Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
24,069,193 GBP2023-07-01 ~ 2024-06-30
19,450,742 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
20,258,900 GBP2023-07-01 ~ 2024-06-30
16,159,028 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,810,293 GBP2023-07-01 ~ 2024-06-30
3,291,714 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,232,407 GBP2023-07-01 ~ 2024-06-30
2,804,325 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
577,886 GBP2023-07-01 ~ 2024-06-30
487,389 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,095 GBP2023-07-01 ~ 2024-06-30
703 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
151,219 GBP2023-07-01 ~ 2024-06-30
104,724 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
427,762 GBP2023-07-01 ~ 2024-06-30
383,368 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
130,115 GBP2023-07-01 ~ 2024-06-30
19,762 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
297,647 GBP2023-07-01 ~ 2024-06-30
363,606 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
297,647 GBP2023-07-01 ~ 2024-06-30
363,606 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
4,368,253 GBP2024-06-30
3,929,991 GBP2023-06-30
Total Inventories
4,943,499 GBP2024-06-30
4,295,587 GBP2023-06-30
Debtors
3,498,626 GBP2024-06-30
2,573,161 GBP2023-06-30
Cash at bank and in hand
2,733 GBP2024-06-30
22,194 GBP2023-06-30
Current Assets
8,444,858 GBP2024-06-30
6,890,942 GBP2023-06-30
Creditors
Current
8,051,967 GBP2024-06-30
6,744,886 GBP2023-06-30
Net Current Assets/Liabilities
392,891 GBP2024-06-30
146,056 GBP2023-06-30
Total Assets Less Current Liabilities
4,761,144 GBP2024-06-30
4,076,047 GBP2023-06-30
Net Assets/Liabilities
3,456,280 GBP2024-06-30
3,158,633 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
3,456,180 GBP2024-06-30
3,158,533 GBP2023-06-30
2,794,927 GBP2022-06-30
Equity
3,456,280 GBP2024-06-30
3,158,633 GBP2023-06-30
2,795,027 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
297,647 GBP2023-07-01 ~ 2024-06-30
363,606 GBP2022-07-01 ~ 2023-06-30
Bank Overdrafts
-413,815 GBP2024-06-30
-842,987 GBP2023-06-30
-455,080 GBP2022-06-30
Wages/Salaries
3,586,248 GBP2023-07-01 ~ 2024-06-30
3,231,077 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
406,696 GBP2023-07-01 ~ 2024-06-30
367,398 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,649 GBP2023-07-01 ~ 2024-06-30
73,266 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,070,593 GBP2023-07-01 ~ 2024-06-30
3,671,741 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
902023-07-01 ~ 2024-06-30
872022-07-01 ~ 2023-06-30
Director Remuneration
158,771 GBP2023-07-01 ~ 2024-06-30
158,362 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
317,749 GBP2023-07-01 ~ 2024-06-30
234,557 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
12,000 GBP2023-07-01 ~ 2024-06-30
12,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
72,745 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
106,941 GBP2023-07-01 ~ 2024-06-30
95,842 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,187,666 GBP2024-06-30
4,168,416 GBP2023-06-30
Furniture and fittings
1,089,937 GBP2024-06-30
1,076,919 GBP2023-06-30
Motor vehicles
1,305,676 GBP2024-06-30
586,733 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
6,583,279 GBP2024-06-30
5,832,068 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-38,974 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-38,974 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
727,299 GBP2024-06-30
640,302 GBP2023-06-30
Furniture and fittings
970,856 GBP2024-06-30
906,559 GBP2023-06-30
Motor vehicles
516,871 GBP2024-06-30
355,216 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,215,026 GBP2024-06-30
1,902,077 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86,997 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
64,297 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
166,455 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
317,749 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,800 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,800 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
3,460,367 GBP2024-06-30
3,528,114 GBP2023-06-30
Furniture and fittings
119,081 GBP2024-06-30
170,360 GBP2023-06-30
Motor vehicles
788,805 GBP2024-06-30
231,517 GBP2023-06-30
Finished Goods
4,943,499 GBP2024-06-30
4,295,587 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,282,018 GBP2024-06-30
1,616,936 GBP2023-06-30
Other Debtors
Current
92,681 GBP2024-06-30
61,940 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
59,457 GBP2024-06-30
22,006 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
17,438 GBP2023-06-30
Prepayments/Accrued Income
Current
141,494 GBP2024-06-30
158,204 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,498,626 GBP2024-06-30
2,573,161 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
543,031 GBP2024-06-30
974,431 GBP2023-06-30
Other Remaining Borrowings
Current
500,000 GBP2024-06-30
500,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
233,441 GBP2024-06-30
35,909 GBP2023-06-30
Trade Creditors/Trade Payables
Current
6,265,316 GBP2024-06-30
4,670,028 GBP2023-06-30
Corporation Tax Payable
Current
22,888 GBP2024-06-30
72,745 GBP2023-06-30
Other Taxation & Social Security Payable
Current
106,037 GBP2024-06-30
110,060 GBP2023-06-30
Other Creditors
Current
37,800 GBP2024-06-30
115,444 GBP2023-06-30
Accrued Liabilities
Current
112,737 GBP2024-06-30
191,269 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
547,418 GBP2024-06-30
661,771 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
413,039 GBP2024-06-30
50,052 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
182,084 GBP2024-06-30
131,444 GBP2023-06-30
Non-current, Between two and five year
365,334 GBP2024-06-30
Between two and five year, Non-current
371,859 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
50,052 GBP2023-06-30
hire purchase agreements
646,480 GBP2024-06-30
85,961 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
151,858 GBP2024-06-30
148,941 GBP2023-06-30
Between one and five year
210,531 GBP2024-06-30
286,504 GBP2023-06-30
More than five year
517,122 GBP2024-06-30
548,922 GBP2023-06-30
All periods
879,511 GBP2024-06-30
984,367 GBP2023-06-30
Bank Overdrafts
Secured
413,815 GBP2024-06-30
842,987 GBP2023-06-30
Bank Borrowings
Secured
676,634 GBP2024-06-30
793,215 GBP2023-06-30
Total Borrowings
Secured
1,736,929 GBP2024-06-30
1,722,163 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
344,407 GBP2024-06-30
205,591 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
344,407 GBP2024-06-30
205,591 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
297,647 GBP2023-07-01 ~ 2024-06-30