Average Number of Employees
792022-07-01 ~ 2023-06-30
822021-07-01 ~ 2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,019,676 GBP2023-06-30
383,361 GBP2022-06-30
Turnover/Revenue
14,950,668 GBP2022-07-01 ~ 2023-06-30
17,336,490 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
11,468,134 GBP2022-07-01 ~ 2023-06-30
12,889,002 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,482,534 GBP2022-07-01 ~ 2023-06-30
4,447,488 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
2,208,225 GBP2022-07-01 ~ 2023-06-30
2,475,409 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
955,084 GBP2022-07-01 ~ 2023-06-30
938,054 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
326,025 GBP2022-07-01 ~ 2023-06-30
1,040,825 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
21,709 GBP2022-07-01 ~ 2023-06-30
711 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
1,440 GBP2022-07-01 ~ 2023-06-30
1,822 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
346,294 GBP2022-07-01 ~ 2023-06-30
1,039,714 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
256,827 GBP2022-07-01 ~ 2023-06-30
156,653 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
89,467 GBP2022-07-01 ~ 2023-06-30
883,061 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,877,500 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,497,592 GBP2022-07-01 ~ 2023-06-30
883,061 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
5,199,816 GBP2023-06-30
3,401,295 GBP2022-06-30
Total Inventories
4,791,239 GBP2023-06-30
4,527,080 GBP2022-06-30
Debtors
1,780,035 GBP2023-06-30
1,875,401 GBP2022-06-30
Cash at bank and in hand
1,383,697 GBP2023-06-30
1,705,021 GBP2022-06-30
Current Assets
7,954,971 GBP2023-06-30
8,107,502 GBP2022-06-30
Creditors
Amounts falling due within one year
2,235,785 GBP2023-06-30
2,678,231 GBP2022-06-30
Net Current Assets/Liabilities
5,719,186 GBP2023-06-30
5,429,271 GBP2022-06-30
Total Assets Less Current Liabilities
10,919,002 GBP2023-06-30
8,830,566 GBP2022-06-30
Creditors
Amounts falling due after one year
16,133 GBP2023-06-30
46,515 GBP2022-06-30
Net Assets/Liabilities
9,883,193 GBP2023-06-30
8,400,690 GBP2022-06-30
Equity
Called up share capital
200,127 GBP2023-06-30
200,127 GBP2022-06-30
200,127 GBP2021-06-30
Share premium
2,511 GBP2023-06-30
2,511 GBP2022-06-30
2,511 GBP2021-06-30
Revaluation reserve
2,593,429 GBP2023-06-30
1,316,702 GBP2022-06-30
1,353,277 GBP2021-06-30
Capital redemption reserve
250 GBP2023-06-30
250 GBP2022-06-30
250 GBP2021-06-30
Retained earnings (accumulated losses)
7,086,876 GBP2023-06-30
6,881,100 GBP2022-06-30
5,975,996 GBP2021-06-30
Equity
9,883,193 GBP2023-06-30
8,400,690 GBP2022-06-30
Restated amount
8,400,690 GBP2022-06-30
7,532,161 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
89,467 GBP2022-07-01 ~ 2023-06-30
883,061 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
220,865 GBP2022-07-01 ~ 2023-06-30
919,636 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-15,089 GBP2022-07-01 ~ 2023-06-30
-14,532 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-15,089 GBP2022-07-01 ~ 2023-06-30
-14,532 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-15,089 GBP2022-07-01 ~ 2023-06-30
-14,532 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-15,089 GBP2022-07-01 ~ 2023-06-30
-14,532 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
231,565 GBP2022-07-01 ~ 2023-06-30
225,170 GBP2021-07-01 ~ 2022-06-30
Average number of employees in administration and support functions
242022-07-01 ~ 2023-06-30
232021-07-01 ~ 2022-06-30
Wages/Salaries
2,479,567 GBP2022-07-01 ~ 2023-06-30
2,618,707 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
252,529 GBP2022-07-01 ~ 2023-06-30
259,227 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,648 GBP2022-07-01 ~ 2023-06-30
154,028 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,884,744 GBP2022-07-01 ~ 2023-06-30
3,031,962 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
316,888 GBP2022-07-01 ~ 2023-06-30
308,898 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
166,940 GBP2022-07-01 ~ 2023-06-30
86,758 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
70,976 GBP2022-07-01 ~ 2023-06-30
197,546 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
15,089 GBP2022-07-01 ~ 2023-06-30
14,532 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
4,450,000 GBP2023-06-30
2,940,000 GBP2022-06-30
Plant and equipment
3,436,228 GBP2023-06-30
3,414,026 GBP2022-06-30
Furniture and fittings
947,754 GBP2023-06-30
947,754 GBP2022-06-30
Motor vehicles
448,092 GBP2023-06-30
375,358 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
9,282,074 GBP2023-06-30
7,677,138 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-2,908 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-56,358 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-59,266 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,510,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,861,196 GBP2023-06-30
2,771,202 GBP2022-06-30
Furniture and fittings
947,377 GBP2023-06-30
944,169 GBP2022-06-30
Motor vehicles
273,685 GBP2023-06-30
266,472 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,082,258 GBP2023-06-30
4,275,843 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
91,286 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
3,208 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
63,571 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
231,565 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,292 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-56,358 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-57,650 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Long leasehold
4,450,000 GBP2023-06-30
2,646,000 GBP2022-06-30
Plant and equipment
575,032 GBP2023-06-30
642,824 GBP2022-06-30
Furniture and fittings
377 GBP2023-06-30
3,585 GBP2022-06-30
Motor vehicles
174,407 GBP2023-06-30
108,886 GBP2022-06-30
Under hire purchased contracts or finance leases, Motor vehicles
36,515 GBP2023-06-30
57,381 GBP2022-06-30
Raw Materials
1,061,953 GBP2023-06-30
1,165,108 GBP2022-06-30
Value of work in progress
120,055 GBP2023-06-30
348,282 GBP2022-06-30
Finished Goods
3,609,231 GBP2023-06-30
3,013,690 GBP2022-06-30
Trade Debtors/Trade Receivables
1,388,912 GBP2023-06-30
1,500,521 GBP2022-06-30
Prepayments/Accrued Income
391,123 GBP2023-06-30
374,880 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,118,128 GBP2023-06-30
1,281,164 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
633,039 GBP2023-06-30
915,036 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
90,745 GBP2023-06-30
70,658 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
251,966 GBP2023-06-30
264,749 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
23,582 GBP2023-06-30
28,299 GBP2022-06-30
Amounts falling due after one year
23,582 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
23,582 GBP2023-06-30
28,299 GBP2022-06-30
Between one and five year
23,582 GBP2022-06-30
Minimum gross finance lease payments owing
23,582 GBP2023-06-30
51,881 GBP2022-06-30
Deferred Tax Liabilities
1,019,676 GBP2023-06-30
383,361 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
0.635 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-06-30
200 shares2022-06-30
Par Value of Share
Class 2 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200,000 shares2023-06-30
200,000 shares2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,251 GBP2023-06-30
64,128 GBP2022-06-30
Between one and five year
180,879 GBP2023-06-30
177,183 GBP2022-06-30
More than five year
52,070 GBP2023-06-30
68,460 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
287,200 GBP2023-06-30
309,771 GBP2022-06-30