Distribution Costs
-829,156 GBP2024-01-01 ~ 2024-12-31
-1,301,444 GBP2022-07-01 ~ 2023-12-31
Administrative Expenses
-6,083,214 GBP2024-01-01 ~ 2024-12-31
-9,096,326 GBP2022-07-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,922 GBP2024-01-01 ~ 2024-12-31
1,368 GBP2022-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-62,932 GBP2024-01-01 ~ 2024-12-31
-1,425,417 GBP2022-07-01 ~ 2023-12-31
Profit/Loss
-173,524 GBP2024-01-01 ~ 2024-12-31
-1,264,351 GBP2022-07-01 ~ 2023-12-31
Intangible Assets
Goodwill
108,260 GBP2024-12-31
127,959 GBP2023-12-31
Property, Plant & Equipment
1,477,786 GBP2024-12-31
1,363,527 GBP2023-12-31
Fixed Assets
1,586,046 GBP2024-12-31
1,491,486 GBP2023-12-31
Debtors
1,340,685 GBP2024-12-31
692,511 GBP2023-12-31
Current Assets
17,517,777 GBP2024-12-31
16,577,535 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,596,329 GBP2024-12-31
Net Current Assets/Liabilities
-78,552 GBP2024-12-31
72,552 GBP2023-12-31
Total Assets Less Current Liabilities
1,507,494 GBP2024-12-31
1,564,038 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-152,729 GBP2024-12-31
-146,341 GBP2023-12-31
Net Assets/Liabilities
1,244,173 GBP2024-12-31
1,417,697 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-06-30
Share premium
91,000 GBP2024-12-31
91,000 GBP2023-12-31
91,000 GBP2022-06-30
Retained earnings (accumulated losses)
1,103,173 GBP2024-12-31
1,276,697 GBP2023-12-31
2,541,048 GBP2022-06-30
Equity
1,244,173 GBP2024-12-31
1,417,697 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-173,524 GBP2024-01-01 ~ 2024-12-31
-1,264,351 GBP2022-07-01 ~ 2023-12-31
Audit Fees/Expenses
26,820 GBP2024-01-01 ~ 2024-12-31
31,200 GBP2022-07-01 ~ 2023-12-31
Average Number of Employees
1212024-01-01 ~ 2024-12-31
1292022-07-01 ~ 2023-12-31
Wages/Salaries
4,186,106 GBP2024-01-01 ~ 2024-12-31
6,004,917 GBP2022-07-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
201,315 GBP2024-01-01 ~ 2024-12-31
319,079 GBP2022-07-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,767,861 GBP2024-01-01 ~ 2024-12-31
6,924,306 GBP2022-07-01 ~ 2023-12-31
Director Remuneration
141,315 GBP2024-01-01 ~ 2024-12-31
176,258 GBP2022-07-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
110,592 GBP2024-01-01 ~ 2024-12-31
-109,479 GBP2022-07-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
196,869 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
88,609 GBP2024-12-31
68,910 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
19,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,117,310 GBP2024-12-31
967,285 GBP2023-12-31
Plant and equipment
804,968 GBP2024-12-31
645,513 GBP2023-12-31
Furniture and fittings
1,002,537 GBP2024-12-31
799,022 GBP2023-12-31
Computers
300,598 GBP2024-12-31
268,839 GBP2023-12-31
Motor vehicles
23,000 GBP2024-12-31
23,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,248,413 GBP2024-12-31
3,115,413 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,580 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-83,729 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-318,364 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
417,380 GBP2024-12-31
522,328 GBP2023-12-31
Plant and equipment
446,838 GBP2024-12-31
388,026 GBP2023-12-31
Furniture and fittings
621,214 GBP2024-12-31
578,163 GBP2023-12-31
Computers
264,590 GBP2024-12-31
248,514 GBP2023-12-31
Motor vehicles
20,605 GBP2024-12-31
14,855 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,770,627 GBP2024-12-31
1,751,886 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
117,255 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
62,343 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
107,795 GBP2024-01-01 ~ 2024-12-31
Computers
16,076 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
309,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,531 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-64,744 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-290,478 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
699,930 GBP2024-12-31
444,957 GBP2023-12-31
Plant and equipment
358,130 GBP2024-12-31
257,487 GBP2023-12-31
Furniture and fittings
381,323 GBP2024-12-31
220,859 GBP2023-12-31
Computers
36,008 GBP2024-12-31
20,325 GBP2023-12-31
Motor vehicles
2,395 GBP2024-12-31
8,145 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
939,389 GBP2024-12-31
519,397 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
58,041 GBP2024-12-31
58,041 GBP2023-12-31
Other Debtors
Current
188,120 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
155,135 GBP2024-12-31
115,073 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,340,685 GBP2024-12-31
Amounts falling due within one year, Current
692,511 GBP2023-12-31
Finished Goods/Goods for Resale
380,010 GBP2024-12-31
345,482 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,093,755 GBP2024-12-31
785,765 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
52,681 GBP2024-12-31
41,005 GBP2023-12-31
Trade Creditors/Trade Payables
Current
15,251,598 GBP2024-12-31
14,102,863 GBP2023-12-31
Amounts owed to group undertakings
Current
697,106 GBP2024-12-31
539,536 GBP2023-12-31
Other Taxation & Social Security Payable
Current
115,972 GBP2024-12-31
380,769 GBP2023-12-31
Other Creditors
Current
90,157 GBP2024-12-31
111,146 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
295,060 GBP2024-12-31
543,899 GBP2023-12-31
Creditors
Current
17,596,329 GBP2024-12-31
16,504,983 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
152,729 GBP2024-12-31
146,341 GBP2023-12-31
Bank Overdrafts
1,093,755 GBP2024-12-31
785,765 GBP2023-12-31
Total Borrowings
Current
1,093,755 GBP2024-12-31
785,765 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
67,918 GBP2024-12-31
53,553 GBP2023-12-31
Minimum gross finance lease payments owing
265,465 GBP2024-12-31
240,989 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
205,410 GBP2024-12-31
187,346 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2024-12-31
40,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
609,775 GBP2024-12-31
Between two and five year
1,006,973 GBP2024-12-31
More than five year
168,000 GBP2024-12-31