Cost of Sales
-87,101,637 GBP2022-07-01 ~ 2023-12-31
-50,602,429 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-1,301,444 GBP2022-07-01 ~ 2023-12-31
-713,086 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-9,096,326 GBP2022-07-01 ~ 2023-12-31
-5,678,905 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,368 GBP2022-07-01 ~ 2023-12-31
0 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,425,417 GBP2022-07-01 ~ 2023-12-31
1,639,452 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-1,264,351 GBP2022-07-01 ~ 2023-12-31
1,566,456 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Goodwill
127,959 GBP2023-12-31
157,495 GBP2022-06-30
Property, Plant & Equipment
1,363,527 GBP2023-12-31
1,247,290 GBP2022-06-30
Fixed Assets
1,491,486 GBP2023-12-31
1,404,785 GBP2022-06-30
Debtors
692,511 GBP2023-12-31
2,008,383 GBP2022-06-30
Cash at bank and in hand
0 GBP2023-12-31
680 GBP2022-06-30
Current Assets
16,577,535 GBP2023-12-31
9,574,447 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-16,504,983 GBP2023-12-31
-8,187,705 GBP2022-06-30
Net Current Assets/Liabilities
72,552 GBP2023-12-31
1,386,742 GBP2022-06-30
Total Assets Less Current Liabilities
1,564,038 GBP2023-12-31
2,791,527 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-146,341 GBP2023-12-31
0 GBP2022-06-30
Net Assets/Liabilities
1,417,697 GBP2023-12-31
2,682,048 GBP2022-06-30
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-06-30
50,000 GBP2021-06-30
Share premium
91,000 GBP2023-12-31
91,000 GBP2022-06-30
91,000 GBP2021-06-30
Retained earnings (accumulated losses)
1,276,697 GBP2023-12-31
2,541,048 GBP2022-06-30
2,541,048 GBP2021-06-30
Equity
1,417,697 GBP2023-12-31
2,682,048 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-1,264,351 GBP2022-07-01 ~ 2023-12-31
1,566,456 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,566,456 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
31,200 GBP2022-07-01 ~ 2023-12-31
23,680 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1292022-07-01 ~ 2023-12-31
1322021-07-01 ~ 2022-06-30
Wages/Salaries
6,004,917 GBP2022-07-01 ~ 2023-12-31
3,708,892 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
319,079 GBP2022-07-01 ~ 2023-12-31
286,659 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
6,924,306 GBP2022-07-01 ~ 2023-12-31
4,339,407 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
176,258 GBP2022-07-01 ~ 2023-12-31
123,779 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-109,479 GBP2022-07-01 ~ 2023-12-31
-1,186 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
196,869 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
68,910 GBP2023-12-31
39,374 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
29,536 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
967,285 GBP2023-12-31
947,444 GBP2022-06-30
Plant and equipment
645,513 GBP2023-12-31
629,184 GBP2022-06-30
Furniture and fittings
799,022 GBP2023-12-31
740,646 GBP2022-06-30
Computers
268,839 GBP2023-12-31
248,836 GBP2022-06-30
Motor vehicles
23,000 GBP2023-12-31
56,656 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
3,115,413 GBP2023-12-31
2,622,766 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,100 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
0 GBP2022-07-01 ~ 2023-12-31
Computers
0 GBP2022-07-01 ~ 2023-12-31
Motor vehicles
-33,656 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-52,756 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
522,328 GBP2023-12-31
380,751 GBP2022-06-30
Plant and equipment
388,026 GBP2023-12-31
321,375 GBP2022-06-30
Furniture and fittings
578,163 GBP2023-12-31
430,756 GBP2022-06-30
Computers
248,514 GBP2023-12-31
216,303 GBP2022-06-30
Motor vehicles
14,855 GBP2023-12-31
26,291 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,751,886 GBP2023-12-31
1,375,476 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
141,577 GBP2022-07-01 ~ 2023-12-31
Plant and equipment
75,905 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
147,407 GBP2022-07-01 ~ 2023-12-31
Computers
32,211 GBP2022-07-01 ~ 2023-12-31
Motor vehicles
9,305 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
406,405 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,254 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
0 GBP2022-07-01 ~ 2023-12-31
Computers
0 GBP2022-07-01 ~ 2023-12-31
Motor vehicles
-20,741 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,995 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
444,957 GBP2023-12-31
566,693 GBP2022-06-30
Plant and equipment
257,487 GBP2023-12-31
307,809 GBP2022-06-30
Furniture and fittings
220,859 GBP2023-12-31
309,890 GBP2022-06-30
Computers
20,325 GBP2023-12-31
32,533 GBP2022-06-30
Motor vehicles
8,145 GBP2023-12-31
30,365 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
519,397 GBP2023-12-31
1,815,007 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
58,041 GBP2023-12-31
0 GBP2022-06-30
Prepayments/Accrued Income
Current
115,073 GBP2023-12-31
193,376 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
692,511 GBP2023-12-31
2,008,383 GBP2022-06-30
Finished Goods/Goods for Resale
345,482 GBP2023-12-31
212,593 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
785,765 GBP2023-12-31
297,745 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
41,005 GBP2023-12-31
0 GBP2022-06-30
Trade Creditors/Trade Payables
Current
14,102,863 GBP2023-12-31
6,139,603 GBP2022-06-30
Amounts owed to group undertakings
Current
539,536 GBP2023-12-31
305,876 GBP2022-06-30
Corporation Tax Payable
Current
0 GBP2023-12-31
74,182 GBP2022-06-30
Other Taxation & Social Security Payable
Current
380,769 GBP2023-12-31
456,412 GBP2022-06-30
Other Creditors
Current
111,146 GBP2023-12-31
259,400 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
543,899 GBP2023-12-31
654,487 GBP2022-06-30
Creditors
Current
16,504,983 GBP2023-12-31
8,187,705 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
146,341 GBP2023-12-31
0 GBP2022-06-30
Bank Overdrafts
785,765 GBP2023-12-31
297,745 GBP2022-06-30
Total Borrowings
Current
785,765 GBP2023-12-31
297,745 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
53,553 GBP2023-12-31
0 GBP2022-06-30
Minimum gross finance lease payments owing
240,989 GBP2023-12-31
0 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
187,346 GBP2023-12-31
0 GBP2022-06-30
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
517,602 GBP2023-12-31
371,000 GBP2022-06-30
Between two and five year
1,174,589 GBP2023-12-31
1,023,250 GBP2022-06-30
More than five year
168,000 GBP2023-12-31
245,083 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,639,333 GBP2022-06-30