Turnover/Revenue
19,067,299 GBP2023-07-01 ~ 2024-06-30
17,363,406 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-13,059,978 GBP2023-07-01 ~ 2024-06-30
-11,941,245 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,007,321 GBP2023-07-01 ~ 2024-06-30
5,422,161 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-3,415,320 GBP2023-07-01 ~ 2024-06-30
-2,892,585 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-1,626,830 GBP2023-07-01 ~ 2024-06-30
-1,607,843 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
949,037 GBP2023-07-01 ~ 2024-06-30
881,932 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
702,314 GBP2023-07-01 ~ 2024-06-30
711,932 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,207,991 GBP2024-06-30
1,083,937 GBP2023-06-30
Total Inventories
3,431,665 GBP2024-06-30
3,246,592 GBP2023-06-30
Debtors
3,783,446 GBP2024-06-30
3,977,313 GBP2023-06-30
Cash at bank and in hand
68,221 GBP2024-06-30
210,187 GBP2023-06-30
Current Assets
7,283,332 GBP2024-06-30
7,434,092 GBP2023-06-30
Net Current Assets/Liabilities
3,892,175 GBP2024-06-30
3,829,010 GBP2023-06-30
Total Assets Less Current Liabilities
5,100,166 GBP2024-06-30
4,912,947 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-27,025 GBP2024-06-30
-42,120 GBP2023-06-30
Net Assets/Liabilities
5,037,521 GBP2024-06-30
4,835,207 GBP2023-06-30
Equity
Called up share capital
50,000 GBP2024-06-30
50,000 GBP2023-06-30
50,000 GBP2022-06-30
Revaluation reserve
66,627 GBP2024-06-30
66,627 GBP2023-06-30
81,175 GBP2022-06-30
Retained earnings (accumulated losses)
4,910,894 GBP2024-06-30
4,708,580 GBP2023-06-30
4,632,100 GBP2022-06-30
Equity
5,037,521 GBP2024-06-30
4,835,207 GBP2023-06-30
4,773,275 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
702,314 GBP2023-07-01 ~ 2024-06-30
711,932 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-07-01 ~ 2024-06-30
-650,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-500,000 GBP2023-07-01 ~ 2024-06-30
-650,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
726,480 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
711,932 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
169,731 GBP2023-07-01 ~ 2024-06-30
142,717 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,952,056 GBP2023-07-01 ~ 2024-06-30
2,507,502 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
291,673 GBP2023-07-01 ~ 2024-06-30
250,357 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,309,706 GBP2023-07-01 ~ 2024-06-30
2,816,360 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
62023-07-01 ~ 2024-06-30
62022-07-01 ~ 2023-06-30
Average Number of Employees
1062023-07-01 ~ 2024-06-30
932022-07-01 ~ 2023-06-30
Director Remuneration
178,367 GBP2023-07-01 ~ 2024-06-30
171,851 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
14,760 GBP2023-07-01 ~ 2024-06-30
15,450 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
237,259 GBP2023-07-01 ~ 2024-06-30
180,796 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
35,620 GBP2024-06-30
35,620 GBP2023-06-30
Deferred Tax Liabilities
35,620 GBP2024-06-30
35,620 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
200,000 GBP2024-06-30
200,000 GBP2023-06-30
Land and buildings, Long leasehold
636,800 GBP2024-06-30
636,800 GBP2023-06-30
Plant and equipment
483,387 GBP2024-06-30
420,771 GBP2023-06-30
Motor vehicles
1,205,080 GBP2024-06-30
1,044,281 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,525,267 GBP2024-06-30
2,301,852 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-87,563 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-87,563 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
27,810 GBP2024-06-30
25,029 GBP2023-06-30
Plant and equipment
398,440 GBP2024-06-30
379,150 GBP2023-06-30
Motor vehicles
806,536 GBP2024-06-30
734,783 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,317,276 GBP2024-06-30
1,217,915 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
2,781 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
19,290 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
142,123 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,731 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-70,370 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-70,370 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
172,190 GBP2024-06-30
174,971 GBP2023-06-30
Land and buildings, Long leasehold
552,310 GBP2024-06-30
557,847 GBP2023-06-30
Plant and equipment
84,947 GBP2024-06-30
41,621 GBP2023-06-30
Motor vehicles
398,544 GBP2024-06-30
309,498 GBP2023-06-30
Finished Goods/Goods for Resale
3,431,665 GBP2024-06-30
3,246,592 GBP2023-06-30
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,482,042 GBP2024-06-30
3,519,142 GBP2023-06-30
Other Debtors
Current, Amounts falling due within one year
5,841 GBP2024-06-30
5,441 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
3,783,446 GBP2024-06-30
3,977,313 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
634,374 GBP2024-06-30
779,265 GBP2023-06-30
Non-current, Amounts falling due after one year
27,025 GBP2024-06-30
42,120 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
35,620 GBP2024-06-30
35,620 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-06-30
50,000 shares2023-06-30
Bank Borrowings
Non-current
13,418 GBP2023-06-30
Total Borrowings
Non-current
27,025 GBP2024-06-30
42,120 GBP2023-06-30
Bank Borrowings
Current
13,427 GBP2024-06-30
52,273 GBP2023-06-30
Other Remaining Borrowings
Current
581,822 GBP2024-06-30
666,845 GBP2023-06-30
Total Borrowings
Current
634,374 GBP2024-06-30
779,265 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
43,393 GBP2024-06-30
60,147 GBP2023-06-30
Minimum gross finance lease payments owing
72,812 GBP2024-06-30
88,849 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,364 GBP2024-06-30
79,864 GBP2023-06-30
Between two and five year
252,053 GBP2024-06-30
277,250 GBP2023-06-30
More than five year
3,042 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
345,417 GBP2024-06-30
360,156 GBP2023-06-30
Dividend per share (interim)
10.002023-07-01 ~ 2024-06-30
13.002022-07-01 ~ 2023-06-30