Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
13,255,083 GBP2023-07-01 ~ 2024-06-30
14,743,828 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
6,319,686 GBP2023-07-01 ~ 2024-06-30
7,909,740 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,935,397 GBP2023-07-01 ~ 2024-06-30
6,834,088 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
1,598,065 GBP2023-07-01 ~ 2024-06-30
1,758,903 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
4,356,358 GBP2023-07-01 ~ 2024-06-30
4,236,732 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
980,974 GBP2023-07-01 ~ 2024-06-30
838,453 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
37,110 GBP2023-07-01 ~ 2024-06-30
21,209 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
182,576 GBP2023-07-01 ~ 2024-06-30
97,013 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
835,508 GBP2023-07-01 ~ 2024-06-30
762,649 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
135,644 GBP2023-07-01 ~ 2024-06-30
30,296 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
699,864 GBP2023-07-01 ~ 2024-06-30
732,353 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
699,864 GBP2023-07-01 ~ 2024-06-30
732,353 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
2,304,818 GBP2024-06-30
2,777,669 GBP2023-06-30
Total Inventories
488,379 GBP2024-06-30
548,631 GBP2023-06-30
Debtors
3,420,526 GBP2024-06-30
3,112,559 GBP2023-06-30
Cash at bank and in hand
2,222,807 GBP2024-06-30
1,421,248 GBP2023-06-30
Current Assets
6,131,712 GBP2024-06-30
5,082,438 GBP2023-06-30
Creditors
Current
2,234,471 GBP2024-06-30
2,465,841 GBP2023-06-30
Net Current Assets/Liabilities
3,897,241 GBP2024-06-30
2,616,597 GBP2023-06-30
Total Assets Less Current Liabilities
6,202,059 GBP2024-06-30
5,394,266 GBP2023-06-30
Net Assets/Liabilities
3,700,089 GBP2024-06-30
3,158,324 GBP2023-06-30
Equity
Called up share capital
145 GBP2024-06-30
145 GBP2023-06-30
145 GBP2022-06-30
Retained earnings (accumulated losses)
3,699,944 GBP2024-06-30
3,158,179 GBP2023-06-30
2,604,326 GBP2022-06-30
Equity
3,700,089 GBP2024-06-30
3,158,324 GBP2023-06-30
2,604,471 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-158,099 GBP2023-07-01 ~ 2024-06-30
-178,500 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-158,099 GBP2023-07-01 ~ 2024-06-30
-178,500 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
699,864 GBP2023-07-01 ~ 2024-06-30
732,353 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,013,098 GBP2023-07-01 ~ 2024-06-30
2,424,423 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
63,198 GBP2023-07-01 ~ 2024-06-30
26,435 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,419 GBP2023-07-01 ~ 2024-06-30
95,447 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,169,715 GBP2023-07-01 ~ 2024-06-30
2,546,305 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
792023-07-01 ~ 2024-06-30
1072022-07-01 ~ 2023-06-30
Director Remuneration
431,823 GBP2023-07-01 ~ 2024-06-30
236,693 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
653,640 GBP2023-07-01 ~ 2024-06-30
783,639 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
23,365 GBP2023-07-01 ~ 2024-06-30
17,000 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
208,877 GBP2023-07-01 ~ 2024-06-30
190,662 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,519,200 GBP2024-06-30
1,337,595 GBP2023-06-30
Plant and equipment
4,979,464 GBP2024-06-30
4,960,714 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-6,250 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,135,396 GBP2024-06-30
1,007,461 GBP2023-06-30
Plant and equipment
3,613,608 GBP2024-06-30
3,159,865 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
127,935 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
455,306 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,563 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
383,804 GBP2024-06-30
330,134 GBP2023-06-30
Plant and equipment
1,365,856 GBP2024-06-30
1,800,849 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
966,948 GBP2024-06-30
941,196 GBP2023-06-30
Motor vehicles
155,074 GBP2024-06-30
155,074 GBP2023-06-30
Computers
169,200 GBP2024-06-30
165,523 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
8,370,617 GBP2024-06-30
8,140,833 GBP2023-06-30
Property, Plant & Equipment - Disposals
-6,250 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
565,404 GBP2024-06-30
494,544 GBP2023-06-30
Motor vehicles
67,845 GBP2024-06-30
38,769 GBP2023-06-30
Computers
139,324 GBP2024-06-30
129,365 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,065,799 GBP2024-06-30
5,363,164 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
70,860 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
29,076 GBP2023-07-01 ~ 2024-06-30
Computers
9,959 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
704,198 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,563 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
401,544 GBP2024-06-30
446,652 GBP2023-06-30
Motor vehicles
87,229 GBP2024-06-30
116,305 GBP2023-06-30
Computers
29,876 GBP2024-06-30
36,158 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
552,866 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
466,998 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
21,482 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
29,076 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
50,558 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
488,480 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
67,845 GBP2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
64,386 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
87,229 GBP2024-06-30
Under hire purchased contracts or finance leases
151,615 GBP2024-06-30
202,173 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
85,868 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
116,305 GBP2023-06-30
Finished Goods
308,970 GBP2024-06-30
301,121 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,220,685 GBP2024-06-30
2,223,814 GBP2023-06-30
Other Debtors
Current
212,111 GBP2024-06-30
124,196 GBP2023-06-30
Prepayments
Current
257,199 GBP2024-06-30
144,486 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
2,882,351 GBP2024-06-30
Current, Amounts falling due within one year
2,604,928 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
47,210 GBP2024-06-30
100,943 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
66,217 GBP2024-06-30
63,791 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,434,165 GBP2024-06-30
1,679,164 GBP2023-06-30
Other Taxation & Social Security Payable
Current
185,078 GBP2024-06-30
70,129 GBP2023-06-30
Accrued Liabilities
Current
437,378 GBP2024-06-30
460,228 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
1,892,159 GBP2024-06-30
1,884,275 GBP2023-06-30
Other Remaining Borrowings
Non-current
22,421 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
195,641 GBP2024-06-30
124,962 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
100,943 GBP2023-06-30
Non-current, Between one and two years
47,458 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
195,641 GBP2024-06-30
124,962 GBP2023-06-30
hire purchase agreements
261,858 GBP2024-06-30
188,753 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
491,486 GBP2024-06-30
592,444 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
414,170 GBP2024-06-30
204,284 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Class 2 ordinary share
45 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
699,864 GBP2023-07-01 ~ 2024-06-30