Average Number of Employees
342022-07-01 ~ 2023-06-30
372021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Other than goodwill
345,579 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
306,912 GBP2023-06-30
254,413 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
52,499 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Other than goodwill
38,667 GBP2023-06-30
91,166 GBP2022-06-30
Turnover/Revenue
13,403,087 GBP2022-07-01 ~ 2023-06-30
15,383,584 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-7,995,904 GBP2022-07-01 ~ 2023-06-30
-9,554,571 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
5,407,183 GBP2022-07-01 ~ 2023-06-30
5,829,013 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-275,366 GBP2022-07-01 ~ 2023-06-30
-255,641 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,212,811 GBP2022-07-01 ~ 2023-06-30
-2,136,458 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
2,919,006 GBP2022-07-01 ~ 2023-06-30
3,437,264 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,871,361 GBP2022-07-01 ~ 2023-06-30
3,421,337 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
2,907,747 GBP2022-07-01 ~ 2023-06-30
2,779,838 GBP2021-07-01 ~ 2022-06-30
Retained earnings (accumulated losses)
2,907,747 GBP2022-07-01 ~ 2023-06-30
2,779,838 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2022-07-01 ~ 2023-06-30
-1,600,000 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
8,071,810 GBP2023-06-30
6,764,063 GBP2022-06-30
5,584,225 GBP2021-06-30
Intangible Assets
38,667 GBP2023-06-30
91,166 GBP2022-06-30
Property, Plant & Equipment
153,922 GBP2023-06-30
183,675 GBP2022-06-30
Fixed Assets
192,589 GBP2023-06-30
274,841 GBP2022-06-30
Total Inventories
12,830,349 GBP2023-06-30
13,149,883 GBP2022-06-30
Debtors
1,383,018 GBP2023-06-30
1,134,302 GBP2022-06-30
Cash at bank and in hand
634,357 GBP2023-06-30
82,725 GBP2022-06-30
Current Assets
14,847,724 GBP2023-06-30
14,366,910 GBP2022-06-30
Net Current Assets/Liabilities
9,834,358 GBP2023-06-30
8,561,559 GBP2022-06-30
Total Assets Less Current Liabilities
10,026,947 GBP2023-06-30
8,836,400 GBP2022-06-30
Net Assets/Liabilities
8,071,842 GBP2023-06-30
6,764,095 GBP2022-06-30
Equity
Called up share capital
32 GBP2023-06-30
32 GBP2022-06-30
Equity
8,071,842 GBP2023-06-30
6,764,095 GBP2022-06-30
Property, Plant & Equipment - Depreciation Expense
58,014 GBP2022-07-01 ~ 2023-06-30
63,636 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252022-07-01 ~ 2023-06-30
Motor vehicles
0.252022-07-01 ~ 2023-06-30
Computers
0.332022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
112022-07-01 ~ 2023-06-30
132021-07-01 ~ 2022-06-30
Wages/Salaries
1,241,259 GBP2022-07-01 ~ 2023-06-30
1,035,864 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
126,574 GBP2022-07-01 ~ 2023-06-30
104,084 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,730 GBP2022-07-01 ~ 2023-06-30
67,991 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,444,563 GBP2022-07-01 ~ 2023-06-30
1,207,939 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
55,919 GBP2022-07-01 ~ 2023-06-30
52,254 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
588,513 GBP2022-07-01 ~ 2023-06-30
650,054 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
1,600,000 GBP2022-07-01 ~ 2023-06-30
1,600,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
345,579 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
306,912 GBP2023-06-30
254,413 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
52,499 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
86,429 GBP2023-06-30
86,429 GBP2022-06-30
Furniture and fittings
529,200 GBP2023-06-30
508,310 GBP2022-06-30
Motor vehicles
89,008 GBP2023-06-30
89,008 GBP2022-06-30
Computers
103,989 GBP2023-06-30
96,618 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
808,626 GBP2023-06-30
780,365 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
450,128 GBP2023-06-30
423,770 GBP2022-06-30
Motor vehicles
45,169 GBP2023-06-30
30,557 GBP2022-06-30
Computers
94,940 GBP2023-06-30
82,217 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
654,704 GBP2023-06-30
596,690 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
26,358 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
14,612 GBP2022-07-01 ~ 2023-06-30
Computers
12,723 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
58,014 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Long leasehold
21,962 GBP2023-06-30
26,283 GBP2022-06-30
Furniture and fittings
79,072 GBP2023-06-30
84,540 GBP2022-06-30
Motor vehicles
43,839 GBP2023-06-30
58,451 GBP2022-06-30
Computers
9,049 GBP2023-06-30
14,401 GBP2022-06-30
Raw Materials
12,830,349 GBP2023-06-30
13,149,883 GBP2022-06-30
Trade Debtors/Trade Receivables
1,072,637 GBP2023-06-30
1,038,411 GBP2022-06-30
Prepayments/Accrued Income
66,983 GBP2023-06-30
54,359 GBP2022-06-30
Other Debtors
243,398 GBP2023-06-30
41,532 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
117,200 GBP2023-06-30
117,200 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
492,036 GBP2023-06-30
1,023,455 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
21,672 GBP2023-06-30
32,090 GBP2022-06-30
Corporation Tax Payable
Amounts falling due within one year
606,519 GBP2023-06-30
641,499 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
208,297 GBP2023-06-30
668,203 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
1,787,652 GBP2023-06-30
1,850,076 GBP2022-06-30
Other Creditors
Amounts falling due within one year
1,779,990 GBP2023-06-30
1,472,828 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
263,833 GBP2023-06-30
381,033 GBP2022-06-30
Other Creditors
Amounts falling due after one year
1,691,272 GBP2023-06-30
1,691,272 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
12 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-06-30
1 shares2022-06-30
Par Value of Share
Class 2 ordinary share
4 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2023-06-30
1 shares2022-06-30
Par Value of Share
Class 3 ordinary share
12 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-06-30
1 shares2022-06-30
Par Value of Share
Class 4 ordinary share
4 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2023-06-30
1 shares2022-06-30