Average Number of Employees
2732023-07-02 ~ 2024-12-31
2782022-06-26 ~ 2023-07-01
Turnover/Revenue
60,843,558 GBP2023-07-02 ~ 2024-12-31
40,068,131 GBP2022-06-26 ~ 2023-07-01
Cost of Sales
-40,487,154 GBP2023-07-02 ~ 2024-12-31
-26,892,838 GBP2022-06-26 ~ 2023-07-01
Gross Profit/Loss
20,356,404 GBP2023-07-02 ~ 2024-12-31
13,175,293 GBP2022-06-26 ~ 2023-07-01
Distribution Costs
-12,239,773 GBP2023-07-02 ~ 2024-12-31
-8,453,391 GBP2022-06-26 ~ 2023-07-01
Administrative Expenses
-7,626,968 GBP2023-07-02 ~ 2024-12-31
-3,893,792 GBP2022-06-26 ~ 2023-07-01
Operating Profit/Loss
253,642 GBP2023-07-02 ~ 2024-12-31
333,231 GBP2022-06-26 ~ 2023-07-01
Interest Payable/Similar Charges (Finance Costs)
-92,840 GBP2023-07-02 ~ 2024-12-31
-11,823 GBP2022-06-26 ~ 2023-07-01
Profit/Loss on Ordinary Activities Before Tax
160,802 GBP2023-07-02 ~ 2024-12-31
321,408 GBP2022-06-26 ~ 2023-07-01
Profit/Loss
160,802 GBP2023-07-02 ~ 2024-12-31
321,408 GBP2022-06-26 ~ 2023-07-01
Comprehensive Income/Expense
160,802 GBP2023-07-02 ~ 2024-12-31
321,408 GBP2022-06-26 ~ 2023-07-01
Intangible Assets
705,144 GBP2024-12-31
Property, Plant & Equipment
1,054,564 GBP2024-12-31
1,200,773 GBP2023-07-01
Fixed Assets
1,759,708 GBP2024-12-31
1,200,773 GBP2023-07-01
Total Inventories
1,830,035 GBP2024-12-31
1,336,155 GBP2023-07-01
Debtors
Current
17,655,392 GBP2024-12-31
16,076,611 GBP2023-07-01
Cash at bank and in hand
18,292 GBP2024-12-31
151,870 GBP2023-07-01
Current Assets
19,503,719 GBP2024-12-31
17,564,636 GBP2023-07-01
Creditors
Current, Amounts falling due within one year
-12,369,681 GBP2024-12-31
-10,172,764 GBP2023-07-01
Net Current Assets/Liabilities
7,134,038 GBP2024-12-31
7,391,872 GBP2023-07-01
Total Assets Less Current Liabilities
8,893,746 GBP2024-12-31
8,592,645 GBP2023-07-01
Creditors
Non-current, Amounts falling due after one year
-324,202 GBP2023-07-01
Net Assets/Liabilities
8,429,245 GBP2024-12-31
8,268,443 GBP2023-07-01
Equity
Called up share capital
29,211 GBP2024-12-31
29,211 GBP2023-07-01
29,211 GBP2022-06-26
Capital redemption reserve
931,466 GBP2024-12-31
931,466 GBP2023-07-01
931,466 GBP2022-06-26
Other miscellaneous reserve
915,363 GBP2024-12-31
915,363 GBP2023-07-01
915,363 GBP2022-06-26
Retained earnings (accumulated losses)
6,553,205 GBP2024-12-31
6,392,403 GBP2023-07-01
6,070,995 GBP2022-06-26
Equity
8,429,245 GBP2024-12-31
8,268,443 GBP2023-07-01
7,947,035 GBP2022-06-26
Profit/Loss
Retained earnings (accumulated losses)
160,802 GBP2023-07-02 ~ 2024-12-31
321,408 GBP2022-06-26 ~ 2023-07-01
Comprehensive Income/Expense
Retained earnings (accumulated losses)
160,802 GBP2023-07-02 ~ 2024-12-31
321,408 GBP2022-06-26 ~ 2023-07-01
Audit Fees/Expenses
25,000 GBP2023-07-02 ~ 2024-12-31
20,480 GBP2022-06-26 ~ 2023-07-01
Wages/Salaries
14,460,653 GBP2023-07-02 ~ 2024-12-31
9,189,748 GBP2022-06-26 ~ 2023-07-01
Social Security Costs
1,408,824 GBP2023-07-02 ~ 2024-12-31
948,595 GBP2022-06-26 ~ 2023-07-01
Staff Costs/Employee Benefits Expense
16,374,492 GBP2023-07-02 ~ 2024-12-31
10,483,721 GBP2022-06-26 ~ 2023-07-01
Director Remuneration
514,900 GBP2023-07-02 ~ 2024-12-31
281,118 GBP2022-06-26 ~ 2023-07-01
Tax Expense/Credit at Applicable Tax Rate
40,201 GBP2023-07-02 ~ 2024-12-31
61,068 GBP2022-06-26 ~ 2023-07-01
Intangible Assets - Gross Cost
Development expenditure
813,441 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
108,297 GBP2024-12-31
Intangible Assets
Development expenditure
705,144 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,812,169 GBP2024-12-31
4,132,494 GBP2023-07-01
Furniture and fittings
1,654,320 GBP2024-12-31
1,338,001 GBP2023-07-01
Other
236,759 GBP2024-12-31
236,759 GBP2023-07-01
Property, Plant & Equipment - Gross Cost
