(expand)Profit/Loss on Ordinary Activities Before Tax
1,032,064 GBP2023-07-01 ~ 2024-06-30
561,744 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
451,210 GBP2023-07-01 ~ 2024-06-30
-41,246 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
580,854 GBP2023-07-01 ~ 2024-06-30
602,990 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
622,924 GBP2023-07-01 ~ 2024-06-30
741,310 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
705,818 GBP2024-06-30
675,094 GBP2023-06-30
Property, Plant & Equipment
2,437,343 GBP2024-06-30
2,359,138 GBP2023-06-30
Fixed Assets - Investments
360,921 GBP2023-06-30
Fixed Assets
3,143,161 GBP2024-06-30
3,395,153 GBP2023-06-30
Total Inventories
3,289,134 GBP2024-06-30
3,044,271 GBP2023-06-30
Debtors
1,883,837 GBP2024-06-30
2,095,371 GBP2023-06-30
Cash at bank and in hand
2,484 GBP2024-06-30
2,098 GBP2023-06-30
Current Assets
5,175,455 GBP2024-06-30
5,141,740 GBP2023-06-30
Creditors
Current
2,178,102 GBP2024-06-30
2,488,076 GBP2023-06-30
Net Current Assets/Liabilities
2,997,353 GBP2024-06-30
2,653,664 GBP2023-06-30
Total Assets Less Current Liabilities
6,140,514 GBP2024-06-30
6,048,817 GBP2023-06-30
Creditors
Non-current
-954,347 GBP2024-06-30
-969,899 GBP2023-06-30
Net Assets/Liabilities
4,893,973 GBP2024-06-30
4,690,398 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Revaluation reserve
385,121 GBP2024-06-30
389,051 GBP2023-06-30
392,981 GBP2022-06-30
Retained earnings (accumulated losses)
4,508,752 GBP2024-06-30
4,301,247 GBP2023-06-30
3,556,007 GBP2022-06-30
Equity
4,893,973 GBP2024-06-30
4,690,398 GBP2023-06-30
3,949,088 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
626,854 GBP2023-07-01 ~ 2024-06-30
745,240 GBP2022-07-01 ~ 2023-06-30
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
2,336,106 GBP2023-07-01 ~ 2024-06-30
1,919,422 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
146,762 GBP2023-07-01 ~ 2024-06-30
135,796 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,692 GBP2023-07-01 ~ 2024-06-30
126,401 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,593,560 GBP2023-07-01 ~ 2024-06-30
2,181,619 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
582023-07-01 ~ 2024-06-30
512022-07-01 ~ 2023-06-30
Director Remuneration
218,049 GBP2023-07-01 ~ 2024-06-30
260,493 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
85,132 GBP2023-07-01 ~ 2024-06-30
78,345 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
22,750 GBP2023-07-01 ~ 2024-06-30
38,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
316,813 GBP2023-07-01 ~ 2024-06-30
133,363 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
258,016 GBP2023-07-01 ~ 2024-06-30
140,436 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
1,525,364 GBP2024-06-30
1,276,732 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
819,546 GBP2024-06-30
601,638 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
217,908 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
705,818 GBP2024-06-30
675,094 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,009,618 GBP2024-06-30
1,965,522 GBP2023-06-30
Plant and equipment
53,707 GBP2024-06-30
29,885 GBP2023-06-30
Furniture and fittings
321,998 GBP2024-06-30
390,109 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-15,711 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-140,753 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
104,829 GBP2024-06-30
85,176 GBP2023-06-30
Plant and equipment
20,293 GBP2024-06-30
29,713 GBP2023-06-30
Furniture and fittings
206,735 GBP2024-06-30
310,443 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,653 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
6,291 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
37,045 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,711 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-140,753 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
1,904,789 GBP2024-06-30
1,880,346 GBP2023-06-30
Plant and equipment
33,414 GBP2024-06-30
172 GBP2023-06-30
Furniture and fittings
115,263 GBP2024-06-30
79,666 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
62,802 GBP2024-06-30
102,374 GBP2023-06-30
Computers
559,016 GBP2024-06-30
559,016 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
3,007,141 GBP2024-06-30
3,046,906 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-46,637 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-203,101 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
51,602 GBP2024-06-30
94,730 GBP2023-06-30
Computers
186,339 GBP2024-06-30
167,706 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
569,798 GBP2024-06-30
687,768 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,510 GBP2023-07-01 ~ 2024-06-30
Computers
18,633 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,132 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-46,638 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-203,102 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
11,200 GBP2024-06-30
7,644 GBP2023-06-30
Computers
372,677 GBP2024-06-30
391,310 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
360,921 GBP2023-06-30
Investments in Group Undertakings
360,921 GBP2023-06-30
Merchandise
3,289,134 GBP2024-06-30
3,044,271 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,517,799 GBP2024-06-30
1,861,112 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
18,013 GBP2023-06-30
Other Debtors
Current
1,180 GBP2024-06-30
2,302 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
98,562 GBP2024-06-30
112,498 GBP2023-06-30
Prepayments
Current
212,874 GBP2024-06-30
101,446 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
1,883,837 GBP2024-06-30
Current, Amounts falling due within one year
2,095,371 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
152,215 GBP2024-06-30
709,354 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,311,832 GBP2024-06-30
1,222,039 GBP2023-06-30
Corporation Tax Payable
Current
325,629 GBP2024-06-30
142,179 GBP2023-06-30
Other Taxation & Social Security Payable
Current
47,908 GBP2024-06-30
39,549 GBP2023-06-30
Other Creditors
Current
82,280 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
330,570 GBP2024-06-30
277,393 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
954,347 GBP2024-06-30
969,899 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
40,532 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
709,354 GBP2023-06-30
Bank Borrowings
Between two and five year, Non-current
201,676 GBP2024-06-30
181,080 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,566 GBP2024-06-30
15,067 GBP2023-06-30
Between one and five year
57,473 GBP2024-06-30
2,572 GBP2023-06-30
All periods
95,039 GBP2024-06-30
17,639 GBP2023-06-30
Bank Overdrafts
Secured
105,276 GBP2024-06-30
668,822 GBP2023-06-30
Bank Borrowings
Secured
1,001,286 GBP2024-06-30
1,010,431 GBP2023-06-30
Total Borrowings
Secured
1,106,562 GBP2024-06-30
1,679,253 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
106,334 GBP2024-06-30
54,220 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-06-30
Class 2 ordinary share
419,349 shares2024-06-30
Class 3 ordinary share
580,651 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
580,854 GBP2023-07-01 ~ 2024-06-30