(expand)Profit/Loss on Ordinary Activities Before Tax
1,619,405 GBP2024-07-01 ~ 2025-06-30
1,032,064 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
445,434 GBP2024-07-01 ~ 2025-06-30
451,210 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,173,971 GBP2024-07-01 ~ 2025-06-30
580,854 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,131,041 GBP2024-07-01 ~ 2025-06-30
622,924 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
914,423 GBP2025-06-30
705,818 GBP2024-06-30
Property, Plant & Equipment
2,032,785 GBP2025-06-30
2,437,343 GBP2024-06-30
Fixed Assets
2,947,208 GBP2025-06-30
3,143,161 GBP2024-06-30
Total Inventories
2,923,471 GBP2025-06-30
3,289,134 GBP2024-06-30
Debtors
2,871,317 GBP2025-06-30
1,884,674 GBP2024-06-30
Cash at bank and in hand
835,558 GBP2025-06-30
2,484 GBP2024-06-30
Current Assets
6,630,346 GBP2025-06-30
5,176,292 GBP2024-06-30
Creditors
Current
2,416,691 GBP2025-06-30
2,178,939 GBP2024-06-30
Net Current Assets/Liabilities
4,213,655 GBP2025-06-30
2,997,353 GBP2024-06-30
Total Assets Less Current Liabilities
7,160,863 GBP2025-06-30
6,140,514 GBP2024-06-30
Creditors
Non-current
-918,572 GBP2025-06-30
-954,347 GBP2024-06-30
Net Assets/Liabilities
6,025,014 GBP2025-06-30
4,893,973 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Revaluation reserve
381,191 GBP2025-06-30
385,121 GBP2024-06-30
389,051 GBP2023-06-30
Retained earnings (accumulated losses)
5,643,723 GBP2025-06-30
4,508,752 GBP2024-06-30
4,301,247 GBP2023-06-30
Equity
6,025,014 GBP2025-06-30
4,893,973 GBP2024-06-30
4,690,398 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,134,971 GBP2024-07-01 ~ 2025-06-30
626,854 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-419,349 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-419,349 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,534,693 GBP2024-07-01 ~ 2025-06-30
2,336,106 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
175,395 GBP2024-07-01 ~ 2025-06-30
146,762 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,096 GBP2024-07-01 ~ 2025-06-30
110,692 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,828,184 GBP2024-07-01 ~ 2025-06-30
2,593,560 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
612024-07-01 ~ 2025-06-30
582023-07-01 ~ 2024-06-30
Director Remuneration
216,835 GBP2024-07-01 ~ 2025-06-30
218,049 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
124,983 GBP2024-07-01 ~ 2025-06-30
85,132 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
29,000 GBP2024-07-01 ~ 2025-06-30
22,750 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
523,281 GBP2024-07-01 ~ 2025-06-30
316,813 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
404,851 GBP2024-07-01 ~ 2025-06-30
258,016 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
1,875,254 GBP2025-06-30
1,525,364 GBP2024-06-30
Intangible Assets - Gross Cost
2,065,169 GBP2025-06-30
1,525,364 GBP2024-06-30
Patents/Trademarks/Licences/Concessions
189,915 GBP2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,087,447 GBP2025-06-30
819,546 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
1,150,746 GBP2025-06-30
819,546 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
63,299 GBP2024-07-01 ~ 2025-06-30
Development expenditure
267,901 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
331,200 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
63,299 GBP2025-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
126,616 GBP2025-06-30
Development expenditure
787,807 GBP2025-06-30
705,818 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,009,618 GBP2025-06-30
2,009,618 GBP2024-06-30
Plant and equipment
58,962 GBP2025-06-30
53,707 GBP2024-06-30
Furniture and fittings
405,032 GBP2025-06-30
321,998 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
125,365 GBP2025-06-30
104,829 GBP2024-06-30
Plant and equipment
34,224 GBP2025-06-30
20,293 GBP2024-06-30
Furniture and fittings
285,752 GBP2025-06-30
206,735 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,536 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
13,931 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
79,017 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
1,884,253 GBP2025-06-30
1,904,789 GBP2024-06-30
Plant and equipment
24,738 GBP2025-06-30
33,414 GBP2024-06-30
Furniture and fittings
119,280 GBP2025-06-30
115,263 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
7,065 GBP2025-06-30
62,802 GBP2024-06-30
Computers
559,016 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,480,677 GBP2025-06-30
3,007,141 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-55,737 GBP2024-07-01 ~ 2025-06-30
Computers
-559,016 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-614,753 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,551 GBP2025-06-30
51,602 GBP2024-06-30
Computers
186,339 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
447,892 GBP2025-06-30
569,798 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,735 GBP2024-07-01 ~ 2025-06-30
Computers
7,764 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,983 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-52,786 GBP2024-07-01 ~ 2025-06-30
Computers
-194,103 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-246,889 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles
4,514 GBP2025-06-30
11,200 GBP2024-06-30
Computers
372,677 GBP2024-06-30
Merchandise
2,923,471 GBP2025-06-30
3,289,134 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,387,458 GBP2025-06-30
1,517,799 GBP2024-06-30
Other Debtors
Current
228,414 GBP2025-06-30
2,017 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
93,454 GBP2025-06-30
98,562 GBP2024-06-30
Prepayments
Current
161,991 GBP2025-06-30
212,874 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
2,871,317 GBP2025-06-30
1,884,674 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
39,749 GBP2025-06-30
152,215 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,294,813 GBP2025-06-30
1,311,832 GBP2024-06-30
Corporation Tax Payable
Current
523,281 GBP2025-06-30
325,629 GBP2024-06-30
Other Taxation & Social Security Payable
Current
46,471 GBP2025-06-30
47,908 GBP2024-06-30
Other Creditors
Current
16,422 GBP2025-06-30
837 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
467,602 GBP2025-06-30
330,570 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
918,572 GBP2025-06-30
954,347 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
39,749 GBP2025-06-30
46,939 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
39,749 GBP2025-06-30
152,215 GBP2024-06-30
Bank Borrowings
Between two and five year, Non-current
144,845 GBP2025-06-30
Non-current, Between two and five year
201,676 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,187 GBP2025-06-30
37,566 GBP2024-06-30
Between one and five year
41,294 GBP2025-06-30
57,473 GBP2024-06-30
All periods
86,481 GBP2025-06-30
95,039 GBP2024-06-30
Bank Overdrafts
Secured
105,276 GBP2024-06-30
Bank Borrowings
Secured
958,321 GBP2025-06-30
1,001,286 GBP2024-06-30
Total Borrowings
Secured
958,321 GBP2025-06-30
1,106,562 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,929 GBP2025-06-30
106,334 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
419,349 shares2025-06-30
Class 3 ordinary share
580,651 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,173,971 GBP2024-07-01 ~ 2025-06-30