Average Number of Employees
522022-07-01 ~ 2023-06-30
522021-07-01 ~ 2022-06-30
Turnover/Revenue
20,035,008 GBP2022-07-01 ~ 2023-06-30
20,989,670 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-18,978,261 GBP2022-07-01 ~ 2023-06-30
-19,760,857 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
1,056,747 GBP2022-07-01 ~ 2023-06-30
1,228,813 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-744,409 GBP2022-07-01 ~ 2023-06-30
-693,439 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
312,338 GBP2022-07-01 ~ 2023-06-30
535,374 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
282,330 GBP2022-07-01 ~ 2023-06-30
503,806 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
221,582 GBP2022-07-01 ~ 2023-06-30
405,127 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
443,761 GBP2023-06-30
501,955 GBP2022-06-30
Fixed Assets
443,761 GBP2023-06-30
501,955 GBP2022-06-30
Total Inventories
2,606,258 GBP2023-06-30
1,760,703 GBP2022-06-30
Debtors
Current
902,378 GBP2023-06-30
1,148,755 GBP2022-06-30
Cash at bank and in hand
562,842 GBP2023-06-30
799,648 GBP2022-06-30
Current Assets
4,071,478 GBP2023-06-30
3,709,106 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,252,983 GBP2023-06-30
-2,119,872 GBP2022-06-30
Net Current Assets/Liabilities
1,818,495 GBP2023-06-30
1,589,234 GBP2022-06-30
Total Assets Less Current Liabilities
2,262,256 GBP2023-06-30
2,091,189 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-5,986 GBP2023-06-30
-8,862 GBP2022-06-30
Net Assets/Liabilities
2,203,514 GBP2023-06-30
2,022,252 GBP2022-06-30
Equity
Called up share capital
12,000 GBP2023-06-30
12,000 GBP2022-06-30
12,000 GBP2021-07-01
Retained earnings (accumulated losses)
2,191,514 GBP2023-06-30
2,010,252 GBP2022-06-30
1,647,605 GBP2021-07-01
Equity
2,203,514 GBP2023-06-30
2,022,252 GBP2022-06-30
1,659,605 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
221,582 GBP2022-07-01 ~ 2023-06-30
405,127 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-40,320 GBP2022-07-01 ~ 2023-06-30
-42,480 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-40,320 GBP2022-07-01 ~ 2023-06-30
-42,480 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
96,856 GBP2022-07-01 ~ 2023-06-30
102,786 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
562,842 GBP2023-06-30
799,648 GBP2022-06-30
995,463 GBP2021-07-01
Audit Fees/Expenses
13,500 GBP2022-07-01 ~ 2023-06-30
12,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,263,999 GBP2022-07-01 ~ 2023-06-30
1,165,520 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
155,036 GBP2022-07-01 ~ 2023-06-30
145,315 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,450,703 GBP2022-07-01 ~ 2023-06-30
1,341,229 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
42,335 GBP2022-07-01 ~ 2023-06-30
43,981 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,319 GBP2022-07-01 ~ 2023-06-30
-11,146 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
57,878 GBP2022-07-01 ~ 2023-06-30
95,723 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
741,047 GBP2023-06-30
741,047 GBP2022-06-30
Plant and equipment
229,314 GBP2023-06-30
198,828 GBP2022-06-30
Furniture and fittings
719,663 GBP2023-06-30
719,663 GBP2022-06-30
Office equipment
59,657 GBP2023-06-30
51,481 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,749,681 GBP2023-06-30
1,711,019 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
153,504 GBP2022-06-30
Furniture and fittings
291,332 GBP2022-06-30
Office equipment
45,364 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,209,064 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,174 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
75,012 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
2,338 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
96,856 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
165,678 GBP2023-06-30
Furniture and fittings
366,344 GBP2023-06-30
Office equipment
47,702 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,305,920 GBP2023-06-30
Property, Plant & Equipment
Buildings
14,851 GBP2023-06-30
22,183 GBP2022-06-30
Plant and equipment
63,636 GBP2023-06-30
45,324 GBP2022-06-30
Furniture and fittings
353,319 GBP2023-06-30
428,331 GBP2022-06-30
Office equipment
11,955 GBP2023-06-30
6,117 GBP2022-06-30
Raw materials and consumables
125,112 GBP2023-06-30
117,933 GBP2022-06-30
Finished Goods/Goods for Resale
2,481,146 GBP2023-06-30
1,642,770 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
574,972 GBP2023-06-30
782,605 GBP2022-06-30
Other Debtors
Current
323,064 GBP2023-06-30
356,334 GBP2022-06-30
Prepayments/Accrued Income
Current
4,342 GBP2023-06-30
9,816 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,875,940 GBP2023-06-30
1,708,463 GBP2022-06-30
Corporation Tax Payable
Current
68,375 GBP2023-06-30
110,133 GBP2022-06-30
Taxation/Social Security Payable
Current
139,230 GBP2023-06-30
141,578 GBP2022-06-30
Other Creditors
Current
112,669 GBP2023-06-30
55,184 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
56,769 GBP2023-06-30
104,514 GBP2022-06-30
Creditors
Current
2,252,983 GBP2023-06-30
2,119,872 GBP2022-06-30
Other Creditors
Non-current
5,986 GBP2023-06-30
8,862 GBP2022-06-30
Net Deferred Tax Liability/Asset
-52,756 GBP2023-06-30
-60,075 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,319 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-53,428 GBP2023-06-30
-60,683 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,000 shares2023-06-30
12,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30