Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
17,220,297 GBP2023-07-01 ~ 2024-06-30
19,068,484 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
14,914,285 GBP2023-07-01 ~ 2024-06-30
15,585,735 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,306,012 GBP2023-07-01 ~ 2024-06-30
3,482,749 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
513,282 GBP2023-07-01 ~ 2024-06-30
578,948 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,668,984 GBP2023-07-01 ~ 2024-06-30
2,180,817 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
179,609 GBP2023-07-01 ~ 2024-06-30
735,404 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
16,139 GBP2023-07-01 ~ 2024-06-30
17,594 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
163,470 GBP2023-07-01 ~ 2024-06-30
717,810 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
34,325 GBP2023-07-01 ~ 2024-06-30
236,219 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
129,145 GBP2023-07-01 ~ 2024-06-30
481,591 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
129,145 GBP2023-07-01 ~ 2024-06-30
481,591 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,423,469 GBP2024-06-30
1,289,823 GBP2023-06-30
Total Inventories
2,426,138 GBP2024-06-30
1,963,640 GBP2023-06-30
Debtors
4,794,349 GBP2024-06-30
4,854,037 GBP2023-06-30
Cash at bank and in hand
279,618 GBP2024-06-30
172,298 GBP2023-06-30
Current Assets
7,500,105 GBP2024-06-30
6,989,975 GBP2023-06-30
Creditors
Current
5,268,883 GBP2024-06-30
4,706,953 GBP2023-06-30
Net Current Assets/Liabilities
2,231,222 GBP2024-06-30
2,283,022 GBP2023-06-30
Total Assets Less Current Liabilities
3,654,691 GBP2024-06-30
3,572,845 GBP2023-06-30
Net Assets/Liabilities
3,169,973 GBP2024-06-30
3,094,828 GBP2023-06-30
Equity
Called up share capital
10,000 GBP2024-06-30
10,000 GBP2023-06-30
10,000 GBP2022-06-30
Retained earnings (accumulated losses)
3,159,973 GBP2024-06-30
3,084,828 GBP2023-06-30
2,968,237 GBP2022-06-30
Equity
3,169,973 GBP2024-06-30
3,094,828 GBP2023-06-30
2,978,237 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-54,000 GBP2023-07-01 ~ 2024-06-30
-365,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-54,000 GBP2023-07-01 ~ 2024-06-30
-365,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
129,145 GBP2023-07-01 ~ 2024-06-30
481,591 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,508,274 GBP2023-07-01 ~ 2024-06-30
4,822,824 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
290,695 GBP2023-07-01 ~ 2024-06-30
432,094 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,490 GBP2023-07-01 ~ 2024-06-30
119,355 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,976,459 GBP2023-07-01 ~ 2024-06-30
5,374,273 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1872023-07-01 ~ 2024-06-30
2212022-07-01 ~ 2023-06-30
Director Remuneration
162,835 GBP2023-07-01 ~ 2024-06-30
162,117 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
145,083 GBP2023-07-01 ~ 2024-06-30
155,075 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
13,000 GBP2023-07-01 ~ 2024-06-30
13,004 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
14,607 GBP2023-07-01 ~ 2024-06-30
140,876 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
40,868 GBP2023-07-01 ~ 2024-06-30
147,122 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,246,078 GBP2024-06-30
4,030,130 GBP2023-06-30
Furniture and fittings
788,242 GBP2024-06-30
771,391 GBP2023-06-30
Motor vehicles
375,367 GBP2024-06-30
335,472 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,409,687 GBP2024-06-30
5,136,993 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-106,490 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-106,490 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,135,622 GBP2024-06-30
2,981,138 GBP2023-06-30
Furniture and fittings
696,598 GBP2024-06-30
682,025 GBP2023-06-30
Motor vehicles
153,998 GBP2024-06-30
184,007 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,986,218 GBP2024-06-30
3,847,170 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
154,484 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
14,573 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
40,915 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,972 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-70,924 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-70,924 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
1,110,456 GBP2024-06-30
1,048,992 GBP2023-06-30
Furniture and fittings
91,644 GBP2024-06-30
89,366 GBP2023-06-30
Motor vehicles
221,369 GBP2024-06-30
151,465 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
369,337 GBP2024-06-30
233,587 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
269,268 GBP2024-06-30
229,373 GBP2023-06-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
146,385 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
91,174 GBP2024-06-30
62,466 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
62,110 GBP2024-06-30
96,853 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
28,708 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
36,181 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
64,889 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
278,163 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
207,158 GBP2024-06-30
Under hire purchased contracts or finance leases
485,321 GBP2024-06-30
303,641 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
171,121 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
132,520 GBP2023-06-30
Merchandise
2,426,138 GBP2024-06-30
1,963,640 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
3,812,797 GBP2024-06-30
3,218,912 GBP2023-06-30
Other Debtors
Current
662,375 GBP2024-06-30
1,493,876 GBP2023-06-30
Prepayments/Accrued Income
Current
319,177 GBP2024-06-30
141,249 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
4,794,349 GBP2024-06-30
4,854,037 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
62,000 GBP2024-06-30
62,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
75,789 GBP2024-06-30
111,318 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,307,398 GBP2024-06-30
1,528,140 GBP2023-06-30
Amounts owed to group undertakings
Current
2,027,280 GBP2024-06-30
1,961,239 GBP2023-06-30
Corporation Tax Payable
Current
14,607 GBP2024-06-30
225,799 GBP2023-06-30
Other Taxation & Social Security Payable
Current
102,395 GBP2024-06-30
82,925 GBP2023-06-30
Other Creditors
Current
156,545 GBP2024-06-30
161,363 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
258,314 GBP2024-06-30
186,637 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
62,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
167,929 GBP2024-06-30
64,802 GBP2023-06-30
hire purchase agreements
243,718 GBP2024-06-30
176,120 GBP2023-06-30
Bank Borrowings
Secured
62,000 GBP2024-06-30
124,000 GBP2023-06-30
Total Borrowings
Secured
305,718 GBP2024-06-30
300,120 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
276,877 GBP2024-06-30
258,022 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
129,145 GBP2023-07-01 ~ 2024-06-30