Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
5,989,106 GBP2023-07-01 ~ 2024-06-30
6,022,981 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-3,479,084 GBP2023-07-01 ~ 2024-06-30
-3,440,845 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,510,022 GBP2023-07-01 ~ 2024-06-30
2,582,136 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-254,362 GBP2023-07-01 ~ 2024-06-30
-247,140 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,841,450 GBP2023-07-01 ~ 2024-06-30
-2,825,775 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-552,465 GBP2023-07-01 ~ 2024-06-30
-418,146 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
212 GBP2023-07-01 ~ 2024-06-30
2,710 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-552,253 GBP2023-07-01 ~ 2024-06-30
-415,436 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-534,769 GBP2023-07-01 ~ 2024-06-30
-455,812 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
55,534 GBP2024-06-30
50,207 GBP2023-06-30
Property, Plant & Equipment
528,948 GBP2024-06-30
610,029 GBP2023-06-30
Fixed Assets
584,482 GBP2024-06-30
660,236 GBP2023-06-30
Total Inventories
1,093,560 GBP2024-06-30
1,026,610 GBP2023-06-30
Debtors
2,902,320 GBP2024-06-30
2,891,066 GBP2023-06-30
Cash at bank and in hand
468,636 GBP2024-06-30
667,275 GBP2023-06-30
Current Assets
4,464,516 GBP2024-06-30
4,584,951 GBP2023-06-30
Creditors
Current
1,262,925 GBP2024-06-30
906,861 GBP2023-06-30
Net Current Assets/Liabilities
3,201,591 GBP2024-06-30
3,678,090 GBP2023-06-30
Total Assets Less Current Liabilities
3,786,073 GBP2024-06-30
4,338,326 GBP2023-06-30
Net Assets/Liabilities
3,654,075 GBP2024-06-30
4,188,844 GBP2023-06-30
Equity
3,654,075 GBP2024-06-30
4,188,844 GBP2023-06-30
Wages/Salaries
1,979,060 GBP2023-07-01 ~ 2024-06-30
2,013,106 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
164,885 GBP2023-07-01 ~ 2024-06-30
201,094 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
116,473 GBP2023-07-01 ~ 2024-06-30
51,639 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,260,418 GBP2023-07-01 ~ 2024-06-30
2,265,839 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
522023-07-01 ~ 2024-06-30
592022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
96,753 GBP2023-07-01 ~ 2024-06-30
103,392 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-138,063 GBP2023-07-01 ~ 2024-06-30
-103,859 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Computer software
170,676 GBP2024-06-30
149,046 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,660,010 GBP2024-06-30
2,651,205 GBP2023-06-30
Computers
99,299 GBP2024-06-30
92,432 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,759,309 GBP2024-06-30
2,743,637 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,165,465 GBP2024-06-30
2,079,419 GBP2023-06-30
Computers
64,896 GBP2024-06-30
54,189 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,230,361 GBP2024-06-30
2,133,608 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
86,046 GBP2023-07-01 ~ 2024-06-30
Computers
10,707 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,753 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
494,545 GBP2024-06-30
571,786 GBP2023-06-30
Computers
34,403 GBP2024-06-30
38,243 GBP2023-06-30
Merchandise
67,674 GBP2024-06-30
245,320 GBP2023-06-30
Raw Materials
993,568 GBP2024-06-30
765,333 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
739,786 GBP2024-06-30
823,777 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,944,749 GBP2024-06-30
1,931,834 GBP2023-06-30
Other Debtors
Current
3,905 GBP2024-06-30
61,084 GBP2023-06-30
Prepayments/Accrued Income
Current
213,880 GBP2024-06-30
74,371 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
2,902,320 GBP2024-06-30
2,891,066 GBP2023-06-30
Trade Creditors/Trade Payables
Current
717,100 GBP2024-06-30
439,871 GBP2023-06-30
Amounts owed to group undertakings
Current
11,138 GBP2024-06-30
32,020 GBP2023-06-30
Other Taxation & Social Security Payable
Current
44,138 GBP2024-06-30
50,649 GBP2023-06-30
Other Creditors
Current
1,309 GBP2024-06-30
17,349 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
360,276 GBP2024-06-30
233,413 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,067 GBP2024-06-30
9,043 GBP2023-06-30
Between one and five year
15,201 GBP2024-06-30
17,541 GBP2023-06-30
All periods
20,268 GBP2024-06-30
26,584 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
131,998 GBP2024-06-30
149,482 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
-534,769 GBP2023-07-01 ~ 2024-06-30
Equity
Share premium
100 GBP2024-06-30