Distribution Costs
-2,406,440 GBP2024-07-01 ~ 2025-06-30
-2,219,004 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-1,013,494 GBP2024-07-01 ~ 2025-06-30
-954,592 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
33,254 GBP2024-07-01 ~ 2025-06-30
43,891 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-07-01 ~ 2025-06-30
-1,278 GBP2023-07-01 ~ 2024-06-30
1,278 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
48,771 GBP2024-07-01 ~ 2025-06-30
129,707 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
13,831 GBP2024-07-01 ~ 2025-06-30
85,676 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
5,074,933 GBP2025-06-30
5,282,762 GBP2024-06-30
Debtors
1,785,610 GBP2025-06-30
1,568,430 GBP2024-06-30
Cash at bank and in hand
1,788,681 GBP2025-06-30
1,926,523 GBP2024-06-30
Current Assets
8,095,048 GBP2025-06-30
7,992,191 GBP2024-06-30
Creditors
Amounts falling due within one year
-2,166,002 GBP2025-06-30
-2,249,257 GBP2024-06-30
Net Current Assets/Liabilities
5,929,046 GBP2025-06-30
5,742,934 GBP2024-06-30
Total Assets Less Current Liabilities
11,003,979 GBP2025-06-30
11,025,696 GBP2024-06-30
Creditors
Amounts falling due after one year
-2,533 GBP2025-06-30
-9,333 GBP2024-06-30
Net Assets/Liabilities
9,982,700 GBP2025-06-30
9,968,869 GBP2024-06-30
Equity
Called up share capital
200,127 GBP2025-06-30
200,127 GBP2024-06-30
200,127 GBP2023-06-30
Share premium
2,511 GBP2025-06-30
2,511 GBP2024-06-30
2,511 GBP2023-06-30
Revaluation reserve
2,489,693 GBP2025-06-30
2,547,939 GBP2024-06-30
2,593,429 GBP2023-06-30
Capital redemption reserve
250 GBP2025-06-30
250 GBP2024-06-30
250 GBP2023-06-30
Retained earnings (accumulated losses)
7,290,119 GBP2025-06-30
7,218,042 GBP2024-06-30
7,086,876 GBP2023-06-30
Equity
9,982,700 GBP2025-06-30
9,968,869 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
13,831 GBP2024-07-01 ~ 2025-06-30
85,676 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
12,900 GBP2024-07-01 ~ 2025-06-30
11,650 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
712024-07-01 ~ 2025-06-30
732023-07-01 ~ 2024-06-30
Wages/Salaries
2,574,415 GBP2024-07-01 ~ 2025-06-30
2,449,675 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
190,945 GBP2024-07-01 ~ 2025-06-30
173,294 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,032,814 GBP2024-07-01 ~ 2025-06-30
2,861,043 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
299,954 GBP2024-07-01 ~ 2025-06-30
293,263 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,748 GBP2024-07-01 ~ 2025-06-30
27,818 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,722,218 GBP2025-06-30
3,702,706 GBP2024-06-30
Furniture and fittings
968,239 GBP2025-06-30
952,507 GBP2024-06-30
Motor vehicles
435,982 GBP2025-06-30
410,735 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
9,576,439 GBP2025-06-30
9,515,948 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-42,273 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-42,273 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,067,618 GBP2025-06-30
2,958,365 GBP2024-06-30
Furniture and fittings
952,887 GBP2025-06-30
947,886 GBP2024-06-30
Motor vehicles
303,001 GBP2025-06-30
237,935 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,501,506 GBP2025-06-30
4,233,186 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
89,000 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
109,253 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
5,001 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
107,339 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,593 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-42,273 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,273 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
4,272,000 GBP2025-06-30
4,361,000 GBP2024-06-30
Plant and equipment
654,600 GBP2025-06-30
744,341 GBP2024-06-30
Furniture and fittings
15,352 GBP2025-06-30
4,621 GBP2024-06-30
Motor vehicles
132,981 GBP2025-06-30
172,800 GBP2024-06-30
Finished Goods/Goods for Resale
3,445,396 GBP2025-06-30
3,416,187 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,437,305 GBP2025-06-30
1,272,565 GBP2024-06-30
Other Debtors
Current
16,822 GBP2025-06-30
0 GBP2024-06-30
Prepayments/Accrued Income
Current
331,483 GBP2025-06-30
295,865 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,091,879 GBP2025-06-30
1,294,851 GBP2024-06-30
Amounts owed to group undertakings
Current
118,325 GBP2025-06-30
118,325 GBP2024-06-30
Corporation Tax Payable
Current
63,688 GBP2025-06-30
16,214 GBP2024-06-30
Other Taxation & Social Security Payable
Current
358,066 GBP2025-06-30
313,561 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
527,244 GBP2025-06-30
499,506 GBP2024-06-30
Creditors
Current
2,166,002 GBP2025-06-30
2,249,257 GBP2024-06-30
Amounts received in advance for goods or services to be provided in the future
9,333 GBP2025-06-30
16,133 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
200,000 shares2025-06-30
200,000 shares2024-06-30
Par Value of Share
Class 2 ordinary share
63 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200 shares2025-06-30
200 shares2024-06-30
Equity
Called up share capital
200,127 GBP2025-06-30
200,127 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,542 GBP2025-06-30
52,368 GBP2024-06-30
Between two and five year
107,802 GBP2025-06-30
159,748 GBP2024-06-30
More than five year
0 GBP2025-06-30
18,950 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
156,344 GBP2025-06-30
231,066 GBP2024-06-30