Average Number of Employees
752023-07-01 ~ 2024-06-30
692022-07-01 ~ 2023-06-30
Turnover/Revenue
19,227,555 GBP2023-07-01 ~ 2024-06-30
20,523,138 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-13,659,478 GBP2023-07-01 ~ 2024-06-30
-14,364,052 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,568,077 GBP2023-07-01 ~ 2024-06-30
6,159,086 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-3,666,102 GBP2023-07-01 ~ 2024-06-30
-3,653,287 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-1,714,426 GBP2023-07-01 ~ 2024-06-30
-1,787,927 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
196,212 GBP2023-07-01 ~ 2024-06-30
729,391 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
15,759 GBP2023-07-01 ~ 2024-06-30
9,334 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
211,971 GBP2023-07-01 ~ 2024-06-30
738,725 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
157,188 GBP2023-07-01 ~ 2024-06-30
589,965 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
156,713 GBP2024-06-30
182,953 GBP2023-06-30
Property, Plant & Equipment
244,839 GBP2024-06-30
222,429 GBP2023-06-30
Fixed Assets
401,552 GBP2024-06-30
405,382 GBP2023-06-30
Total Inventories
4,463,915 GBP2024-06-30
5,021,897 GBP2023-06-30
Debtors
385,938 GBP2024-06-30
309,316 GBP2023-06-30
Cash at bank and in hand
517,538 GBP2024-06-30
476,743 GBP2023-06-30
Current Assets
5,367,391 GBP2024-06-30
5,807,956 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-1,804,491 GBP2024-06-30
Net Current Assets/Liabilities
3,562,900 GBP2024-06-30
4,060,573 GBP2023-06-30
Total Assets Less Current Liabilities
3,964,452 GBP2024-06-30
4,465,955 GBP2023-06-30
Net Assets/Liabilities
3,876,753 GBP2024-06-30
4,377,933 GBP2023-06-30
Equity
Called up share capital
133,384 GBP2024-06-30
133,384 GBP2023-06-30
133,384 GBP2022-07-01
Retained earnings (accumulated losses)
3,743,369 GBP2024-06-30
4,244,549 GBP2023-06-30
4,667,640 GBP2022-07-01
Equity
3,876,753 GBP2024-06-30
4,377,933 GBP2023-06-30
4,801,024 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
157,188 GBP2023-07-01 ~ 2024-06-30
589,965 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
157,188 GBP2023-07-01 ~ 2024-06-30
589,965 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
157,188 GBP2023-07-01 ~ 2024-06-30
589,965 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-658,368 GBP2023-07-01 ~ 2024-06-30
-1,013,056 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-658,368 GBP2023-07-01 ~ 2024-06-30
-1,013,056 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
27,000 GBP2023-07-01 ~ 2024-06-30
24,585 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,744,364 GBP2023-07-01 ~ 2024-06-30
1,554,276 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
148,053 GBP2023-07-01 ~ 2024-06-30
131,194 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,999,739 GBP2023-07-01 ~ 2024-06-30
2,023,382 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
227,046 GBP2023-07-01 ~ 2024-06-30
207,035 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-323 GBP2023-07-01 ~ 2024-06-30
22,891 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
52,993 GBP2023-07-01 ~ 2024-06-30
151,439 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
176,847 GBP2024-06-30
176,847 GBP2023-06-30
Intangible Assets - Gross Cost
364,853 GBP2024-06-30
359,800 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
176,847 GBP2024-06-30
176,847 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
208,140 GBP2024-06-30
176,847 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
31,293 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
72,814 GBP2024-06-30
23,763 GBP2023-06-30
Furniture and fittings
542,966 GBP2024-06-30
521,100 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
664,781 GBP2024-06-30
593,864 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
23,763 GBP2023-06-30
Furniture and fittings
331,992 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
371,435 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
48,507 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
25,807 GBP2024-06-30
Furniture and fittings
376,495 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
419,942 GBP2024-06-30
Property, Plant & Equipment
Motor vehicles
47,007 GBP2024-06-30
Furniture and fittings
166,471 GBP2024-06-30
189,108 GBP2023-06-30
Finished Goods/Goods for Resale
4,463,915 GBP2024-06-30
5,021,897 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
189,533 GBP2024-06-30
107,467 GBP2023-06-30
Other Debtors
Current
38,645 GBP2024-06-30
78,237 GBP2023-06-30
Prepayments/Accrued Income
Current
157,760 GBP2024-06-30
123,612 GBP2023-06-30
Debtors
Current
385,938 GBP2024-06-30
309,316 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,334,930 GBP2024-06-30
1,276,904 GBP2023-06-30
Amounts owed to group undertakings
Current
147,960 GBP2024-06-30
122,894 GBP2023-06-30
Taxation/Social Security Payable
Current
76,078 GBP2024-06-30
168,505 GBP2023-06-30
Other Creditors
Current
58,981 GBP2024-06-30
133,230 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
186,542 GBP2024-06-30
45,850 GBP2023-06-30
Creditors
Current
1,804,491 GBP2024-06-30
1,747,383 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
323 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
87,699 GBP2024-06-30
88,022 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
133,384 shares2024-06-30
133,384 shares2023-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30