Cost of Sales
-27,822,914 GBP2022-06-27 ~ 2023-06-25
-35,047,906 GBP2021-06-28 ~ 2022-06-26
Distribution Costs
-6,010,563 GBP2022-06-27 ~ 2023-06-25
-7,665,760 GBP2021-06-28 ~ 2022-06-26
Administrative Expenses
-5,394,752 GBP2022-06-27 ~ 2023-06-25
-3,623,387 GBP2021-06-28 ~ 2022-06-26
Other Interest Receivable/Similar Income (Finance Income)
9,024 GBP2022-06-27 ~ 2023-06-25
231 GBP2021-06-28 ~ 2022-06-26
Interest Payable/Similar Charges (Finance Costs)
-6,334 GBP2022-06-27 ~ 2023-06-25
-592 GBP2021-06-28 ~ 2022-06-26
Profit/Loss on Ordinary Activities Before Tax
1,412,479 GBP2022-06-27 ~ 2023-06-25
909,278 GBP2021-06-28 ~ 2022-06-26
Profit/Loss
1,262,779 GBP2022-06-27 ~ 2023-06-25
644,043 GBP2021-06-28 ~ 2022-06-26
Intangible Assets
Other
360,282 GBP2023-06-25
349,286 GBP2022-06-26
Property, Plant & Equipment
4,522,010 GBP2023-06-25
2,058,434 GBP2022-06-26
Fixed Assets - Investments
20,825 GBP2023-06-25
20,825 GBP2022-06-26
Fixed Assets
4,903,117 GBP2023-06-25
2,428,545 GBP2022-06-26
Debtors
5,981,870 GBP2023-06-25
8,707,885 GBP2022-06-26
Cash at bank and in hand
1,119,246 GBP2023-06-25
575,738 GBP2022-06-26
Current Assets
9,585,629 GBP2023-06-25
11,043,811 GBP2022-06-26
Creditors
Current, Amounts falling due within one year
-12,363,570 GBP2023-06-25
-13,164,959 GBP2022-06-26
Net Current Assets/Liabilities
-2,777,941 GBP2023-06-25
-2,121,148 GBP2022-06-26
Total Assets Less Current Liabilities
2,125,176 GBP2023-06-25
307,397 GBP2022-06-26
Net Assets/Liabilities
1,570,176 GBP2023-06-25
307,397 GBP2022-06-26
Equity
Called up share capital
101,000 GBP2023-06-25
101,000 GBP2022-06-26
101,000 GBP2021-06-27
Retained earnings (accumulated losses)
1,469,176 GBP2023-06-25
206,397 GBP2022-06-26
3,523,548 GBP2021-06-27
Equity
1,570,176 GBP2023-06-25
307,397 GBP2022-06-26
Profit/Loss
Retained earnings (accumulated losses)
1,262,779 GBP2022-06-27 ~ 2023-06-25
644,043 GBP2021-06-28 ~ 2022-06-26
Dividends Paid
Retained earnings (accumulated losses)
-3,961,194 GBP2021-06-28 ~ 2022-06-26
Audit Fees/Expenses
29,280 GBP2022-06-27 ~ 2023-06-25
26,000 GBP2021-06-28 ~ 2022-06-26
Average Number of Employees
4492022-06-27 ~ 2023-06-25
4532021-06-28 ~ 2022-06-26
Wages/Salaries
13,490,754 GBP2022-06-27 ~ 2023-06-25
13,439,095 GBP2021-06-28 ~ 2022-06-26
Pension & Other Post-employment Benefit Costs/Other Pension Costs
598,652 GBP2022-06-27 ~ 2023-06-25
240,116 GBP2021-06-28 ~ 2022-06-26
Staff Costs/Employee Benefits Expense
15,257,865 GBP2022-06-27 ~ 2023-06-25
14,757,643 GBP2021-06-28 ~ 2022-06-26
Director Remuneration
601,625 GBP2022-06-27 ~ 2023-06-25
378,414 GBP2021-06-28 ~ 2022-06-26
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,200 GBP2022-06-27 ~ 2023-06-25
-80,000 GBP2021-06-28 ~ 2022-06-26
Intangible Assets - Gross Cost
Computer software
1,965,518 GBP2023-06-25
1,640,777 GBP2022-06-26
Patents/Trademarks/Licences/Concessions
85,000 GBP2023-06-25
85,000 GBP2022-06-26
Development expenditure
119,085 GBP2023-06-25
119,085 GBP2022-06-26
Intangible Assets - Gross Cost
2,169,603 GBP2023-06-25
1,844,862 GBP2022-06-26
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
84,608 GBP2023-06-25
84,214 GBP2022-06-26
Development expenditure
119,085 GBP2023-06-25
119,085 GBP2022-06-26
Intangible Assets - Accumulated Amortisation & Impairment
