Average Number of Employees
3192021-07-04 ~ 2022-07-02
2742020-06-28 ~ 2021-07-03
Par Value of Share
Class 1 ordinary share
12021-07-04 ~ 2022-07-02
Turnover/Revenue
27,837,614 GBP2021-07-04 ~ 2022-07-02
22,095,603 GBP2020-06-28 ~ 2021-07-03
Cost of Sales
-17,217,410 GBP2021-07-04 ~ 2022-07-02
-14,259,196 GBP2020-06-28 ~ 2021-07-03
Gross Profit/Loss
10,620,204 GBP2021-07-04 ~ 2022-07-02
7,836,407 GBP2020-06-28 ~ 2021-07-03
Distribution Costs
-885,772 GBP2021-07-04 ~ 2022-07-02
-822,986 GBP2020-06-28 ~ 2021-07-03
Administrative Expenses
-7,743,367 GBP2021-07-04 ~ 2022-07-02
-6,485,168 GBP2020-06-28 ~ 2021-07-03
Operating Profit/Loss
2,044,806 GBP2021-07-04 ~ 2022-07-02
1,523,224 GBP2020-06-28 ~ 2021-07-03
Profit/Loss on Ordinary Activities Before Tax
1,933,267 GBP2021-07-04 ~ 2022-07-02
1,401,229 GBP2020-06-28 ~ 2021-07-03
Profit/Loss
1,561,231 GBP2021-07-04 ~ 2022-07-02
1,234,744 GBP2020-06-28 ~ 2021-07-03
Comprehensive Income/Expense
1,530,865 GBP2021-07-04 ~ 2022-07-02
1,216,744 GBP2020-06-28 ~ 2021-07-03
Intangible Assets
33,201 GBP2022-07-02
855 GBP2021-07-03
Property, Plant & Equipment
5,408,144 GBP2022-07-02
5,097,655 GBP2021-07-03
Fixed Assets - Investments
50 GBP2022-07-02
50 GBP2021-07-03
Fixed Assets
5,441,395 GBP2022-07-02
5,098,560 GBP2021-07-03
Total Inventories
2,347,679 GBP2022-07-02
1,455,583 GBP2021-07-03
Debtors
4,486,733 GBP2022-07-02
3,641,085 GBP2021-07-03
Cash at bank and in hand
1,471,794 GBP2022-07-02
1,421,246 GBP2021-07-03
Current Assets
8,306,206 GBP2022-07-02
6,517,914 GBP2021-07-03
Net Current Assets/Liabilities
1,278,184 GBP2022-07-02
1,043,125 GBP2021-07-03
Total Assets Less Current Liabilities
6,719,579 GBP2022-07-02
6,141,685 GBP2021-07-03
Net Assets/Liabilities
4,947,709 GBP2022-07-02
4,319,344 GBP2021-07-03
Equity
Called up share capital
40,000 GBP2022-07-02
40,000 GBP2021-07-03
40,000 GBP2020-06-27
Revaluation reserve
117,759 GBP2022-07-02
192,426 GBP2021-07-03
210,426 GBP2020-06-27
Retained earnings (accumulated losses)
4,789,950 GBP2022-07-02
4,086,918 GBP2021-07-03
3,352,174 GBP2020-06-27
Equity
4,947,709 GBP2022-07-02
4,319,344 GBP2021-07-03
3,602,600 GBP2020-06-27
Dividends Paid
Retained earnings (accumulated losses)
-902,500 GBP2021-07-04 ~ 2022-07-02
-500,000 GBP2020-06-28 ~ 2021-07-03
Dividends Paid
-902,500 GBP2021-07-04 ~ 2022-07-02
-500,000 GBP2020-06-28 ~ 2021-07-03
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,605,532 GBP2021-07-04 ~ 2022-07-02
1,234,744 GBP2020-06-28 ~ 2021-07-03
Bank Overdrafts
-668,028 GBP2020-06-27
Property, Plant & Equipment - Depreciation Expense
Owned assets
536,452 GBP2021-07-04 ~ 2022-07-02
457,524 GBP2020-06-28 ~ 2021-07-03
Current Tax for the Period
33,733 GBP2021-07-04 ~ 2022-07-02
Tax Expense/Credit at Applicable Tax Rate
367,321 GBP2021-07-04 ~ 2022-07-02
266,234 GBP2020-06-28 ~ 2021-07-03
Property, Plant & Equipment - Gross Cost
Land and buildings
2,681,876 GBP2022-07-02
2,841,558 GBP2021-07-03
Plant and equipment
10,003,923 GBP2022-07-02
10,697,857 GBP2021-07-03
Property, Plant & Equipment - Disposals
Land and buildings
-180,000 GBP2021-07-04 ~ 2022-07-02
Plant and equipment
-1,273,060 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
404,810 GBP2022-07-02
381,429 GBP2021-07-03
Plant and equipment
8,146,922 GBP2022-07-02
9,155,404 GBP2021-07-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,431 GBP2021-07-04 ~ 2022-07-02
Plant and equipment
262,582 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-1,050 GBP2021-07-04 ~ 2022-07-02
