Cost of Sales
-23,189,566 GBP2023-07-01 ~ 2024-06-30
-26,175,667 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-967,135 GBP2023-07-01 ~ 2024-06-30
-1,287,540 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,496,406 GBP2023-07-01 ~ 2024-06-30
-4,309,007 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-815,632 GBP2023-07-01 ~ 2024-06-30
114,400 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-913,545 GBP2023-07-01 ~ 2024-06-30
63,628 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Goodwill
0 GBP2024-06-30
8,631 GBP2023-06-30
Net goodwill
0 GBP2024-06-30
Property, Plant & Equipment
6,916,814 GBP2024-06-30
7,277,851 GBP2023-06-30
Fixed Assets
6,916,814 GBP2024-06-30
7,248,105 GBP2023-06-30
Debtors
9,615,293 GBP2024-06-30
7,765,263 GBP2023-06-30
Cash at bank and in hand
644,148 GBP2024-06-30
600,182 GBP2023-06-30
Current Assets
15,952,154 GBP2024-06-30
14,381,699 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-15,197,539 GBP2024-06-30
-13,904,365 GBP2023-06-30
Net Current Assets/Liabilities
754,615 GBP2024-06-30
477,334 GBP2023-06-30
Total Assets Less Current Liabilities
7,671,429 GBP2024-06-30
7,725,439 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-3,883,107 GBP2024-06-30
-3,109,751 GBP2023-06-30
Net Assets/Liabilities
3,426,089 GBP2024-06-30
4,339,634 GBP2023-06-30
Equity
Called up share capital
2,017,000 GBP2024-06-30
2,017,000 GBP2023-06-30
2,017,000 GBP2022-06-30
Revaluation reserve
923,612 GBP2024-06-30
940,291 GBP2023-06-30
856,149 GBP2022-06-30
Retained earnings (accumulated losses)
485,477 GBP2024-06-30
1,382,343 GBP2023-06-30
1,402,857 GBP2022-06-30
Equity
3,426,089 GBP2024-06-30
4,339,634 GBP2023-06-30
4,276,006 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-913,545 GBP2023-07-01 ~ 2024-06-30
63,628 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
26,500 GBP2023-07-01 ~ 2024-06-30
24,750 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1642023-07-01 ~ 2024-06-30
1712022-07-01 ~ 2023-06-30
Wages/Salaries
5,729,196 GBP2023-07-01 ~ 2024-06-30
5,558,303 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,541 GBP2023-07-01 ~ 2024-06-30
148,343 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
6,464,736 GBP2023-07-01 ~ 2024-06-30
6,263,277 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
637,351 GBP2023-07-01 ~ 2024-06-30
633,402 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-172,516 GBP2023-07-01 ~ 2024-06-30
33,222 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
58,849 GBP2023-06-30
Intangible Assets - Gross Cost
-56,319 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
58,849 GBP2024-06-30
50,218 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
-56,319 GBP2024-06-30
-26,573 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
8,631 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
-29,746 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
0 GBP2024-06-30
-29,746 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,805,102 GBP2024-06-30
1,717,346 GBP2023-06-30
Plant and equipment
11,118,138 GBP2024-06-30
10,766,765 GBP2023-06-30
Furniture and fittings
254,586 GBP2024-06-30
247,976 GBP2023-06-30
Motor vehicles
508,885 GBP2024-06-30
392,232 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
13,686,711 GBP2024-06-30
13,124,319 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,018 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-147,715 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-168,733 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
374,858 GBP2024-06-30
325,296 GBP2023-06-30
Plant and equipment
6,048,284 GBP2024-06-30
5,208,681 GBP2023-06-30
Furniture and fittings
206,132 GBP2024-06-30
182,350 GBP2023-06-30
Motor vehicles
140,623 GBP2024-06-30
130,141 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,769,897 GBP2024-06-30
5,846,468 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
49,562 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
857,504 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
23,782 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
84,992 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,015,840 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,901 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-74,510 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-92,411 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,430,244 GBP2024-06-30
1,392,050 GBP2023-06-30
Plant and equipment
5,069,854 GBP2024-06-30
5,558,084 GBP2023-06-30
Furniture and fittings
48,454 GBP2024-06-30
65,626 GBP2023-06-30
Motor vehicles
368,262 GBP2024-06-30
262,091 GBP2023-06-30
Finished Goods/Goods for Resale
2,707,322 GBP2024-06-30
2,849,582 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
4,504,354 GBP2024-06-30
5,361,918 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,757,737 GBP2024-06-30
1,425,133 GBP2023-06-30
Prepayments/Accrued Income
Current
1,771,437 GBP2024-06-30
978,212 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
8,033,528 GBP2024-06-30
7,765,263 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
6,987,395 GBP2024-06-30
6,889,566 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
761,142 GBP2024-06-30
738,075 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,565,664 GBP2024-06-30
2,847,690 GBP2023-06-30
Amounts owed to group undertakings
Current
1,541,209 GBP2024-06-30
1,277,676 GBP2023-06-30
Corporation Tax Payable
Current
0 GBP2024-06-30
-4,751 GBP2023-06-30
Other Taxation & Social Security Payable
Current
614,915 GBP2024-06-30
590,828 GBP2023-06-30
Other Creditors
Current
8,766 GBP2024-06-30
267,701 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,718,448 GBP2024-06-30
1,280,648 GBP2023-06-30
Creditors
Current
15,197,539 GBP2024-06-30
13,904,365 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
1,074,638 GBP2024-06-30
1,384,967 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,226,704 GBP2024-06-30
1,724,784 GBP2023-06-30
Other Remaining Borrowings
Non-current
1,581,765 GBP2024-06-30
0 GBP2023-06-30
Creditors
Non-current
3,883,107 GBP2024-06-30
3,109,751 GBP2023-06-30
Bank Borrowings
5,015,145 GBP2024-06-30
5,187,965 GBP2023-06-30
Bank Overdrafts
3,046,888 GBP2024-06-30
3,086,568 GBP2023-06-30
Total Borrowings
9,643,798 GBP2024-06-30
8,274,533 GBP2023-06-30
Current
6,987,395 GBP2024-06-30
6,889,566 GBP2023-06-30
Non-current
2,656,403 GBP2024-06-30
1,384,967 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
738,075 GBP2023-06-30
Minimum gross finance lease payments owing
1,987,846 GBP2024-06-30
2,462,859 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
284,463 GBP2023-06-30
Between two and five year
1,097,511 GBP2023-06-30
More than five year
565,458 GBP2024-06-30
709,608 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,720,033 GBP2024-06-30
2,091,582 GBP2023-06-30