Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
47,192,042 GBP2023-07-01 ~ 2024-06-30
43,929,160 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
44,131,878 GBP2023-07-01 ~ 2024-06-30
40,433,307 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,060,164 GBP2023-07-01 ~ 2024-06-30
3,495,853 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
780,255 GBP2023-07-01 ~ 2024-06-30
772,346 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
2,040,753 GBP2023-07-01 ~ 2024-06-30
2,023,074 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
284,989 GBP2023-07-01 ~ 2024-06-30
750,433 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
41,123 GBP2023-07-01 ~ 2024-06-30
33,317 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
243,866 GBP2023-07-01 ~ 2024-06-30
717,116 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
60,436 GBP2023-07-01 ~ 2024-06-30
143,987 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
183,430 GBP2023-07-01 ~ 2024-06-30
573,129 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
183,430 GBP2023-07-01 ~ 2024-06-30
573,129 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
882,321 GBP2024-06-30
805,252 GBP2023-06-30
Investment Property
1,100,030 GBP2024-06-30
1,100,030 GBP2023-06-30
Fixed Assets
1,982,351 GBP2024-06-30
1,905,282 GBP2023-06-30
Total Inventories
2,261,055 GBP2024-06-30
2,611,511 GBP2023-06-30
Debtors
3,341,040 GBP2024-06-30
2,918,704 GBP2023-06-30
Cash at bank and in hand
1,897,010 GBP2024-06-30
1,856,766 GBP2023-06-30
Current Assets
7,499,105 GBP2024-06-30
7,386,981 GBP2023-06-30
Creditors
Current
4,578,296 GBP2024-06-30
4,559,122 GBP2023-06-30
Net Current Assets/Liabilities
2,920,809 GBP2024-06-30
2,827,859 GBP2023-06-30
Total Assets Less Current Liabilities
4,903,160 GBP2024-06-30
4,733,141 GBP2023-06-30
Net Assets/Liabilities
4,213,300 GBP2024-06-30
4,029,870 GBP2023-06-30
Equity
Called up share capital
35,100 GBP2024-06-30
35,100 GBP2023-06-30
35,100 GBP2022-06-30
Retained earnings (accumulated losses)
3,808,514 GBP2024-06-30
3,625,084 GBP2023-06-30
3,051,955 GBP2022-06-30
Equity
4,213,300 GBP2024-06-30
4,029,870 GBP2023-06-30
3,456,741 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
183,430 GBP2023-07-01 ~ 2024-06-30
573,129 GBP2022-07-01 ~ 2023-06-30
Bank Overdrafts
-308,952 GBP2024-06-30
-384,637 GBP2023-06-30
Wages/Salaries
1,132,635 GBP2023-07-01 ~ 2024-06-30
1,034,144 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
82,605 GBP2023-07-01 ~ 2024-06-30
60,342 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,531 GBP2023-07-01 ~ 2024-06-30
10,690 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,226,771 GBP2023-07-01 ~ 2024-06-30
1,105,176 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
582023-07-01 ~ 2024-06-30
572022-07-01 ~ 2023-06-30
Director Remuneration
52,000 GBP2023-07-01 ~ 2024-06-30
52,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
95,636 GBP2023-07-01 ~ 2024-06-30
118,376 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
7,000 GBP2023-07-01 ~ 2024-06-30
6,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
46,715 GBP2023-07-01 ~ 2024-06-30
77,143 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
59,820 GBP2023-07-01 ~ 2024-06-30
146,980 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
630,985 GBP2024-06-30
630,985 GBP2023-06-30
Furniture and fittings
32,808 GBP2024-06-30
32,808 GBP2023-06-30
Motor vehicles
1,782,512 GBP2024-06-30
1,536,151 GBP2023-06-30
Computers
32,941 GBP2024-06-30
32,941 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,479,246 GBP2024-06-30
2,232,885 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-32,983 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-32,983 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
480,014 GBP2024-06-30
452,683 GBP2023-06-30
Furniture and fittings
32,446 GBP2024-06-30
31,747 GBP2023-06-30
Motor vehicles
1,052,369 GBP2024-06-30
911,389 GBP2023-06-30
Computers
32,096 GBP2024-06-30
31,814 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,596,925 GBP2024-06-30
1,427,633 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,331 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
699 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
163,525 GBP2023-07-01 ~ 2024-06-30
Computers
282 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
191,837 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,545 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,545 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
150,971 GBP2024-06-30
178,302 GBP2023-06-30
Furniture and fittings
362 GBP2024-06-30
1,061 GBP2023-06-30
Motor vehicles
730,143 GBP2024-06-30
624,762 GBP2023-06-30
Computers
845 GBP2024-06-30
1,127 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
973,405 GBP2023-06-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
279,344 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
617,937 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
96,201 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
528,173 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
355,468 GBP2023-06-30
Investment Property - Fair Value Model
1,100,030 GBP2023-06-30
Finished Goods
2,261,055 GBP2024-06-30
2,611,511 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,339,704 GBP2024-06-30
2,030,080 GBP2023-06-30
Other Debtors
Current
33,109 GBP2024-06-30
33,109 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
20,456 GBP2024-06-30
9,006 GBP2023-06-30
Prepayments/Accrued Income
Current
118,182 GBP2024-06-30
74,207 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
3,341,040 GBP2024-06-30
Amounts falling due within one year, Current
2,918,704 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
337,011 GBP2024-06-30
414,759 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
137,550 GBP2024-06-30
113,271 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,878,219 GBP2024-06-30
3,811,135 GBP2023-06-30
Corporation Tax Payable
Current
46,715 GBP2024-06-30
77,143 GBP2023-06-30
Other Taxation & Social Security Payable
Current
18,818 GBP2024-06-30
18,280 GBP2023-06-30
Other Creditors
Current
5,188 GBP2024-06-30
5,009 GBP2023-06-30
Accrued Liabilities
Current
141,639 GBP2024-06-30
111,789 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
280,707 GBP2024-06-30
305,968 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
105,261 GBP2024-06-30
107,132 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
28,059 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
337,011 GBP2024-06-30
Bank Borrowings
Non-current, Between two and five year
69,220 GBP2024-06-30
80,483 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
137,550 GBP2024-06-30
hire purchase agreements
242,811 GBP2024-06-30
220,403 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
196,335 GBP2024-06-30
197,750 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,892 GBP2024-06-30
290,171 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
183,430 GBP2023-07-01 ~ 2024-06-30