Average Number of Employees
1272024-07-01 ~ 2025-06-30
1402023-07-01 ~ 2024-06-30
Turnover/Revenue
15,352,438 GBP2024-07-01 ~ 2025-06-30
18,346,749 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-11,383,578 GBP2024-07-01 ~ 2025-06-30
-12,528,536 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,968,860 GBP2024-07-01 ~ 2025-06-30
5,818,213 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-121,457 GBP2024-07-01 ~ 2025-06-30
-157,335 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-5,193,176 GBP2024-07-01 ~ 2025-06-30
-6,760,830 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-862,586 GBP2024-07-01 ~ 2025-06-30
-609,117 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-961,389 GBP2024-07-01 ~ 2025-06-30
-738,750 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-961,389 GBP2024-07-01 ~ 2025-06-30
-685,218 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-914,891 GBP2024-07-01 ~ 2025-06-30
-785,034 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
2,620,069 GBP2025-06-30
3,230,784 GBP2024-06-30
Fixed Assets
2,620,069 GBP2025-06-30
3,230,784 GBP2024-06-30
Total Inventories
1,995,133 GBP2025-06-30
2,093,628 GBP2024-06-30
Debtors
Current
4,105,772 GBP2025-06-30
3,686,258 GBP2024-06-30
Cash at bank and in hand
588,466 GBP2025-06-30
1,007,616 GBP2024-06-30
Current Assets
6,689,371 GBP2025-06-30
6,787,502 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-9,222,356 GBP2024-06-30
Net Current Assets/Liabilities
-2,926,112 GBP2025-06-30
-2,434,854 GBP2024-06-30
Total Assets Less Current Liabilities
-306,043 GBP2025-06-30
795,930 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-2,945 GBP2025-06-30
Net Assets/Liabilities
-160,681 GBP2025-06-30
754,210 GBP2024-06-30
Equity
Called up share capital
70,322 GBP2025-06-30
70,322 GBP2024-06-30
70,322 GBP2023-07-01
Share premium
182,362 GBP2025-06-30
182,362 GBP2024-06-30
182,362 GBP2023-07-01
Other miscellaneous reserve
2,229,935 GBP2025-06-30
2,229,935 GBP2024-06-30
49,492 GBP2023-07-01
Retained earnings (accumulated losses)
-2,643,300 GBP2025-06-30
-1,728,409 GBP2024-06-30
-943,375 GBP2023-07-01
Equity
-160,681 GBP2025-06-30
754,210 GBP2024-06-30
-641,199 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
-961,389 GBP2024-07-01 ~ 2025-06-30
-685,218 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
697,254 GBP2024-07-01 ~ 2025-06-30
692,077 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
588,466 GBP2025-06-30
1,007,616 GBP2024-06-30
585,434 GBP2023-07-01
Wages/Salaries
4,450,731 GBP2024-07-01 ~ 2025-06-30
4,851,282 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
478,024 GBP2024-07-01 ~ 2025-06-30
501,059 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
5,234,191 GBP2024-07-01 ~ 2025-06-30
5,660,914 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-240,347 GBP2024-07-01 ~ 2025-06-30
-184,688 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
505,966 GBP2025-06-30
505,966 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
505,966 GBP2025-06-30
505,966 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Buildings
3,095,853 GBP2025-06-30
3,095,853 GBP2024-06-30
Plant and equipment
15,626,947 GBP2025-06-30
15,540,408 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
18,722,800 GBP2025-06-30
18,636,261 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
13,130,656 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
15,405,477 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
697,254 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,741,092 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,102,731 GBP2025-06-30
Property, Plant & Equipment
Buildings
734,214 GBP2025-06-30
821,032 GBP2024-06-30
Plant and equipment
1,885,855 GBP2025-06-30
2,409,752 GBP2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
321,368 GBP2025-06-30
879,034 GBP2024-06-30
Raw materials and consumables
946,076 GBP2025-06-30
1,167,976 GBP2024-06-30
Value of work in progress
987,217 GBP2025-06-30
833,161 GBP2024-06-30
Finished Goods/Goods for Resale
61,840 GBP2025-06-30
92,491 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
3,702,581 GBP2025-06-30
3,412,912 GBP2024-06-30
Other Debtors
Current
227,739 GBP2025-06-30
66,345 GBP2024-06-30
Prepayments/Accrued Income
Current
175,452 GBP2025-06-30
207,001 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
83,336 GBP2025-06-30
80,044 GBP2024-06-30
Other Remaining Borrowings
Current
1,762,941 GBP2025-06-30
1,755,715 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,382,133 GBP2025-06-30
1,063,796 GBP2024-06-30
Amounts owed to group undertakings
Current
5,594,787 GBP2025-06-30
5,401,938 GBP2024-06-30
Taxation/Social Security Payable
Current
126,203 GBP2025-06-30
115,130 GBP2024-06-30
Other Creditors
Current
335,402 GBP2025-06-30
242,160 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
316,958 GBP2025-06-30
495,070 GBP2024-06-30
Bank Borrowings
Current
13,723 GBP2025-06-30
68,503 GBP2024-06-30
Creditors
Current
9,615,483 GBP2025-06-30
9,222,356 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
2,945 GBP2025-06-30
128,531 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
68,503 GBP2024-06-30
Total Borrowings
1,776,664 GBP2025-06-30
1,824,218 GBP2024-06-30
Minimum gross finance lease payments owing
86,281 GBP2025-06-30
208,575 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
66,806 shares2025-06-30
66,806 shares2024-06-30
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
3,516 shares2025-06-30
3,516 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,372 GBP2025-06-30
45,725 GBP2024-06-30
Between one and five year
79,203 GBP2025-06-30
109,440 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
128,575 GBP2025-06-30
155,165 GBP2024-06-30