1,809,321 GBP2023-06-25
1,495,576 GBP2022-06-26
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
394 GBP2022-06-27 ~ 2023-06-25
Development expenditure
0 GBP2022-06-27 ~ 2023-06-25
Intangible Assets - Increase From Amortisation Charge for Year
313,745 GBP2022-06-27 ~ 2023-06-25
Intangible Assets
Patents/Trademarks/Licences/Concessions
392 GBP2023-06-25
786 GBP2022-06-26
Development expenditure
0 GBP2023-06-25
0 GBP2022-06-26
Intangible Assets
360,282 GBP2023-06-25
349,286 GBP2022-06-26
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,123,687 GBP2023-06-25
2,561,871 GBP2022-06-26
Furniture and fittings
4,973,860 GBP2023-06-25
4,395,043 GBP2022-06-26
Motor vehicles
1,009,548 GBP2023-06-25
972,705 GBP2022-06-26
Property, Plant & Equipment - Gross Cost
11,556,066 GBP2023-06-25
7,929,619 GBP2022-06-26
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,666,015 GBP2023-06-25
1,815,712 GBP2022-06-26
Furniture and fittings
3,420,804 GBP2023-06-25
3,153,024 GBP2022-06-26
Motor vehicles
947,237 GBP2023-06-25
902,449 GBP2022-06-26
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,034,056 GBP2023-06-25
5,871,185 GBP2022-06-26
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
850,303 GBP2022-06-27 ~ 2023-06-25
Furniture and fittings
267,780 GBP2022-06-27 ~ 2023-06-25
Motor vehicles
44,788 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,162,871 GBP2022-06-27 ~ 2023-06-25
Property, Plant & Equipment
Plant and equipment
2,457,672 GBP2023-06-25
746,159 GBP2022-06-26
Furniture and fittings
1,553,056 GBP2023-06-25
1,242,019 GBP2022-06-26
Motor vehicles
62,311 GBP2023-06-25
70,256 GBP2022-06-26
Finished Goods/Goods for Resale
524,020 GBP2023-06-25
580,224 GBP2022-06-26
Trade Debtors/Trade Receivables
Current
4,020,927 GBP2023-06-25
5,776,906 GBP2022-06-26
Amount of corporation tax that is recoverable
Current
312,488 GBP2023-06-25
0 GBP2022-06-26
Amounts Owed by Group Undertakings
Current
0 GBP2023-06-25
1,640,781 GBP2022-06-26
Other Debtors
Current
124,966 GBP2023-06-25
330,685 GBP2022-06-26
Prepayments/Accrued Income
Current
1,013,489 GBP2023-06-25
820,813 GBP2022-06-26
Debtors - Deferred Tax Asset
Current
510,000 GBP2023-06-25
138,700 GBP2022-06-26
Debtors
Current, Amounts falling due within one year
5,981,870 GBP2023-06-25
8,707,885 GBP2022-06-26
Trade Creditors/Trade Payables
Current
2,190,060 GBP2023-06-25
2,312,050 GBP2022-06-26
Amounts owed to group undertakings
Current
6,573,242 GBP2023-06-25
5,761,243 GBP2022-06-26
Corporation Tax Payable
Current
0 GBP2023-06-25
208,500 GBP2022-06-26
Other Taxation & Social Security Payable
Current
1,264,798 GBP2023-06-25
1,606,831 GBP2022-06-26
Other Creditors
Current
468,477 GBP2023-06-25
360,939 GBP2022-06-26
Accrued Liabilities/Deferred Income
Current
1,866,993 GBP2023-06-25
2,915,396 GBP2022-06-26
Creditors
Current
12,363,570 GBP2023-06-25
13,164,959 GBP2022-06-26
Equity
Called up share capital
101,000 GBP2023-06-25
101,000 GBP2022-06-26
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,792 GBP2023-06-25
76,077 GBP2022-06-26
Between two and five year
107,239 GBP2023-06-25
175,925 GBP2022-06-26
More than five year
0 GBP2023-06-25
338 GBP2022-06-26
Future Minimum Lease Payments Under Non-cancellable Operating Leases
173,031 GBP2023-06-25
252,340 GBP2022-06-26