Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
19,732,816 GBP2024-07-01 ~ 2025-06-30
17,220,297 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
16,440,137 GBP2024-07-01 ~ 2025-06-30
14,914,285 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,292,679 GBP2024-07-01 ~ 2025-06-30
2,306,012 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
604,032 GBP2024-07-01 ~ 2025-06-30
513,282 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,285,392 GBP2024-07-01 ~ 2025-06-30
1,668,984 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
689,148 GBP2024-07-01 ~ 2025-06-30
179,609 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
16,583 GBP2024-07-01 ~ 2025-06-30
16,139 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
672,565 GBP2024-07-01 ~ 2025-06-30
163,470 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
172,956 GBP2024-07-01 ~ 2025-06-30
34,325 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
499,609 GBP2024-07-01 ~ 2025-06-30
129,145 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
499,609 GBP2024-07-01 ~ 2025-06-30
129,145 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,632,321 GBP2025-06-30
1,423,469 GBP2024-06-30
Total Inventories
3,003,611 GBP2025-06-30
2,426,138 GBP2024-06-30
Debtors
4,869,843 GBP2025-06-30
4,794,349 GBP2024-06-30
Cash at bank and in hand
226,980 GBP2025-06-30
279,618 GBP2024-06-30
Current Assets
8,100,434 GBP2025-06-30
7,500,105 GBP2024-06-30
Creditors
Current
5,540,502 GBP2025-06-30
5,268,883 GBP2024-06-30
Net Current Assets/Liabilities
2,559,932 GBP2025-06-30
2,231,222 GBP2024-06-30
Total Assets Less Current Liabilities
4,192,253 GBP2025-06-30
3,654,691 GBP2024-06-30
Net Assets/Liabilities
3,615,582 GBP2025-06-30
3,169,973 GBP2024-06-30
Equity
Called up share capital
10,000 GBP2025-06-30
10,000 GBP2024-06-30
10,000 GBP2023-06-30
Retained earnings (accumulated losses)
3,605,582 GBP2025-06-30
3,159,973 GBP2024-06-30
3,084,828 GBP2023-06-30
Equity
3,615,582 GBP2025-06-30
3,169,973 GBP2024-06-30
3,094,828 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-54,000 GBP2024-07-01 ~ 2025-06-30
-54,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-54,000 GBP2024-07-01 ~ 2025-06-30
-54,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
499,609 GBP2024-07-01 ~ 2025-06-30
129,145 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
4,964,316 GBP2024-07-01 ~ 2025-06-30
4,508,274 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
489,267 GBP2024-07-01 ~ 2025-06-30
290,695 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,418 GBP2024-07-01 ~ 2025-06-30
177,490 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
5,567,001 GBP2024-07-01 ~ 2025-06-30
4,976,459 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1842024-07-01 ~ 2025-06-30
1872023-07-01 ~ 2024-06-30
Director Remuneration
184,664 GBP2024-07-01 ~ 2025-06-30
162,835 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
153,460 GBP2024-07-01 ~ 2025-06-30
145,083 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
15,000 GBP2024-07-01 ~ 2025-06-30
13,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
116,653 GBP2024-07-01 ~ 2025-06-30
14,607 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
168,141 GBP2024-07-01 ~ 2025-06-30
40,868 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,587,738 GBP2025-06-30
4,246,078 GBP2024-06-30
Furniture and fittings
871,927 GBP2025-06-30
788,242 GBP2024-06-30
Motor vehicles
403,066 GBP2025-06-30
375,367 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
5,862,731 GBP2025-06-30
5,409,687 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,307,743 GBP2025-06-30
3,135,622 GBP2024-06-30
Furniture and fittings
712,749 GBP2025-06-30
696,598 GBP2024-06-30
Motor vehicles
209,918 GBP2025-06-30
153,998 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,230,410 GBP2025-06-30
3,986,218 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
172,121 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
16,151 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
55,920 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,192 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
1,279,995 GBP2025-06-30
1,110,456 GBP2024-06-30
Furniture and fittings
159,178 GBP2025-06-30
91,644 GBP2024-06-30
Motor vehicles
193,148 GBP2025-06-30
221,369 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
369,337 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
130,116 GBP2025-06-30
91,174 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
38,942 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
51,790 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
90,732 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
239,221 GBP2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
155,368 GBP2025-06-30
Under hire purchased contracts or finance leases
394,589 GBP2025-06-30
485,321 GBP2024-06-30
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
Merchandise
3,003,611 GBP2025-06-30
2,426,138 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
4,689,049 GBP2025-06-30
3,812,797 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
54,000 GBP2025-06-30
Other Debtors
Current
662,375 GBP2024-06-30
Prepayments/Accrued Income
Current
126,794 GBP2025-06-30
319,177 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
4,869,843 GBP2025-06-30
Amounts falling due within one year, Current
4,794,349 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
62,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
81,374 GBP2025-06-30
75,789 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,401,780 GBP2025-06-30
2,307,398 GBP2024-06-30
Amounts owed to group undertakings
Current
1,991,698 GBP2025-06-30
2,027,280 GBP2024-06-30
Corporation Tax Payable
Current
131,260 GBP2025-06-30
14,607 GBP2024-06-30
Other Taxation & Social Security Payable
Current
118,313 GBP2025-06-30
102,395 GBP2024-06-30
Other Creditors
Current
787,407 GBP2025-06-30
156,545 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
614,917 GBP2025-06-30
258,314 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
170,529 GBP2025-06-30
167,929 GBP2024-06-30
Between one and five year, hire purchase agreements
170,529 GBP2025-06-30
hire purchase agreements
251,903 GBP2025-06-30
243,718 GBP2024-06-30
Bank Borrowings
Secured
62,000 GBP2024-06-30
Total Borrowings
Secured
251,903 GBP2025-06-30
305,718 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
333,180 GBP2025-06-30
276,877 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
499,609 GBP2024-07-01 ~ 2025-06-30