Administrative Expenses
-5,911,302 GBP2024-07-01 ~ 2025-06-30
-4,757,192 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
87,295 GBP2024-07-01 ~ 2025-06-30
44,377 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
607,402 GBP2024-07-01 ~ 2025-06-30
1,106,431 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
368,009 GBP2024-07-01 ~ 2025-06-30
650,517 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
874,172 GBP2025-06-30
577,536 GBP2024-06-30
Fixed Assets - Investments
1,290,308 GBP2025-06-30
999,312 GBP2024-06-30
Fixed Assets
2,164,480 GBP2025-06-30
1,576,848 GBP2024-06-30
Debtors
4,777,685 GBP2025-06-30
4,033,582 GBP2024-06-30
Cash at bank and in hand
4,342,554 GBP2025-06-30
3,657,467 GBP2024-06-30
Current Assets
13,340,723 GBP2025-06-30
11,972,322 GBP2024-06-30
Creditors
Amounts falling due within one year
-9,779,973 GBP2025-06-30
-8,498,567 GBP2024-06-30
Net Current Assets/Liabilities
3,560,750 GBP2025-06-30
3,473,755 GBP2024-06-30
Total Assets Less Current Liabilities
5,725,230 GBP2025-06-30
5,050,603 GBP2024-06-30
Creditors
Amounts falling due after one year
-315,898 GBP2025-06-30
-65,250 GBP2024-06-30
Net Assets/Liabilities
5,284,855 GBP2025-06-30
4,916,846 GBP2024-06-30
Equity
Called up share capital
120 GBP2025-06-30
120 GBP2024-06-30
120 GBP2023-06-30
Capital redemption reserve
30 GBP2025-06-30
30 GBP2024-06-30
30 GBP2023-06-30
Retained earnings (accumulated losses)
5,284,705 GBP2025-06-30
4,916,696 GBP2024-06-30
4,266,179 GBP2023-06-30
Equity
5,284,855 GBP2025-06-30
4,916,846 GBP2024-06-30
4,266,329 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
368,009 GBP2024-07-01 ~ 2025-06-30
650,517 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
9,500 GBP2024-07-01 ~ 2025-06-30
10,500 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
392024-07-01 ~ 2025-06-30
352023-07-01 ~ 2024-06-30
Wages/Salaries
2,144,158 GBP2024-07-01 ~ 2025-06-30
1,960,390 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,249 GBP2024-07-01 ~ 2025-06-30
85,578 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,569,089 GBP2024-07-01 ~ 2025-06-30
2,277,507 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
681,923 GBP2024-07-01 ~ 2025-06-30
815,475 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,970 GBP2024-07-01 ~ 2025-06-30
-10,867 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2024-06-30
Development expenditure
488,889 GBP2024-06-30
Intangible Assets - Gross Cost
688,889 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2024-06-30
Development expenditure
488,889 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
688,889 GBP2024-06-30
Intangible Assets
Goodwill
0 GBP2025-06-30
0 GBP2024-06-30
Development expenditure
0 GBP2025-06-30
0 GBP2024-06-30
Intangible Assets
0 GBP2025-06-30
0 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
73,125 GBP2025-06-30
73,125 GBP2024-06-30
Plant and equipment
86,222 GBP2025-06-30
0 GBP2024-06-30
Furniture and fittings
429,369 GBP2025-06-30
429,369 GBP2024-06-30
Motor vehicles
948,725 GBP2025-06-30
726,985 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,537,441 GBP2025-06-30
1,229,479 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-275,022 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-275,022 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
55,639 GBP2025-06-30
55,639 GBP2024-06-30
Plant and equipment
3,449 GBP2025-06-30
0 GBP2024-06-30
Furniture and fittings
242,961 GBP2025-06-30
210,063 GBP2024-06-30
Motor vehicles
361,220 GBP2025-06-30
386,241 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
663,269 GBP2025-06-30
651,943 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
3,449 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
32,898 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
153,573 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
189,920 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-178,594 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-178,594 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Improvements to leasehold property
17,486 GBP2025-06-30
17,486 GBP2024-06-30
Plant and equipment
82,773 GBP2025-06-30
0 GBP2024-06-30
Furniture and fittings
186,408 GBP2025-06-30
219,306 GBP2024-06-30
Motor vehicles
587,505 GBP2025-06-30
340,744 GBP2024-06-30
Finished Goods/Goods for Resale
4,220,484 GBP2025-06-30
4,281,273 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
4,050,273 GBP2025-06-30
3,264,873 GBP2024-06-30
Other Debtors
Current
668,635 GBP2025-06-30
692,107 GBP2024-06-30
Prepayments/Accrued Income
Current
58,777 GBP2025-06-30
76,602 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
98,814 GBP2025-06-30
0 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
180,800 GBP2025-06-30
171,673 GBP2024-06-30
Trade Creditors/Trade Payables
Current
4,379,902 GBP2025-06-30
4,294,315 GBP2024-06-30
Corporation Tax Payable
Current
183,423 GBP2025-06-30
338,861 GBP2024-06-30
Other Taxation & Social Security Payable
Current
892,198 GBP2025-06-30
577,098 GBP2024-06-30
Other Creditors
Current
2,658,498 GBP2025-06-30
2,349,466 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
1,386,338 GBP2025-06-30
767,154 GBP2024-06-30
Creditors
Current
9,779,973 GBP2025-06-30
8,498,567 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
69,716 GBP2025-06-30
0 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
246,182 GBP2025-06-30
65,250 GBP2024-06-30
Creditors
Non-current
315,898 GBP2025-06-30
65,250 GBP2024-06-30
Bank Borrowings
168,530 GBP2025-06-30
0 GBP2024-06-30
Total Borrowings
Current
98,814 GBP2025-06-30
0 GBP2024-06-30
Non-current
69,716 GBP2025-06-30
0 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
180,800 GBP2025-06-30
171,673 GBP2024-06-30
Minimum gross finance lease payments owing
426,982 GBP2025-06-30
236,923 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2025-06-30
120 shares2024-06-30