Cost of Sales
-12,926,318 GBP2022-07-01 ~ 2023-06-30
-12,096,753 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-1,317,429 GBP2022-07-01 ~ 2023-06-30
-1,193,052 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
6,930 GBP2022-07-01 ~ 2023-06-30
13,344 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
250,734 GBP2022-07-01 ~ 2023-06-30
264,757 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
187,555 GBP2022-07-01 ~ 2023-06-30
190,237 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
251,542 GBP2023-06-30
375,951 GBP2022-06-30
Investment Property
100,000 GBP2023-06-30
100,000 GBP2022-06-30
Fixed Assets
351,542 GBP2023-06-30
475,951 GBP2022-06-30
Debtors
1,104,406 GBP2023-06-30
672,223 GBP2022-06-30
Cash at bank and in hand
349,234 GBP2023-06-30
858,455 GBP2022-06-30
Current Assets
2,672,666 GBP2023-06-30
2,698,476 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-1,502,694 GBP2023-06-30
-1,452,113 GBP2022-06-30
Net Current Assets/Liabilities
1,169,972 GBP2023-06-30
1,246,363 GBP2022-06-30
Total Assets Less Current Liabilities
1,521,514 GBP2023-06-30
1,722,314 GBP2022-06-30
Net Assets/Liabilities
1,474,576 GBP2023-06-30
1,662,021 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
1,474,476 GBP2023-06-30
1,661,921 GBP2022-06-30
1,846,684 GBP2021-06-30
Equity
1,474,576 GBP2023-06-30
1,662,021 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
187,555 GBP2022-07-01 ~ 2023-06-30
190,237 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-375,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-375,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
13,500 GBP2022-07-01 ~ 2023-06-30
11,900 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
512022-07-01 ~ 2023-06-30
512021-07-01 ~ 2022-06-30
Wages/Salaries
1,661,971 GBP2022-07-01 ~ 2023-06-30
1,504,736 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
155,765 GBP2022-07-01 ~ 2023-06-30
124,644 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,968,043 GBP2022-07-01 ~ 2023-06-30
1,778,687 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
90,418 GBP2022-07-01 ~ 2023-06-30
91,532 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,355 GBP2022-07-01 ~ 2023-06-30
26,221 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
343,944 GBP2023-06-30
343,944 GBP2022-06-30
Plant and equipment
262,555 GBP2023-06-30
256,751 GBP2022-06-30
Furniture and fittings
513,594 GBP2023-06-30
503,954 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,120,093 GBP2023-06-30
1,104,649 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,000 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
0 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-1,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
329,456 GBP2023-06-30
264,486 GBP2022-06-30
Plant and equipment
202,860 GBP2023-06-30
178,403 GBP2022-06-30
Furniture and fittings
336,235 GBP2023-06-30
285,809 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
868,551 GBP2023-06-30
728,698 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
64,970 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
24,457 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
50,426 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,853 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
14,488 GBP2023-06-30
79,458 GBP2022-06-30
Plant and equipment
59,695 GBP2023-06-30
78,348 GBP2022-06-30
Furniture and fittings
177,359 GBP2023-06-30
218,145 GBP2022-06-30
Investment Property - Fair Value Model
100,000 GBP2022-06-30
Finished Goods/Goods for Resale
1,078,255 GBP2023-06-30
1,026,604 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
411,855 GBP2023-06-30
314,871 GBP2022-06-30
Other Debtors
Current
223,085 GBP2023-06-30
10,000 GBP2022-06-30
Prepayments/Accrued Income
Current
57,978 GBP2023-06-30
65,864 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
692,918 GBP2023-06-30
390,735 GBP2022-06-30
Other Debtors
Non-current
411,488 GBP2023-06-30
281,488 GBP2022-06-30
Trade Creditors/Trade Payables
Current
458,801 GBP2023-06-30
495,384 GBP2022-06-30
Amounts owed to group undertakings
Current
410,237 GBP2023-06-30
276,720 GBP2022-06-30
Corporation Tax Payable
Current
76,534 GBP2023-06-30
48,299 GBP2022-06-30
Other Taxation & Social Security Payable
Current
164,038 GBP2023-06-30
102,919 GBP2022-06-30
Other Creditors
Current
0 GBP2023-06-30
175,400 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
393,084 GBP2023-06-30
353,391 GBP2022-06-30
Creditors
Current
1,502,694 GBP2023-06-30
1,452,113 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,847 GBP2023-06-30
96,452 GBP2022-06-30
Between two and five year
580,000 GBP2023-06-30
380,847 GBP2022-06-30
More than five year
314,583 GBP2023-06-30
363,750 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,040,430 GBP2023-06-30
841,049 GBP2022-06-30