Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
11,774,627 GBP2022-07-01 ~ 2023-06-30
12,115,882 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
6,746,787 GBP2022-07-01 ~ 2023-06-30
7,421,380 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
5,027,840 GBP2022-07-01 ~ 2023-06-30
4,694,502 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
1,085,546 GBP2022-07-01 ~ 2023-06-30
1,014,281 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
3,092,052 GBP2022-07-01 ~ 2023-06-30
2,871,037 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
850,242 GBP2022-07-01 ~ 2023-06-30
809,184 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
15,587 GBP2022-07-01 ~ 2023-06-30
1,751 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
865,829 GBP2022-07-01 ~ 2023-06-30
810,935 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
50,644 GBP2022-07-01 ~ 2023-06-30
2,245 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
815,185 GBP2022-07-01 ~ 2023-06-30
808,690 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
815,185 GBP2022-07-01 ~ 2023-06-30
808,690 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
302,916 GBP2023-06-30
377,597 GBP2022-06-30
Fixed Assets - Investments
1,600 GBP2023-06-30
1,600 GBP2022-06-30
Fixed Assets
304,516 GBP2023-06-30
379,197 GBP2022-06-30
Total Inventories
2,307,856 GBP2023-06-30
2,333,434 GBP2022-06-30
Debtors
3,099,841 GBP2023-06-30
6,530,417 GBP2022-06-30
Cash at bank and in hand
747,195 GBP2023-06-30
1,493,018 GBP2022-06-30
Current Assets
6,154,892 GBP2023-06-30
10,356,869 GBP2022-06-30
Creditors
Current
1,278,098 GBP2023-06-30
1,343,844 GBP2022-06-30
Net Current Assets/Liabilities
4,876,794 GBP2023-06-30
9,013,025 GBP2022-06-30
Total Assets Less Current Liabilities
5,181,310 GBP2023-06-30
9,392,222 GBP2022-06-30
Creditors
Non-current
-3,078 GBP2023-06-30
-9,961 GBP2022-06-30
Net Assets/Liabilities
4,941,011 GBP2023-06-30
9,020,826 GBP2022-06-30
Equity
Called up share capital
513,750 GBP2023-06-30
513,750 GBP2022-06-30
513,750 GBP2021-06-30
Capital redemption reserve
11,250 GBP2023-06-30
11,250 GBP2022-06-30
11,250 GBP2021-06-30
Retained earnings (accumulated losses)
4,416,011 GBP2023-06-30
8,495,826 GBP2022-06-30
7,687,136 GBP2021-06-30
Equity
4,941,011 GBP2023-06-30
9,020,826 GBP2022-06-30
8,212,136 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
815,185 GBP2022-07-01 ~ 2023-06-30
808,690 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-4,895,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-4,895,000 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,819,457 GBP2022-07-01 ~ 2023-06-30
2,624,178 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
269,826 GBP2022-07-01 ~ 2023-06-30
244,604 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,506 GBP2022-07-01 ~ 2023-06-30
81,316 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,165,789 GBP2022-07-01 ~ 2023-06-30
2,950,098 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
992022-07-01 ~ 2023-06-30
1042021-07-01 ~ 2022-06-30
Director Remuneration
227,677 GBP2022-07-01 ~ 2023-06-30
239,964 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
123,620 GBP2022-07-01 ~ 2023-06-30
128,845 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
62,623 GBP2022-07-01 ~ 2023-06-30
563 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
177,495 GBP2022-07-01 ~ 2023-06-30
154,078 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Net goodwill
66,071 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
66,071 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,784,838 GBP2023-06-30
2,809,318 GBP2022-06-30
Furniture and fittings
1,233,543 GBP2023-06-30
1,239,139 GBP2022-06-30
Motor vehicles
26,880 GBP2023-06-30
32,775 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
4,045,261 GBP2023-06-30
4,081,232 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-40,232 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-43,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-5,895 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-89,127 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,554,950 GBP2023-06-30
2,537,821 GBP2022-06-30
Furniture and fittings
1,160,515 GBP2023-06-30
1,133,039 GBP2022-06-30
Motor vehicles
26,880 GBP2023-06-30
32,775 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,742,345 GBP2023-06-30
3,703,635 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
57,361 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
70,476 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
127,837 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-40,232 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-43,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-5,895 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-89,127 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment
229,888 GBP2023-06-30
271,497 GBP2022-06-30
Furniture and fittings
73,028 GBP2023-06-30
106,100 GBP2022-06-30
Merchandise
994,164 GBP2023-06-30
863,919 GBP2022-06-30
Raw Materials
1,313,692 GBP2023-06-30
1,469,515 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,861,848 GBP2023-06-30
2,497,985 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
1,096,880 GBP2023-06-30
3,818,258 GBP2022-06-30
Other Debtors
Current
117,207 GBP2023-06-30
96,175 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
844 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
97,481 GBP2022-06-30
Prepayments
Current
23,062 GBP2023-06-30
20,518 GBP2022-06-30
Debtors
Amounts falling due within one year, Current
3,099,841 GBP2023-06-30
6,530,417 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
6,884 GBP2023-06-30
8,284 GBP2022-06-30
Trade Creditors/Trade Payables
Current
841,024 GBP2023-06-30
1,028,211 GBP2022-06-30
Corporation Tax Payable
Current
62,623 GBP2023-06-30
562 GBP2022-06-30
Other Taxation & Social Security Payable
Current
71,274 GBP2023-06-30
61,547 GBP2022-06-30
Other Creditors
Current
39,224 GBP2023-06-30
37,349 GBP2022-06-30
Accrued Liabilities
Current
235,444 GBP2023-06-30
207,891 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
3,078 GBP2023-06-30
9,961 GBP2022-06-30
Between one and five year, hire purchase agreements
3,078 GBP2023-06-30
9,961 GBP2022-06-30
hire purchase agreements
9,962 GBP2023-06-30
18,245 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,758 GBP2023-06-30
98,777 GBP2022-06-30
Between one and five year
679,386 GBP2023-06-30
45,822 GBP2022-06-30
More than five year
1,425,000 GBP2023-06-30
All periods
2,299,144 GBP2023-06-30
144,599 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,117 GBP2023-06-30
83,096 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
513,750 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
815,185 GBP2022-07-01 ~ 2023-06-30