Average Number of Employees
512023-07-01 ~ 2024-06-30
522022-07-01 ~ 2023-06-30
Turnover/Revenue
22,643,436 GBP2023-07-01 ~ 2024-06-30
20,035,008 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-21,641,939 GBP2023-07-01 ~ 2024-06-30
-18,978,261 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,001,497 GBP2023-07-01 ~ 2024-06-30
1,056,747 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-812,550 GBP2023-07-01 ~ 2024-06-30
-744,409 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
188,947 GBP2023-07-01 ~ 2024-06-30
312,338 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
4,565 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
155,358 GBP2023-07-01 ~ 2024-06-30
282,330 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
109,081 GBP2023-07-01 ~ 2024-06-30
221,582 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
377,205 GBP2024-06-30
443,761 GBP2023-06-30
Fixed Assets
377,205 GBP2024-06-30
443,761 GBP2023-06-30
Total Inventories
1,796,302 GBP2024-06-30
2,606,258 GBP2023-06-30
Debtors
Current
700,183 GBP2024-06-30
902,378 GBP2023-06-30
Cash at bank and in hand
887,579 GBP2024-06-30
562,842 GBP2023-06-30
Current Assets
3,384,064 GBP2024-06-30
4,071,478 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-2,252,983 GBP2023-06-30
Net Current Assets/Liabilities
1,923,863 GBP2024-06-30
1,818,495 GBP2023-06-30
Total Assets Less Current Liabilities
2,301,068 GBP2024-06-30
2,262,256 GBP2023-06-30
Net Assets/Liabilities
2,251,935 GBP2024-06-30
2,203,514 GBP2023-06-30
Equity
Called up share capital
12,000 GBP2024-06-30
12,000 GBP2023-06-30
12,000 GBP2022-07-01
Retained earnings (accumulated losses)
2,239,935 GBP2024-06-30
2,191,514 GBP2023-06-30
2,010,252 GBP2022-07-01
Equity
2,251,935 GBP2024-06-30
2,203,514 GBP2023-06-30
2,022,252 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
109,081 GBP2023-07-01 ~ 2024-06-30
221,582 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-60,660 GBP2023-07-01 ~ 2024-06-30
-40,320 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-60,660 GBP2023-07-01 ~ 2024-06-30
-40,320 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
95,549 GBP2023-07-01 ~ 2024-06-30
96,856 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
887,579 GBP2024-06-30
562,842 GBP2023-06-30
799,648 GBP2022-07-01
Audit Fees/Expenses
14,250 GBP2023-07-01 ~ 2024-06-30
13,500 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,363,454 GBP2023-07-01 ~ 2024-06-30
1,261,864 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
163,836 GBP2023-07-01 ~ 2024-06-30
155,036 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,560,791 GBP2023-07-01 ~ 2024-06-30
1,448,568 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
58,200 GBP2023-07-01 ~ 2024-06-30
40,200 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,614 GBP2023-07-01 ~ 2024-06-30
-7,319 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
38,840 GBP2023-07-01 ~ 2024-06-30
57,878 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
237,390 GBP2024-06-30
229,314 GBP2023-06-30
Furniture and fittings
730,912 GBP2024-06-30
719,663 GBP2023-06-30
Office equipment
67,230 GBP2024-06-30
59,657 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,778,674 GBP2024-06-30
1,749,681 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
1,305,920 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,243 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
73,666 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
95,549 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
179,921 GBP2024-06-30
Furniture and fittings
440,010 GBP2024-06-30
Office equipment
51,956 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,401,469 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
57,469 GBP2024-06-30
63,636 GBP2023-06-30
Furniture and fittings
290,902 GBP2024-06-30
353,319 GBP2023-06-30
Office equipment
15,274 GBP2024-06-30
11,955 GBP2023-06-30
Raw materials and consumables
165,303 GBP2024-06-30
125,112 GBP2023-06-30
Finished Goods/Goods for Resale
1,630,999 GBP2024-06-30
2,481,146 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
586,615 GBP2024-06-30
574,972 GBP2023-06-30
Other Debtors
Current
109,370 GBP2024-06-30
323,064 GBP2023-06-30
Prepayments/Accrued Income
Current
4,198 GBP2024-06-30
4,342 GBP2023-06-30
Trade Creditors/Trade Payables
Current
983,211 GBP2024-06-30
1,875,940 GBP2023-06-30
Corporation Tax Payable
Current
56,199 GBP2024-06-30
68,375 GBP2023-06-30
Taxation/Social Security Payable
Current
293,972 GBP2024-06-30
139,230 GBP2023-06-30
Other Creditors
Current
24,705 GBP2024-06-30
112,669 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
102,114 GBP2024-06-30
56,769 GBP2023-06-30
Creditors
Current
1,460,201 GBP2024-06-30
2,252,983 GBP2023-06-30
Other Creditors
Non-current
5,991 GBP2024-06-30
5,986 GBP2023-06-30
Net Deferred Tax Liability/Asset
-43,142 GBP2024-06-30
-52,756 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,614 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-43,892 GBP2024-06-30
-53,428 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,000 shares2024-06-30
12,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30