5,703,248 GBP2024-12-31
5,707,254 GBP2023-07-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-828,359 GBP2023-07-02 ~ 2024-12-31
Furniture and fittings
-5,696 GBP2023-07-02 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-834,055 GBP2023-07-02 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,300,996 GBP2023-07-01
Furniture and fittings
1,114,575 GBP2023-07-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,506,481 GBP2023-07-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
806,341 GBP2023-07-02 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
50,689 GBP2023-07-02 ~ 2024-12-31
Under hire purchased contracts or finance leases
132,729 GBP2023-07-02 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-794,410 GBP2023-07-02 ~ 2024-12-31
Furniture and fittings
-2,457 GBP2023-07-02 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-796,867 GBP2023-07-02 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,067,791 GBP2024-12-31
Furniture and fittings
1,407,943 GBP2024-12-31
Other
172,950 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,648,684 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
744,378 GBP2024-12-31
831,498 GBP2023-07-01
Furniture and fittings
246,377 GBP2024-12-31
223,426 GBP2023-07-01
Other
63,809 GBP2024-12-31
145,849 GBP2023-07-01
Plant and equipment, Under hire purchased contracts or finance leases
277,965 GBP2024-12-31
145,565 GBP2023-07-01
Under hire purchased contracts or finance leases, Motor vehicles
63,809 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
145,849 GBP2023-07-01
Under hire purchased contracts or finance leases
341,774 GBP2024-12-31
291,414 GBP2023-07-01
Raw materials and consumables
1,320,925 GBP2024-12-31
974,962 GBP2023-07-01
Value of work in progress
32,379 GBP2024-12-31
49,595 GBP2023-07-01
Finished Goods/Goods for Resale
476,731 GBP2024-12-31
311,598 GBP2023-07-01
Trade Debtors/Trade Receivables
Current
5,190,753 GBP2024-12-31
6,791,460 GBP2023-07-01
Amounts Owed by Group Undertakings
Current
10,840,707 GBP2024-12-31
7,630,475 GBP2023-07-01
Other Debtors
Current
810,654 GBP2024-12-31
385,758 GBP2023-07-01
Prepayments/Accrued Income
Current
813,278 GBP2024-12-31
1,268,918 GBP2023-07-01
Bank Overdrafts
-4,932,122 GBP2024-12-31
-3,302,769 GBP2023-07-01
Cash and Cash Equivalents
-4,913,830 GBP2024-12-31
-3,150,899 GBP2023-07-01
Bank Overdrafts
Current
4,932,122 GBP2024-12-31
3,302,769 GBP2023-07-01
Trade Creditors/Trade Payables
Current
4,902,757 GBP2024-12-31
4,223,056 GBP2023-07-01
Amounts owed to group undertakings
Current
76,069 GBP2024-12-31
Taxation/Social Security Payable
Current
649,432 GBP2024-12-31
832,638 GBP2023-07-01
Finance Lease Liabilities - Total Present Value
Current
106,272 GBP2024-12-31
68,202 GBP2023-07-01
Other Creditors
Current
101,379 GBP2024-12-31
62,514 GBP2023-07-01
Accrued Liabilities/Deferred Income
Current
1,599,400 GBP2024-12-31
1,681,335 GBP2023-07-01
Creditors
Current
12,369,681 GBP2024-12-31
10,172,764 GBP2023-07-01
Finance Lease Liabilities - Total Present Value
Non-current
132,655 GBP2024-12-31
128,968 GBP2023-07-01
Other Creditors
Non-current
331,846 GBP2024-12-31
195,234 GBP2023-07-01
Creditors
Non-current
464,501 GBP2024-12-31
324,202 GBP2023-07-01
Minimum gross finance lease payments owing
238,927 GBP2024-12-31
197,170 GBP2023-07-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
29,211 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12023-07-02 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,769 GBP2024-12-31
142,898 GBP2023-07-01
Between one and five year
128,075 GBP2024-12-31
185,477 GBP2023-07-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
289,844 GBP2024-12-31
328,375 GBP2023-07-01