Average Number of Employees
452023-07-01 ~ 2024-06-30
452022-07-01 ~ 2023-06-30
Property, Plant & Equipment
3,421,450 GBP2024-06-30
2,049,644 GBP2023-06-30
Fixed Assets - Investments
5,220,636 GBP2024-06-30
5,220,636 GBP2023-06-30
Fixed Assets
8,642,086 GBP2024-06-30
7,270,280 GBP2023-06-30
Total Inventories
7,657,160 GBP2024-06-30
8,865,346 GBP2023-06-30
Debtors
Current
3,698,387 GBP2024-06-30
2,947,476 GBP2023-06-30
Cash at bank and in hand
414,241 GBP2024-06-30
78,474 GBP2023-06-30
Current Assets
11,769,788 GBP2024-06-30
11,891,296 GBP2023-06-30
Net Current Assets/Liabilities
-968,375 GBP2024-06-30
1,293,026 GBP2023-06-30
Total Assets Less Current Liabilities
7,673,711 GBP2024-06-30
8,563,306 GBP2023-06-30
Net Assets/Liabilities
5,872,383 GBP2024-06-30
6,238,382 GBP2023-06-30
Equity
Called up share capital
500,001 GBP2024-06-30
500,001 GBP2023-06-30
500,000 GBP2022-07-01
Share premium
3,699,999 GBP2024-06-30
3,699,999 GBP2023-06-30
1,200,000 GBP2022-07-01
Retained earnings (accumulated losses)
1,672,383 GBP2024-06-30
2,038,382 GBP2023-06-30
1,748,500 GBP2022-07-01
Equity
5,872,383 GBP2024-06-30
6,238,382 GBP2023-06-30
3,448,500 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-365,999 GBP2023-07-01 ~ 2024-06-30
289,882 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-365,999 GBP2023-07-01 ~ 2024-06-30
289,882 GBP2022-07-01 ~ 2023-06-30
Issue of Equity Instruments
Called up share capital
1 GBP2022-07-01 ~ 2023-06-30
Issue of Equity Instruments
2,500,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Called up share capital
1 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
2,500,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
1,700,328 GBP2024-06-30
1,700,328 GBP2023-06-30
Plant and equipment
3,164,987 GBP2024-06-30
674,841 GBP2023-06-30
Motor vehicles
70,176 GBP2024-06-30
132,994 GBP2023-06-30
Furniture and fittings
614,335 GBP2024-06-30
609,562 GBP2023-06-30
Other
909,091 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,549,826 GBP2024-06-30
4,026,816 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-57,284 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-62,818 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-120,102 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
454,173 GBP2023-06-30
Motor vehicles
45,277 GBP2023-06-30
Furniture and fittings
579,979 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,977,172 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
169,434 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
250,109 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-57,284 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-41,621 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-98,905 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
566,323 GBP2024-06-30
Motor vehicles
29,242 GBP2024-06-30
Furniture and fittings
601,113 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,128,376 GBP2024-06-30
Property, Plant & Equipment
Buildings
768,630 GBP2024-06-30
802,585 GBP2023-06-30
Plant and equipment
2,598,664 GBP2024-06-30
220,668 GBP2023-06-30
Motor vehicles
40,934 GBP2024-06-30
87,717 GBP2023-06-30
Furniture and fittings
13,222 GBP2024-06-30
29,583 GBP2023-06-30
Other
909,091 GBP2023-06-30
Raw materials and consumables
178,796 GBP2024-06-30
232,384 GBP2023-06-30
Finished Goods/Goods for Resale
7,478,364 GBP2024-06-30
8,632,962 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,132,122 GBP2024-06-30
1,957,083 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
987,148 GBP2024-06-30
562,311 GBP2023-06-30
Other Debtors
Current
181,723 GBP2024-06-30
183,782 GBP2023-06-30
Prepayments/Accrued Income
Current
358,812 GBP2024-06-30
188,268 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
38,582 GBP2024-06-30
56,032 GBP2023-06-30
Bank Overdrafts
-8,385,537 GBP2024-06-30
-6,876,857 GBP2023-06-30
Cash and Cash Equivalents
-7,971,296 GBP2024-06-30
-6,798,383 GBP2023-06-30
Bank Overdrafts
Current
8,385,537 GBP2024-06-30
6,876,857 GBP2023-06-30
Other Remaining Borrowings
Current
500,000 GBP2024-06-30
750,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
871,685 GBP2024-06-30
411,122 GBP2023-06-30
Amounts owed to group undertakings
Current
1,809,545 GBP2024-06-30
1,897,015 GBP2023-06-30
Taxation/Social Security Payable
Current
69,436 GBP2024-06-30
68,965 GBP2023-06-30
Other Creditors
Current
346,350 GBP2024-06-30
48,440 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
755,610 GBP2024-06-30
545,871 GBP2023-06-30
Creditors
Current
12,738,163 GBP2024-06-30
10,598,270 GBP2023-06-30
Other Remaining Borrowings
Non-current
1,250,000 GBP2024-06-30
1,750,000 GBP2023-06-30
Other Creditors
Non-current
250,000 GBP2024-06-30
500,000 GBP2023-06-30
Creditors
Non-current
1,500,000 GBP2024-06-30
2,250,000 GBP2023-06-30
Total Borrowings
1,750,000 GBP2024-06-30
2,500,000 GBP2023-06-30
Net Deferred Tax Liability/Asset
-301,328 GBP2024-06-30
-74,924 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-226,404 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-301,328 GBP2024-06-30
-74,924 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,001 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
116,094 GBP2024-06-30
130,410 GBP2023-06-30
Between one and five year
156,037 GBP2024-06-30
50,239 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
272,131 GBP2024-06-30
180,649 GBP2023-06-30
Director Remuneration
137,827 GBP2023-07-01 ~ 2024-06-30
140,901 GBP2022-07-01 ~ 2023-06-30