Turnover/Revenue
126,136,063 GBP2022-07-01 ~ 2023-06-30
105,800,693 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-100,539,709 GBP2022-07-01 ~ 2023-06-30
-84,898,155 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
25,596,354 GBP2022-07-01 ~ 2023-06-30
20,902,538 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-15,432,225 GBP2022-07-01 ~ 2023-06-30
-14,609,528 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
10,293,393 GBP2022-07-01 ~ 2023-06-30
6,605,232 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
82,977 GBP2022-07-01 ~ 2023-06-30
47,810 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
10,251,554 GBP2022-07-01 ~ 2023-06-30
6,622,072 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
8,151,238 GBP2022-07-01 ~ 2023-06-30
5,299,449 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
48,520 GBP2023-06-30
63,918 GBP2022-06-30
Property, Plant & Equipment
3,059,685 GBP2023-06-30
3,389,195 GBP2022-06-30
Fixed Assets - Investments
15,000 GBP2023-06-30
15,000 GBP2022-06-30
Fixed Assets
3,123,205 GBP2023-06-30
3,468,113 GBP2022-06-30
Total Inventories
22,062,429 GBP2023-06-30
18,880,494 GBP2022-06-30
Debtors
Current
13,853,361 GBP2023-06-30
10,883,221 GBP2022-06-30
Cash at bank and in hand
4,423,131 GBP2023-06-30
5,057,747 GBP2022-06-30
Current Assets
40,338,921 GBP2023-06-30
34,821,462 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-18,590,602 GBP2023-06-30
-13,204,170 GBP2022-06-30
Net Current Assets/Liabilities
21,748,319 GBP2023-06-30
21,617,292 GBP2022-06-30
Total Assets Less Current Liabilities
24,871,524 GBP2023-06-30
25,085,405 GBP2022-06-30
Net Assets/Liabilities
24,378,355 GBP2023-06-30
24,527,117 GBP2022-06-30
Equity
Called up share capital
10,000 GBP2023-06-30
10,000 GBP2022-06-30
10,000 GBP2021-07-01
Retained earnings (accumulated losses)
24,368,355 GBP2023-06-30
24,517,117 GBP2022-06-30
20,867,668 GBP2021-07-01
Equity
24,378,355 GBP2023-06-30
24,527,117 GBP2022-06-30
20,877,668 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
8,151,238 GBP2022-07-01 ~ 2023-06-30
5,299,449 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-8,300,000 GBP2022-07-01 ~ 2023-06-30
-1,650,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-8,300,000 GBP2022-07-01 ~ 2023-06-30
-1,650,000 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
28,400 GBP2022-07-01 ~ 2023-06-30
26,500 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
32022-07-01 ~ 2023-06-30
32021-07-01 ~ 2022-06-30
32021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-65,119 GBP2022-07-01 ~ 2023-06-30
429,515 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
2,101,569 GBP2022-07-01 ~ 2023-06-30
1,258,194 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
143,500 GBP2023-06-30
135,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
94,980 GBP2023-06-30
71,082 GBP2022-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
48,520 GBP2023-06-30
63,918 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,201,148 GBP2023-06-30
2,225,298 GBP2022-06-30
Motor vehicles
582,754 GBP2023-06-30
517,534 GBP2022-06-30
Furniture and fittings
1,624,310 GBP2023-06-30
1,705,461 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
7,451,756 GBP2023-06-30
7,514,344 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-102,999 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-107,514 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-121,733 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-363,926 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
663,037 GBP2022-06-30
Motor vehicles
350,206 GBP2022-06-30
Furniture and fittings
1,066,241 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,125,149 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
246,167 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
84,490 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
120,216 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
560,788 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-86,616 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-84,719 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-122,531 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-293,866 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
822,588 GBP2023-06-30
Motor vehicles
349,977 GBP2023-06-30
Furniture and fittings
1,063,926 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,392,071 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
1,378,560 GBP2023-06-30
1,562,261 GBP2022-06-30
Motor vehicles
232,777 GBP2023-06-30
167,328 GBP2022-06-30
Furniture and fittings
560,384 GBP2023-06-30
639,220 GBP2022-06-30
Finished Goods/Goods for Resale
22,062,429 GBP2023-06-30
18,880,494 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
12,141,118 GBP2023-06-30
9,317,624 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
163,816 GBP2022-06-30
Other Debtors
Current
934,420 GBP2023-06-30
1,088,277 GBP2022-06-30
Prepayments/Accrued Income
Current
777,823 GBP2023-06-30
313,504 GBP2022-06-30
Bank Overdrafts
-810,141 GBP2023-06-30
-1,906,164 GBP2022-06-30
Cash and Cash Equivalents
3,612,990 GBP2023-06-30
3,151,583 GBP2022-06-30
Bank Overdrafts
Current
810,141 GBP2023-06-30
1,906,164 GBP2022-06-30
Trade Creditors/Trade Payables
Current
9,431,682 GBP2023-06-30
8,922,353 GBP2022-06-30
Amounts owed to group undertakings
Current
6,328,810 GBP2023-06-30
1,197,976 GBP2022-06-30
Corporation Tax Payable
Current
1,625,607 GBP2023-06-30
449,745 GBP2022-06-30
Taxation/Social Security Payable
Current
29,706 GBP2023-06-30
Other Creditors
Current
6,379 GBP2023-06-30
2,150 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
358,277 GBP2023-06-30
725,782 GBP2022-06-30
Creditors
Current
18,590,602 GBP2023-06-30
13,204,170 GBP2022-06-30
Net Deferred Tax Liability/Asset
-493,169 GBP2023-06-30
-558,288 GBP2022-06-30
-128,773 GBP2021-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
65,119 GBP2022-07-01 ~ 2023-06-30
-429,515 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-493,169 GBP2023-06-30
-558,288 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
9,000 shares2023-06-30
9,000 shares2022-06-30
Par Value of Share
Class 2 ordinary share
1.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,000 shares2023-06-30
1,000 shares2022-06-30
Par Value of Share
Class 3 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,524,828 GBP2023-06-30
2,524,828 GBP2022-06-30
Between one and five year
8,882,271 GBP2023-06-30
10,099,312 GBP2022-06-30
More than five year
3,584,484 GBP2023-06-30
4,892,271 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,991,583 GBP2023-06-30
17,516,411 GBP2022-06-30