Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
6,022,981 GBP2022-07-01 ~ 2023-06-30
7,852,727 GBP2021-04-01 ~ 2022-06-30
Cost of Sales
-3,440,845 GBP2022-07-01 ~ 2023-06-30
-4,162,587 GBP2021-04-01 ~ 2022-06-30
Gross Profit/Loss
2,582,136 GBP2022-07-01 ~ 2023-06-30
3,690,140 GBP2021-04-01 ~ 2022-06-30
Distribution Costs
-247,140 GBP2022-07-01 ~ 2023-06-30
-314,192 GBP2021-04-01 ~ 2022-06-30
Administrative Expenses
-2,825,775 GBP2022-07-01 ~ 2023-06-30
-3,076,329 GBP2021-04-01 ~ 2022-06-30
Operating Profit/Loss
-418,146 GBP2022-07-01 ~ 2023-06-30
377,445 GBP2021-04-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
2,710 GBP2022-07-01 ~ 2023-06-30
6,965 GBP2021-04-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-415,436 GBP2022-07-01 ~ 2023-06-30
384,410 GBP2021-04-01 ~ 2022-06-30
Profit/Loss
-455,812 GBP2022-07-01 ~ 2023-06-30
398,358 GBP2021-04-01 ~ 2022-06-30
Intangible Assets
50,207 GBP2023-06-30
29,084 GBP2022-06-30
Property, Plant & Equipment
610,029 GBP2023-06-30
614,144 GBP2022-06-30
Fixed Assets
660,236 GBP2023-06-30
643,228 GBP2022-06-30
Total Inventories
1,026,610 GBP2023-06-30
1,031,358 GBP2022-06-30
Debtors
2,891,066 GBP2023-06-30
2,732,251 GBP2022-06-30
Cash at bank and in hand
667,275 GBP2023-06-30
1,109,444 GBP2022-06-30
Current Assets
4,584,951 GBP2023-06-30
4,873,053 GBP2022-06-30
Creditors
Current
906,861 GBP2023-06-30
762,519 GBP2022-06-30
Net Current Assets/Liabilities
3,678,090 GBP2023-06-30
4,110,534 GBP2022-06-30
Total Assets Less Current Liabilities
4,338,326 GBP2023-06-30
4,753,762 GBP2022-06-30
Net Assets/Liabilities
4,188,844 GBP2023-06-30
4,644,656 GBP2022-06-30
Equity
4,188,844 GBP2023-06-30
4,644,656 GBP2022-06-30
Wages/Salaries
2,013,106 GBP2022-07-01 ~ 2023-06-30
2,457,340 GBP2021-04-01 ~ 2022-06-30
Social Security Costs
201,094 GBP2022-07-01 ~ 2023-06-30
231,924 GBP2021-04-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,639 GBP2022-07-01 ~ 2023-06-30
61,483 GBP2021-04-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,265,839 GBP2022-07-01 ~ 2023-06-30
2,750,747 GBP2021-04-01 ~ 2022-06-30
Average Number of Employees
592022-07-01 ~ 2023-06-30
612021-04-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,392 GBP2022-07-01 ~ 2023-06-30
139,419 GBP2021-04-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-103,859 GBP2022-07-01 ~ 2023-06-30
73,038 GBP2021-04-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Computer software
149,046 GBP2023-06-30
116,463 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,651,205 GBP2023-06-30
2,553,478 GBP2022-06-30
Computers
92,432 GBP2023-06-30
126,057 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
2,743,637 GBP2023-06-30
2,679,535 GBP2022-06-30
Property, Plant & Equipment - Disposals
Computers
-35,814 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-35,814 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,079,419 GBP2023-06-30
1,988,806 GBP2022-06-30
Computers
54,189 GBP2023-06-30
76,585 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,133,608 GBP2023-06-30
2,065,391 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
90,613 GBP2022-07-01 ~ 2023-06-30
Computers
12,779 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,392 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-35,175 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,175 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment
571,786 GBP2023-06-30
564,672 GBP2022-06-30
Computers
38,243 GBP2023-06-30
49,472 GBP2022-06-30
Merchandise
245,320 GBP2023-06-30
204,140 GBP2022-06-30
Raw Materials
765,333 GBP2023-06-30
810,110 GBP2022-06-30
Trade Creditors/Trade Payables
Current
439,871 GBP2023-06-30
420,279 GBP2022-06-30
Amounts owed to group undertakings
Current
32,020 GBP2023-06-30
9,770 GBP2022-06-30
Other Taxation & Social Security Payable
Current
50,649 GBP2023-06-30
51,093 GBP2022-06-30
Other Creditors
Current
17,349 GBP2023-06-30
2,315 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
233,413 GBP2023-06-30
166,174 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,043 GBP2023-06-30
8,412 GBP2022-06-30
Between one and five year
17,541 GBP2023-06-30
8,948 GBP2022-06-30
All periods
26,584 GBP2023-06-30
17,360 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
149,482 GBP2023-06-30
109,106 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
-455,812 GBP2022-07-01 ~ 2023-06-30
Equity
Share premium
100 GBP2023-06-30