Cost of Sales
-8,792,963 GBP2022-07-01 ~ 2023-06-30
-7,396,545 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,491,352 GBP2022-07-01 ~ 2023-06-30
-3,274,894 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
2,960 GBP2022-07-01 ~ 2023-06-30
0 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
433,875 GBP2022-07-01 ~ 2023-06-30
1,284,939 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
290,059 GBP2022-07-01 ~ 2023-06-30
1,012,620 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Goodwill
901,064 GBP2023-06-30
1,059,554 GBP2022-06-30
Property, Plant & Equipment
1,855,244 GBP2023-06-30
1,830,796 GBP2022-06-30
Fixed Assets
2,756,308 GBP2023-06-30
2,890,350 GBP2022-06-30
Debtors
4,534,522 GBP2023-06-30
3,197,199 GBP2022-06-30
Cash at bank and in hand
183,128 GBP2023-06-30
1,630,336 GBP2022-06-30
Current Assets
6,080,070 GBP2023-06-30
5,928,182 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,479,135 GBP2023-06-30
-2,684,693 GBP2022-06-30
Net Current Assets/Liabilities
3,600,935 GBP2023-06-30
3,243,489 GBP2022-06-30
Total Assets Less Current Liabilities
6,357,243 GBP2023-06-30
6,133,839 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-2,087,236 GBP2023-06-30
-2,200,286 GBP2022-06-30
Net Assets/Liabilities
4,154,110 GBP2023-06-30
3,864,051 GBP2022-06-30
Equity
Called up share capital
25,000 GBP2023-06-30
25,000 GBP2022-06-30
25,000 GBP2021-06-30
Share premium
14,000 GBP2023-06-30
14,000 GBP2022-06-30
14,000 GBP2021-06-30
Capital redemption reserve
5,000 GBP2023-06-30
5,000 GBP2022-06-30
5,000 GBP2021-06-30
Retained earnings (accumulated losses)
4,110,110 GBP2023-06-30
3,820,051 GBP2022-06-30
2,807,431 GBP2021-06-30
Equity
4,154,110 GBP2023-06-30
3,864,051 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
290,059 GBP2022-07-01 ~ 2023-06-30
1,012,620 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
14,795 GBP2022-07-01 ~ 2023-06-30
13,960 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
902022-07-01 ~ 2023-06-30
872021-07-01 ~ 2022-06-30
Wages/Salaries
1,874,342 GBP2022-07-01 ~ 2023-06-30
1,719,905 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,866 GBP2022-07-01 ~ 2023-06-30
45,984 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,078,423 GBP2022-07-01 ~ 2023-06-30
1,909,036 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
157,650 GBP2022-07-01 ~ 2023-06-30
129,367 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
46,395 GBP2022-07-01 ~ 2023-06-30
-3,396 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
5,308,500 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,407,436 GBP2023-06-30
4,248,946 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
158,490 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,630,038 GBP2023-06-30
1,630,038 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
930,678 GBP2023-06-30
930,678 GBP2022-06-30
Furniture and fittings
1,275,337 GBP2023-06-30
1,074,954 GBP2022-06-30
Motor vehicles
373,192 GBP2023-06-30
336,942 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
4,209,245 GBP2023-06-30
3,972,612 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
657,278 GBP2023-06-30
616,872 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
532,587 GBP2023-06-30
493,651 GBP2022-06-30
Furniture and fittings
968,655 GBP2023-06-30
887,963 GBP2022-06-30
Motor vehicles
195,481 GBP2023-06-30
143,330 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,354,001 GBP2023-06-30
2,141,816 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
40,406 GBP2022-07-01 ~ 2023-06-30
Land and buildings, Under hire purchased contracts or finance leases
38,936 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
80,692 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
52,151 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
212,185 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
972,760 GBP2023-06-30
1,013,166 GBP2022-06-30
Land and buildings, Under hire purchased contracts or finance leases
398,091 GBP2023-06-30
437,027 GBP2022-06-30
Furniture and fittings
306,682 GBP2023-06-30
186,991 GBP2022-06-30
Motor vehicles
177,711 GBP2023-06-30
193,612 GBP2022-06-30
Finished Goods/Goods for Resale
1,362,420 GBP2023-06-30
1,100,647 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,677,439 GBP2023-06-30
1,596,709 GBP2022-06-30
Other Debtors
Current
1,800,446 GBP2023-06-30
1,540,797 GBP2022-06-30
Prepayments/Accrued Income
Current
56,637 GBP2023-06-30
59,693 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
4,534,522 GBP2023-06-30
3,197,199 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
52,919 GBP2023-06-30
64,392 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
62,612 GBP2023-06-30
63,666 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,079,716 GBP2023-06-30
1,972,087 GBP2022-06-30
Corporation Tax Payable
Current
97,421 GBP2023-06-30
275,713 GBP2022-06-30
Other Taxation & Social Security Payable
Current
57,117 GBP2023-06-30
48,840 GBP2022-06-30
Other Creditors
Current
106,982 GBP2023-06-30
241,830 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
22,368 GBP2023-06-30
18,165 GBP2022-06-30
Creditors
Current
2,479,135 GBP2023-06-30
2,684,693 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
2,041,071 GBP2023-06-30
2,092,543 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
46,165 GBP2023-06-30
107,743 GBP2022-06-30
Creditors
Non-current
2,087,236 GBP2023-06-30
2,200,286 GBP2022-06-30
Bank Borrowings
2,078,431 GBP2023-06-30
2,156,935 GBP2022-06-30
Bank Overdrafts
15,559 GBP2023-06-30
-15,559 GBP2023-06-30
0 GBP2022-06-30
Total Borrowings
2,093,990 GBP2023-06-30
2,156,935 GBP2022-06-30
Current
52,919 GBP2023-06-30
64,392 GBP2022-06-30
Non-current
2,041,071 GBP2023-06-30
2,092,543 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
62,612 GBP2023-06-30
63,666 GBP2022-06-30
Minimum gross finance lease payments owing
108,777 GBP2023-06-30
171,409 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
136,071 GBP2023-06-30
130,730 GBP2022-06-30
Between two and five year
456,600 GBP2023-06-30
465,735 GBP2022-06-30
More than five year
815,556 GBP2023-06-30
870,552 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,408,227 GBP2023-06-30
1,467,017 GBP2022-06-30