Cost of Sales
-6,245,495 GBP2024-07-01 ~ 2025-06-30
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-07-01 ~ 2025-06-30
1,641 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-558,974 GBP2024-07-01 ~ 2025-06-30
-626,278 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,987 GBP2024-07-01 ~ 2025-06-30
11,979 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-548,987 GBP2024-07-01 ~ 2025-06-30
-614,299 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
2,606,305 GBP2025-06-30
3,155,292 GBP2024-06-30
Intangible Assets
Goodwill
228,469 GBP2025-06-30
261,903 GBP2024-06-30
Property, Plant & Equipment
397,880 GBP2025-06-30
451,384 GBP2024-06-30
Fixed Assets - Investments
200 GBP2025-06-30
200 GBP2024-06-30
Fixed Assets
626,549 GBP2025-06-30
713,487 GBP2024-06-30
Debtors
905,539 GBP2025-06-30
764,022 GBP2024-06-30
Cash at bank and in hand
100,325 GBP2025-06-30
114,104 GBP2024-06-30
Current Assets
4,084,425 GBP2025-06-30
4,317,879 GBP2024-06-30
Net Current Assets/Liabilities
2,055,475 GBP2025-06-30
2,527,511 GBP2024-06-30
Total Assets Less Current Liabilities
2,682,024 GBP2025-06-30
3,240,998 GBP2024-06-30
Net Assets/Liabilities
2,610,955 GBP2025-06-30
3,159,942 GBP2024-06-30
Equity
Called up share capital
4,650 GBP2025-06-30
4,650 GBP2024-06-30
Equity
2,610,955 GBP2025-06-30
3,159,942 GBP2024-06-30
Audit Fees/Expenses
13,568 GBP2024-07-01 ~ 2025-06-30
8,011 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
942024-07-01 ~ 2025-06-30
1062023-07-01 ~ 2024-06-30
Wages/Salaries
1,732,346 GBP2024-07-01 ~ 2025-06-30
1,915,834 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,996 GBP2024-07-01 ~ 2025-06-30
33,416 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,907,815 GBP2024-07-01 ~ 2025-06-30
2,090,941 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,987 GBP2024-07-01 ~ 2025-06-30
-11,979 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Goodwill
334,343 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
105,874 GBP2025-06-30
72,440 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
33,434 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,290,278 GBP2025-06-30
1,290,278 GBP2024-06-30
Computers
200,114 GBP2025-06-30
181,009 GBP2024-06-30
Motor vehicles
117,539 GBP2025-06-30
117,539 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,607,931 GBP2025-06-30
1,588,826 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
936,655 GBP2025-06-30
887,172 GBP2024-06-30
Computers
183,041 GBP2025-06-30
177,268 GBP2024-06-30
Motor vehicles
90,355 GBP2025-06-30
73,002 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,210,051 GBP2025-06-30
1,137,442 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
49,483 GBP2024-07-01 ~ 2025-06-30
Computers
5,773 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
17,353 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,609 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
353,623 GBP2025-06-30
403,106 GBP2024-06-30
Computers
17,073 GBP2025-06-30
3,741 GBP2024-06-30
Motor vehicles
27,184 GBP2025-06-30
44,537 GBP2024-06-30
Finished Goods/Goods for Resale
3,078,561 GBP2025-06-30
3,439,753 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
237,458 GBP2025-06-30
241,302 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
0 GBP2025-06-30
352 GBP2024-06-30
Other Debtors
Current
52,256 GBP2025-06-30
52,642 GBP2024-06-30
Prepayments/Accrued Income
Current
615,825 GBP2025-06-30
469,726 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
905,539 GBP2025-06-30
Current, Amounts falling due within one year
764,022 GBP2024-06-30
Trade Creditors/Trade Payables
Current
848,688 GBP2025-06-30
875,819 GBP2024-06-30
Amounts owed to group undertakings
Current
686,812 GBP2025-06-30
622,356 GBP2024-06-30
Other Taxation & Social Security Payable
Current
126,524 GBP2025-06-30
127,280 GBP2024-06-30
Other Creditors
Current
8,852 GBP2025-06-30
6,503 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
358,074 GBP2025-06-30
158,410 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,500 shares2025-06-30
4,500 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
150 shares2025-06-30
150 shares2024-06-30
Equity
Called up share capital
4,650 GBP2025-06-30
4,650 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
598,613 GBP2025-06-30
621,988 GBP2024-06-30
Between two and five year
537,970 GBP2025-06-30
1,126,291 GBP2024-06-30
More than five year
14,000 GBP2025-06-30
62,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,150,583 GBP2025-06-30
1,810,279 GBP2024-06-30