Cost of Sales
-19,759,747 GBP2023-01-01 ~ 2023-12-31
-34,061,425 GBP2021-07-01 ~ 2022-12-31
Distribution Costs
-4,025,605 GBP2023-01-01 ~ 2023-12-31
-5,798,860 GBP2021-07-01 ~ 2022-12-31
Administrative Expenses
-3,979,892 GBP2023-01-01 ~ 2023-12-31
-6,692,329 GBP2021-07-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
129,029 GBP2023-01-01 ~ 2023-12-31
11,782 GBP2021-07-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,980,258 GBP2023-01-01 ~ 2023-12-31
8,643,438 GBP2021-07-01 ~ 2022-12-31
Profit/Loss
3,875,652 GBP2023-01-01 ~ 2023-12-31
8,530,291 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment
407,835 GBP2023-12-31
513,457 GBP2022-12-31
Debtors
10,225,908 GBP2023-12-31
7,667,041 GBP2022-12-31
Cash at bank and in hand
41,166 GBP2023-12-31
3,877,551 GBP2022-12-31
Current Assets
16,545,999 GBP2023-12-31
18,060,727 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,367,725 GBP2023-12-31
-4,113,727 GBP2022-12-31
Net Current Assets/Liabilities
14,178,274 GBP2023-12-31
13,947,000 GBP2022-12-31
Total Assets Less Current Liabilities
14,586,109 GBP2023-12-31
14,460,457 GBP2022-12-31
Net Assets/Liabilities
14,501,956 GBP2023-12-31
14,376,304 GBP2022-12-31
Equity
Called up share capital
11,306 GBP2023-12-31
11,306 GBP2022-12-31
11,306 GBP2021-06-30
Capital redemption reserve
3,794 GBP2023-12-31
3,794 GBP2022-12-31
3,794 GBP2021-06-30
Retained earnings (accumulated losses)
14,486,856 GBP2023-12-31
14,361,204 GBP2022-12-31
11,403,786 GBP2021-06-30
Equity
14,501,956 GBP2023-12-31
14,376,304 GBP2022-12-31
11,206,013 GBP2021-06-30
Revaluation reserve
0 GBP2023-12-31
-212,873 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
3,875,652 GBP2023-01-01 ~ 2023-12-31
8,530,291 GBP2021-07-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,360,000 GBP2021-07-01 ~ 2022-12-31
Dividends Paid
-3,750,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
52,650 GBP2023-01-01 ~ 2023-12-31
31,450 GBP2021-07-01 ~ 2022-12-31
Average Number of Employees
1162023-01-01 ~ 2023-12-31
1052021-07-01 ~ 2022-12-31
Wages/Salaries
3,677,122 GBP2023-01-01 ~ 2023-12-31
5,108,137 GBP2021-07-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,978 GBP2023-01-01 ~ 2023-12-31
98,835 GBP2021-07-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,079,227 GBP2023-01-01 ~ 2023-12-31
5,676,976 GBP2021-07-01 ~ 2022-12-31
Director Remuneration
304,304 GBP2023-01-01 ~ 2023-12-31
650,551 GBP2021-07-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
82,544 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,187,935 GBP2023-12-31
2,025,939 GBP2022-12-31
Furniture and fittings
103,116 GBP2023-12-31
98,740 GBP2022-12-31
Motor vehicles
81,145 GBP2023-12-31
174,940 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,372,196 GBP2023-12-31
2,299,619 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-94,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-94,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,789,940 GBP2023-12-31
1,549,584 GBP2022-12-31
Furniture and fittings
96,718 GBP2023-12-31
67,641 GBP2022-12-31
Motor vehicles
77,703 GBP2023-12-31
168,937 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,964,361 GBP2023-12-31
1,786,162 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
240,356 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
29,077 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
272,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-94,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-94,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
397,995 GBP2023-12-31
476,355 GBP2022-12-31
Furniture and fittings
6,398 GBP2023-12-31
31,099 GBP2022-12-31
Motor vehicles
3,442 GBP2023-12-31
6,003 GBP2022-12-31
Finished Goods/Goods for Resale
6,278,925 GBP2023-12-31
6,516,135 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,265,611 GBP2023-12-31
5,197,839 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,315,728 GBP2023-12-31
1,616,017 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,349,256 GBP2023-12-31
112,083 GBP2022-12-31
Other Debtors
Current
281,307 GBP2023-12-31
254,699 GBP2022-12-31
Prepayments/Accrued Income
Current
1,014,006 GBP2023-12-31
486,403 GBP2022-12-31
Trade Creditors/Trade Payables
Current
660,368 GBP2023-12-31
1,710,271 GBP2022-12-31
Other Taxation & Social Security Payable
Current
970,612 GBP2023-12-31
1,403,299 GBP2022-12-31
Other Creditors
Current
80,684 GBP2023-12-31
348,365 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
656,061 GBP2023-12-31
651,792 GBP2022-12-31
Creditors
Current
2,367,725 GBP2023-12-31
4,113,727 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
619,652 GBP2023-12-31
51,007 GBP2022-12-31
Between two and five year
554,378 GBP2023-12-31
24,621 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,174,030 GBP2023-12-31
75,628 GBP2022-12-31