Cost of Sales
-9,905,093 GBP2024-07-01 ~ 2025-06-30
-9,494,853 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-4,773,606 GBP2024-07-01 ~ 2025-06-30
-5,020,791 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-244,487 GBP2024-07-01 ~ 2025-06-30
-197,917 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
100,424 GBP2024-07-01 ~ 2025-06-30
-232,193 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
75,317 GBP2024-07-01 ~ 2025-06-30
-224,069 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
4,670,576 GBP2025-06-30
5,482,642 GBP2024-06-30
Debtors
2,661,524 GBP2025-06-30
3,054,721 GBP2024-06-30
Cash at bank and in hand
880,649 GBP2025-06-30
963,391 GBP2024-06-30
Current Assets
3,581,108 GBP2025-06-30
4,065,396 GBP2024-06-30
Net Current Assets/Liabilities
237,432 GBP2025-06-30
42,561 GBP2024-06-30
Total Assets Less Current Liabilities
4,908,008 GBP2025-06-30
5,525,203 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-1,175,260 GBP2025-06-30
Net Assets/Liabilities
2,832,667 GBP2025-06-30
2,757,350 GBP2024-06-30
Equity
Called up share capital
1 GBP2025-06-30
1 GBP2024-06-30
1 GBP2023-06-30
Retained earnings (accumulated losses)
2,832,666 GBP2025-06-30
2,757,349 GBP2024-06-30
2,981,418 GBP2023-06-30
Equity
2,832,667 GBP2025-06-30
2,757,350 GBP2024-06-30
2,981,419 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
75,317 GBP2024-07-01 ~ 2025-06-30
-224,069 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
11,800 GBP2024-07-01 ~ 2025-06-30
11,250 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
772024-07-01 ~ 2025-06-30
792023-07-01 ~ 2024-06-30
Wages/Salaries
3,150,545 GBP2024-07-01 ~ 2025-06-30
3,176,852 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,731 GBP2024-07-01 ~ 2025-06-30
82,634 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,233,276 GBP2024-07-01 ~ 2025-06-30
3,259,486 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
8,911 GBP2024-07-01 ~ 2025-06-30
152,347 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-50,457 GBP2024-07-01 ~ 2025-06-30
-8,124 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,153,189 GBP2025-06-30
10,254,639 GBP2024-06-30
Furniture and fittings
47,721 GBP2025-06-30
47,721 GBP2024-06-30
Computers
213,469 GBP2025-06-30
213,469 GBP2024-06-30
Motor vehicles
178,665 GBP2025-06-30
178,665 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
10,839,318 GBP2025-06-30
10,940,768 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-518,950 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-518,950 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
246,274 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,796,725 GBP2025-06-30
5,132,481 GBP2024-06-30
Furniture and fittings
47,721 GBP2025-06-30
46,716 GBP2024-06-30
Computers
187,808 GBP2025-06-30
168,019 GBP2024-06-30
Motor vehicles
60,141 GBP2025-06-30
45,624 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,168,742 GBP2025-06-30
5,458,126 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
11,061 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
1,089,212 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
1,005 GBP2024-07-01 ~ 2025-06-30
Computers
19,789 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
14,517 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,135,584 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-424,968 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-424,968 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
76,347 GBP2025-06-30
Property, Plant & Equipment
Land and buildings
169,927 GBP2025-06-30
180,988 GBP2024-06-30
Plant and equipment
4,356,464 GBP2025-06-30
5,122,158 GBP2024-06-30
Furniture and fittings
0 GBP2025-06-30
1,005 GBP2024-06-30
Computers
25,661 GBP2025-06-30
45,450 GBP2024-06-30
Motor vehicles
118,524 GBP2025-06-30
133,041 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,338,689 GBP2025-06-30
2,748,216 GBP2024-06-30
Other Debtors
Current
166,764 GBP2025-06-30
149,845 GBP2024-06-30
Prepayments/Accrued Income
Current
156,071 GBP2025-06-30
156,660 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
50,000 GBP2025-06-30
50,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
959,705 GBP2025-06-30
1,278,357 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,941,589 GBP2025-06-30
2,311,991 GBP2024-06-30
Corporation Tax Payable
Current
75,564 GBP2025-06-30
0 GBP2024-06-30
Other Taxation & Social Security Payable
Current
149,735 GBP2025-06-30
234,788 GBP2024-06-30
Other Creditors
Current
1,171 GBP2025-06-30
3,205 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
165,912 GBP2025-06-30
144,494 GBP2024-06-30
Creditors
Current
3,343,676 GBP2025-06-30
4,022,835 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
16,667 GBP2025-06-30
66,667 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,158,593 GBP2025-06-30
1,750,647 GBP2024-06-30
Creditors
Non-current
1,175,260 GBP2025-06-30
1,817,314 GBP2024-06-30
Bank Borrowings
66,667 GBP2025-06-30
116,667 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
959,705 GBP2025-06-30
1,278,357 GBP2024-06-30
Minimum gross finance lease payments owing
2,445,355 GBP2025-06-30
3,430,823 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
2,118,298 GBP2025-06-30
3,029,004 GBP2024-06-30