Par Value of Share
Class 1 ordinary share
02024-07-01 ~ 2025-06-30
Turnover/Revenue
10,160,807 GBP2024-07-01 ~ 2025-06-30
9,144,216 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
2,171,227 GBP2024-07-01 ~ 2025-06-30
1,888,147 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
7,989,580 GBP2024-07-01 ~ 2025-06-30
7,256,069 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
6,733,956 GBP2024-07-01 ~ 2025-06-30
6,184,523 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,287,767 GBP2024-07-01 ~ 2025-06-30
1,174,507 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
51,091 GBP2024-07-01 ~ 2025-06-30
80,683 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,338,858 GBP2024-07-01 ~ 2025-06-30
1,255,190 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
112,066 GBP2024-07-01 ~ 2025-06-30
30,743 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,226,792 GBP2024-07-01 ~ 2025-06-30
1,224,447 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
293,198 GBP2024-07-01 ~ 2025-06-30
1,040,804 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
534,208 GBP2025-06-30
3,132,023 GBP2024-06-30
Fixed Assets - Investments
1,572,118 GBP2025-06-30
1,572,118 GBP2024-06-30
Fixed Assets
2,106,326 GBP2025-06-30
4,704,141 GBP2024-06-30
Total Inventories
2,660,054 GBP2025-06-30
3,307,082 GBP2024-06-30
Debtors
2,138,967 GBP2025-06-30
2,037,705 GBP2024-06-30
Cash at bank and in hand
3,663,693 GBP2025-06-30
6,351,953 GBP2024-06-30
Current Assets
8,462,714 GBP2025-06-30
11,696,740 GBP2024-06-30
Creditors
Current
1,253,288 GBP2025-06-30
798,575 GBP2024-06-30
Net Current Assets/Liabilities
7,209,426 GBP2025-06-30
10,898,165 GBP2024-06-30
Total Assets Less Current Liabilities
9,315,752 GBP2025-06-30
15,602,306 GBP2024-06-30
Net Assets/Liabilities
9,199,172 GBP2025-06-30
15,361,293 GBP2024-06-30
Equity
Called up share capital
20,615 GBP2025-06-30
20,615 GBP2024-06-30
20,615 GBP2023-06-30
Share premium
19,070 GBP2025-06-30
19,070 GBP2024-06-30
19,070 GBP2023-06-30
Retained earnings (accumulated losses)
9,159,487 GBP2025-06-30
14,388,014 GBP2024-06-30
13,338,358 GBP2023-06-30
Equity
9,199,172 GBP2025-06-30
15,361,293 GBP2024-06-30
14,495,280 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,226,792 GBP2024-07-01 ~ 2025-06-30
1,224,447 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-6,455,319 GBP2024-07-01 ~ 2025-06-30
-174,791 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-6,455,319 GBP2024-07-01 ~ 2025-06-30
-174,791 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,510,051 GBP2024-07-01 ~ 2025-06-30
3,084,919 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
366,046 GBP2024-07-01 ~ 2025-06-30
303,960 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
268,956 GBP2024-07-01 ~ 2025-06-30
236,782 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,145,053 GBP2024-07-01 ~ 2025-06-30
3,625,661 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
792024-07-01 ~ 2025-06-30
762023-07-01 ~ 2024-06-30
Director Remuneration
692,363 GBP2024-07-01 ~ 2025-06-30
752,069 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
165,352 GBP2024-07-01 ~ 2025-06-30
271,079 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
21,500 GBP2024-07-01 ~ 2025-06-30
20,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
236,499 GBP2024-07-01 ~ 2025-06-30
30,743 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,964,803 GBP2024-06-30
Plant and equipment
893,569 GBP2025-06-30
1,354,738 GBP2024-06-30
Furniture and fittings
376,851 GBP2025-06-30
445,158 GBP2024-06-30
Property, Plant & Equipment - Disposals
Land and buildings
-2,964,803 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
-494,308 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-96,868 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
431,997 GBP2024-06-30
Plant and equipment
545,784 GBP2025-06-30
949,760 GBP2024-06-30
Furniture and fittings
303,850 GBP2025-06-30
359,625 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
88,008 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
40,973 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-431,997 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
-491,984 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-96,748 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
347,785 GBP2025-06-30
404,978 GBP2024-06-30
Furniture and fittings
73,001 GBP2025-06-30
85,533 GBP2024-06-30
Land and buildings
2,532,806 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
93,780 GBP2025-06-30
93,780 GBP2024-06-30
Computers
244,532 GBP2025-06-30
378,957 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,608,732 GBP2025-06-30
5,237,436 GBP2024-06-30
Property, Plant & Equipment - Disposals
Computers
-177,497 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-3,733,476 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
6,748 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
40,638 GBP2025-06-30
31,260 GBP2024-06-30
Computers
184,252 GBP2025-06-30
332,771 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,074,524 GBP2025-06-30
2,105,413 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
9,378 GBP2024-07-01 ~ 2025-06-30
Computers
26,993 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
165,352 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-175,512 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,196,241 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles
53,142 GBP2025-06-30
62,520 GBP2024-06-30
Computers
60,280 GBP2025-06-30
46,186 GBP2024-06-30
Investments in Group Undertakings
Cost valuation
1,572,118 GBP2024-06-30
Investments in Group Undertakings
1,572,118 GBP2025-06-30
1,572,118 GBP2024-06-30
Merchandise
2,660,054 GBP2025-06-30
3,307,082 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,937,654 GBP2025-06-30
1,630,594 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
117,581 GBP2024-06-30
Other Debtors
Current
22,786 GBP2025-06-30
136,021 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
84,649 GBP2025-06-30
89,934 GBP2024-06-30
Prepayments
Current
93,878 GBP2025-06-30
63,575 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
2,138,967 GBP2025-06-30
2,037,705 GBP2024-06-30
Trade Creditors/Trade Payables
Current
161,368 GBP2025-06-30
133,716 GBP2024-06-30
Amounts owed to group undertakings
Current
174,988 GBP2025-06-30
Corporation Tax Payable
Current
225,834 GBP2025-06-30
53,651 GBP2024-06-30
Other Taxation & Social Security Payable
Current
143,404 GBP2025-06-30
113,842 GBP2024-06-30
Other Creditors
Current
131,087 GBP2025-06-30
73,369 GBP2024-06-30
Accrued Liabilities
Current
416,607 GBP2025-06-30
423,997 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
116,580 GBP2025-06-30
241,013 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,061,517 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,226,792 GBP2024-07-01 ~ 2025-06-30