 2024-06-30
Wages/Salaries
983,653 GBP2023-07-01 ~ 2024-06-30
893,720 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
88,997 GBP2023-07-01 ~ 2024-06-30
84,994 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,091,901 GBP2023-07-01 ~ 2024-06-30
997,653 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
93,698 GBP2023-07-01 ~ 2024-06-30
95,743 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,965 GBP2023-07-01 ~ 2024-06-30
-46,287 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
546,730 GBP2023-07-01 ~ 2024-06-30
393,401 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
268,656 GBP2024-06-30
268,656 GBP2023-06-30
Plant and equipment
4,389,919 GBP2024-06-30
4,279,179 GBP2023-06-30
Motor vehicles
396,458 GBP2024-06-30
288,533 GBP2023-06-30
Furniture and fittings
67,862 GBP2024-06-30
64,941 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,425,989 GBP2024-06-30
5,153,610 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,485 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-9,485 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,939,868 GBP2023-06-30
Motor vehicles
160,621 GBP2023-06-30
Furniture and fittings
55,072 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,366,740 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
259,816 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,365 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,365 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,147,560 GBP2024-06-30
Motor vehicles
182,506 GBP2024-06-30
Furniture and fittings
56,648 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,620,191 GBP2024-06-30
Property, Plant & Equipment
Buildings
244,600 GBP2024-06-30
249,973 GBP2023-06-30
Plant and equipment
1,242,359 GBP2024-06-30
1,339,311 GBP2023-06-30
Motor vehicles
213,952 GBP2024-06-30
127,912 GBP2023-06-30
Furniture and fittings
11,214 GBP2024-06-30
9,869 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
441,002 GBP2024-06-30
472,935 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
150,388 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
53,131 GBP2023-06-30
Under hire purchased contracts or finance leases
591,390 GBP2024-06-30
526,066 GBP2023-06-30
Finished Goods/Goods for Resale
7,327,394 GBP2024-06-30
5,778,539 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,282,123 GBP2024-06-30
845,490 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,914,886 GBP2024-06-30
1,616,331 GBP2023-06-30
Other Debtors
Current
868,865 GBP2024-06-30
199,250 GBP2023-06-30
Prepayments/Accrued Income
Current
3,099,208 GBP2024-06-30
1,107,360 GBP2023-06-30
Cash and Cash Equivalents
602,173 GBP2024-06-30
1,866,648 GBP2023-06-30
Bank Borrowings
Current
93,333 GBP2023-06-30
Corporation Tax Payable
Current
637,882 GBP2024-06-30
256,281 GBP2023-06-30
Taxation/Social Security Payable
Current
231,573 GBP2024-06-30
641,838 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
163,343 GBP2024-06-30
186,170 GBP2023-06-30
Other Creditors
Current
13,974 GBP2024-06-30
13,049 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,566,839 GBP2024-06-30
1,249,989 GBP2023-06-30
Creditors
Current
4,855,904 GBP2024-06-30
3,027,816 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
133,711 GBP2024-06-30
185,728 GBP2023-06-30
Creditors
Non-current
133,711 GBP2024-06-30
185,728 GBP2023-06-30
Minimum gross finance lease payments owing
297,054 GBP2024-06-30
371,898 GBP2023-06-30
Net Deferred Tax Liability/Asset
-322,943 GBP2024-06-30
-313,978 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,965 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-322,943 GBP2024-06-30
-313,978 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-06-30
20,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30