Cost of Sales
-79,724,806 GBP2023-06-25 ~ 2024-06-29
-48,868,052 GBP2022-06-26 ~ 2023-06-24
Distribution Costs
-4,245,819 GBP2023-06-25 ~ 2024-06-29
-3,987,727 GBP2022-06-26 ~ 2023-06-24
Administrative Expenses
-3,768,248 GBP2023-06-25 ~ 2024-06-29
-3,722,003 GBP2022-06-26 ~ 2023-06-24
Other Interest Receivable/Similar Income (Finance Income)
189,887 GBP2023-06-25 ~ 2024-06-29
42,995 GBP2022-06-26 ~ 2023-06-24
Profit/Loss on Ordinary Activities Before Tax
-1,089,348 GBP2023-06-25 ~ 2024-06-29
1,096,052 GBP2022-06-26 ~ 2023-06-24
Profit/Loss
-816,158 GBP2023-06-25 ~ 2024-06-29
929,239 GBP2022-06-26 ~ 2023-06-24
Equity
Called up share capital
9,001 GBP2024-06-29
9,001 GBP2023-06-24
9,001 GBP2022-06-25
Retained earnings (accumulated losses)
11,253,281 GBP2024-06-29
12,121,439 GBP2023-06-24
11,492,200 GBP2022-06-25
Profit/Loss
Retained earnings (accumulated losses)
-816,158 GBP2023-06-25 ~ 2024-06-29
929,239 GBP2022-06-26 ~ 2023-06-24
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2022-06-26 ~ 2023-06-24
Equity
11,262,282 GBP2024-06-29
12,130,440 GBP2023-06-24
Dividends Paid
-52,000 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment
4,367,947 GBP2024-06-29
3,937,113 GBP2023-06-24
Debtors
14,713,677 GBP2024-06-29
12,537,411 GBP2023-06-24
Cash at bank and in hand
3,705,877 GBP2024-06-29
3,542,998 GBP2023-06-24
Current Assets
22,928,709 GBP2024-06-29
18,591,732 GBP2023-06-24
Creditors
Current, Amounts falling due within one year
-14,775,581 GBP2024-06-29
-9,522,642 GBP2023-06-24
Net Current Assets/Liabilities
8,153,128 GBP2024-06-29
9,069,090 GBP2023-06-24
Total Assets Less Current Liabilities
12,521,075 GBP2024-06-29
13,006,203 GBP2023-06-24
Creditors
Non-current, Amounts falling due after one year
-1,087,704 GBP2024-06-29
Net Assets/Liabilities
11,262,282 GBP2024-06-29
12,130,440 GBP2023-06-24
Audit Fees/Expenses
10,000 GBP2023-06-25 ~ 2024-06-29
9,000 GBP2022-06-26 ~ 2023-06-24
Average Number of Employees
1632023-06-25 ~ 2024-06-29
1402022-06-26 ~ 2023-06-24
Wages/Salaries
8,072,488 GBP2023-06-25 ~ 2024-06-29
6,266,056 GBP2022-06-26 ~ 2023-06-24
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,846 GBP2023-06-25 ~ 2024-06-29
112,770 GBP2022-06-26 ~ 2023-06-24
Staff Costs/Employee Benefits Expense
8,247,670 GBP2023-06-25 ~ 2024-06-29
6,432,771 GBP2022-06-26 ~ 2023-06-24
Director Remuneration
439,866 GBP2023-06-25 ~ 2024-06-29
482,628 GBP2022-06-26 ~ 2023-06-24
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-273,190 GBP2023-06-25 ~ 2024-06-29
105,941 GBP2022-06-26 ~ 2023-06-24
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,834,272 GBP2023-06-24
Plant and equipment
8,056,348 GBP2024-06-29
7,837,268 GBP2023-06-24
Furniture and fittings
504,451 GBP2024-06-29
478,427 GBP2023-06-24
Motor vehicles
3,991,772 GBP2024-06-29
2,986,738 GBP2023-06-24
Property, Plant & Equipment - Gross Cost
16,995,062 GBP2024-06-29
15,638,277 GBP2023-06-24
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,734 GBP2023-06-25 ~ 2024-06-29
Furniture and fittings
0 GBP2023-06-25 ~ 2024-06-29
Motor vehicles
-135,837 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Other Disposals
-180,571 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,940,919 GBP2024-06-29
Land and buildings, Under hire purchased contracts or finance leases