Plant and equipment
-1,271,064 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment
Land and buildings
2,277,066 GBP2022-07-02
2,460,129 GBP2021-07-03
Plant and equipment
1,857,001 GBP2022-07-02
1,542,453 GBP2021-07-03
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,315,804 GBP2022-07-02
2,179,028 GBP2021-07-03
Motor vehicles
77,761 GBP2022-07-02
218,048 GBP2021-07-03
Property, Plant & Equipment - Gross Cost
15,652,183 GBP2022-07-02
16,597,572 GBP2021-07-03
Property, Plant & Equipment - Disposals
Furniture and fittings
-278,150 GBP2021-07-04 ~ 2022-07-02
Motor vehicles
-147,937 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Disposals
-1,973,276 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,148,995 GBP2022-07-02
1,263,015 GBP2021-07-03
Motor vehicles
44,717 GBP2022-07-02
123,134 GBP2021-07-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,244,039 GBP2022-07-02
11,499,917 GBP2021-07-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
164,130 GBP2021-07-04 ~ 2022-07-02
Motor vehicles
69,520 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
536,452 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-278,150 GBP2021-07-04 ~ 2022-07-02
Motor vehicles
-147,937 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,792,330 GBP2021-07-04 ~ 2022-07-02
Property, Plant & Equipment
Furniture and fittings
1,166,809 GBP2022-07-02
916,013 GBP2021-07-03
Motor vehicles
33,044 GBP2022-07-02
94,914 GBP2021-07-03
Trade Debtors/Trade Receivables
Current
3,281,328 GBP2022-07-02
2,775,550 GBP2021-07-03
Amounts Owed by Group Undertakings
Current
461 GBP2022-07-02
Other Debtors
Current
143,453 GBP2022-07-02
119,217 GBP2021-07-03
Amount of value-added tax that is recoverable
Current
97,161 GBP2022-07-02
139,777 GBP2021-07-03
Prepayments/Accrued Income
Current
964,330 GBP2022-07-02
606,541 GBP2021-07-03
Debtors
Amounts falling due within one year, Current
4,486,733 GBP2022-07-02
3,641,085 GBP2021-07-03
Bank Borrowings/Overdrafts
Current
3,023,860 GBP2022-07-02
2,428,535 GBP2021-07-03
Finance Lease Liabilities - Total Present Value
Current
152,250 GBP2022-07-02
154,191 GBP2021-07-03
Trade Creditors/Trade Payables
Current
2,856,316 GBP2022-07-02
1,986,272 GBP2021-07-03
Corporation Tax Payable
Current
33,733 GBP2022-07-02
Other Taxation & Social Security Payable
Current
569,795 GBP2022-07-02
340,557 GBP2021-07-03
Other Creditors
Current
142,833 GBP2022-07-02
97,474 GBP2021-07-03
Accrued Liabilities/Deferred Income
Current
249,235 GBP2022-07-02
467,760 GBP2021-07-03
Bank Borrowings/Overdrafts
Non-current
1,049,213 GBP2022-07-02
1,303,002 GBP2021-07-03
Finance Lease Liabilities - Total Present Value
Non-current
187,503 GBP2022-07-02
352,854 GBP2021-07-03
Between one and five year, hire purchase agreements
187,503 GBP2022-07-02
352,854 GBP2021-07-03
hire purchase agreements
339,753 GBP2022-07-02
507,045 GBP2021-07-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
755,931 GBP2022-07-02
737,107 GBP2021-07-03
Between one and five year
1,560,837 GBP2022-07-02
1,726,358 GBP2021-07-03
More than five year
633,537 GBP2022-07-02
767,374 GBP2021-07-03
All periods
2,950,305 GBP2022-07-02
3,230,839 GBP2021-07-03
Total Borrowings
Secured
4,412,826 GBP2022-07-02
4,238,582 GBP2021-07-03
Amounts set aside to cover potential liabilities or losses
Deferred taxation
535,154 GBP2022-07-02
166,485 GBP2021-07-03
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2022-07-02
Profit/Loss
Retained earnings (accumulated losses)
1,561,231 GBP2021-07-04 ~ 2022-07-02