2,501,572 GBP2024-06-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,260,921 GBP2023-06-24
Plant and equipment
5,922,430 GBP2024-06-29
5,272,751 GBP2023-06-24
Furniture and fittings
419,193 GBP2024-06-29
387,497 GBP2023-06-24
Motor vehicles
2,496,903 GBP2024-06-29
2,370,239 GBP2023-06-24
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,627,115 GBP2024-06-29
11,701,164 GBP2023-06-24
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
94,460 GBP2023-06-25 ~ 2024-06-29
Land and buildings, Under hire purchased contracts or finance leases
23,452 GBP2023-06-25 ~ 2024-06-29
Plant and equipment
693,739 GBP2023-06-25 ~ 2024-06-29
Furniture and fittings
31,696 GBP2023-06-25 ~ 2024-06-29
Motor vehicles
232,705 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,076,052 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-44,060 GBP2023-06-25 ~ 2024-06-29
Furniture and fittings
0 GBP2023-06-25 ~ 2024-06-29
Motor vehicles
-106,041 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-150,101 GBP2023-06-25 ~ 2024-06-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,433,208 GBP2024-06-29
Property, Plant & Equipment
Owned/Freehold, Land and buildings
585,538 GBP2024-06-29
573,351 GBP2023-06-24
Land and buildings, Under hire purchased contracts or finance leases
68,364 GBP2024-06-29
91,816 GBP2023-06-24
Plant and equipment
2,133,918 GBP2024-06-29
2,564,517 GBP2023-06-24
Furniture and fittings
85,258 GBP2024-06-29
90,930 GBP2023-06-24
Motor vehicles
1,494,869 GBP2024-06-29
616,499 GBP2023-06-24
Finished Goods/Goods for Resale
2,389,912 GBP2024-06-29
1,666,149 GBP2023-06-24
Trade Debtors/Trade Receivables
Current
8,736,524 GBP2024-06-29
8,714,417 GBP2023-06-24
Amount of corporation tax that is recoverable
Current
268,405 GBP2024-06-29
0 GBP2023-06-24
Amounts Owed by Group Undertakings
Current
3,588,149 GBP2024-06-29
2,870,780 GBP2023-06-24
Other Debtors
Current
1,373,914 GBP2024-06-29
628,250 GBP2023-06-24
Prepayments/Accrued Income
Current
746,685 GBP2024-06-29
323,964 GBP2023-06-24
Debtors
Current, Amounts falling due within one year
14,713,677 GBP2024-06-29
12,537,411 GBP2023-06-24
Finance Lease Liabilities - Total Present Value
Current
168,665 GBP2024-06-29
0 GBP2023-06-24
Trade Creditors/Trade Payables
Current
13,430,616 GBP2024-06-29
8,449,889 GBP2023-06-24
Corporation Tax Payable
Current
0 GBP2024-06-29
-128,405 GBP2023-06-24
Other Taxation & Social Security Payable
Current
177,881 GBP2024-06-29
115,980 GBP2023-06-24
Other Creditors
Current
297,319 GBP2024-06-29
346,613 GBP2023-06-24
Accrued Liabilities/Deferred Income
Current
701,100 GBP2024-06-29
738,565 GBP2023-06-24
Creditors
Current
14,775,581 GBP2024-06-29
9,522,642 GBP2023-06-24
Finance Lease Liabilities - Total Present Value
Non-current
759,771 GBP2024-06-29
0 GBP2023-06-24
Creditors
Non-current
1,087,704 GBP2024-06-29
431,484 GBP2023-06-24
Minimum gross finance lease payments owing
Amounts falling due within one year
168,665 GBP2024-06-29
0 GBP2023-06-24
Minimum gross finance lease payments owing
928,436 GBP2024-06-29
0 GBP2023-06-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
132,034 GBP2024-06-29
288,261 GBP2023-06-24
Between two and five year
81,735 GBP2024-06-29
213,770 GBP2023-06-24
Future Minimum Lease Payments Under Non-cancellable Operating Leases
213,769 GBP2024-06-29
502,031 GBP2023-06-24