Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
23,514,024 GBP2024-07-01 ~ 2025-06-30
26,310,075 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
17,143,709 GBP2024-07-01 ~ 2025-06-30
17,363,546 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
6,370,315 GBP2024-07-01 ~ 2025-06-30
8,946,529 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
1,282,306 GBP2024-07-01 ~ 2025-06-30
1,375,643 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,966,278 GBP2024-07-01 ~ 2025-06-30
1,913,344 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
3,121,731 GBP2024-07-01 ~ 2025-06-30
5,657,542 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
1,228,822 GBP2024-07-01 ~ 2025-06-30
1,228,445 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,892,909 GBP2024-07-01 ~ 2025-06-30
4,429,097 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
719,511 GBP2024-07-01 ~ 2025-06-30
1,236,054 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,173,398 GBP2024-07-01 ~ 2025-06-30
3,193,043 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,173,398 GBP2024-07-01 ~ 2025-06-30
3,193,043 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
193,620 GBP2025-06-30
426,640 GBP2024-06-30
Fixed Assets
193,620 GBP2025-06-30
426,640 GBP2024-06-30
Total Inventories
13,111,442 GBP2025-06-30
14,449,190 GBP2024-06-30
Debtors
54,468,216 GBP2025-06-30
51,866,139 GBP2024-06-30
Cash at bank and in hand
273,342 GBP2025-06-30
642,660 GBP2024-06-30
Current Assets
67,853,000 GBP2025-06-30
66,957,989 GBP2024-06-30
Creditors
Current
6,457,899 GBP2025-06-30
5,942,081 GBP2024-06-30
Net Current Assets/Liabilities
61,395,101 GBP2025-06-30
61,015,908 GBP2024-06-30
Total Assets Less Current Liabilities
61,588,721 GBP2025-06-30
61,442,548 GBP2024-06-30
Net Assets/Liabilities
43,452,682 GBP2025-06-30
42,279,284 GBP2024-06-30
Equity
Called up share capital
50,000 GBP2025-06-30
50,000 GBP2024-06-30
50,000 GBP2023-06-30
Retained earnings (accumulated losses)
43,402,682 GBP2025-06-30
42,229,284 GBP2024-06-30
39,036,241 GBP2023-06-30
Equity
43,452,682 GBP2025-06-30
42,279,284 GBP2024-06-30
39,086,241 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,173,398 GBP2024-07-01 ~ 2025-06-30
3,193,043 GBP2023-07-01 ~ 2024-06-30
Bank Overdrafts
-1,360,762 GBP2025-06-30
-1,119,410 GBP2024-06-30
-3,423,591 GBP2023-06-30
Wages/Salaries
1,557,848 GBP2024-07-01 ~ 2025-06-30
1,676,133 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
151,470 GBP2024-07-01 ~ 2025-06-30
163,253 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,501 GBP2024-07-01 ~ 2025-06-30
70,405 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,778,819 GBP2024-07-01 ~ 2025-06-30
1,909,791 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
422024-07-01 ~ 2025-06-30
472023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
122,117 GBP2024-07-01 ~ 2025-06-30
124,824 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
31,578 GBP2024-07-01 ~ 2025-06-30
32,550 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
777,529 GBP2024-07-01 ~ 2025-06-30
1,293,311 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
473,227 GBP2024-07-01 ~ 2025-06-30
1,107,274 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,270,336 GBP2025-06-30
3,270,336 GBP2024-06-30
Furniture and fittings
255,821 GBP2025-06-30
250,217 GBP2024-06-30
Motor vehicles
985,268 GBP2025-06-30
1,020,549 GBP2024-06-30
Computers
215,477 GBP2025-06-30
199,984 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,726,902 GBP2025-06-30
4,741,086 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-35,281 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-35,281 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,173,316 GBP2025-06-30
3,099,276 GBP2024-06-30
Furniture and fittings
245,752 GBP2025-06-30
242,439 GBP2024-06-30
Motor vehicles
923,506 GBP2025-06-30
796,997 GBP2024-06-30
Computers
190,708 GBP2025-06-30
175,734 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,533,282 GBP2025-06-30
4,314,446 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
74,040 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
3,313 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
161,790 GBP2024-07-01 ~ 2025-06-30
Computers
14,974 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,117 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-35,281 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,281 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
97,020 GBP2025-06-30
171,060 GBP2024-06-30
Furniture and fittings
10,069 GBP2025-06-30
7,778 GBP2024-06-30
Motor vehicles
61,762 GBP2025-06-30
223,552 GBP2024-06-30
Computers
24,769 GBP2025-06-30
24,250 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
132,000 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
185,500 GBP2024-06-30
Merchandise
7,982,260 GBP2025-06-30
7,982,260 GBP2024-06-30
Raw Materials
4,912,458 GBP2025-06-30
6,291,427 GBP2024-06-30
Finished Goods
169,515 GBP2025-06-30
122,812 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
4,149,182 GBP2025-06-30
4,208,567 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
47,683,644 GBP2025-06-30
46,077,864 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
438,481 GBP2025-06-30
Prepayments/Accrued Income
Current
348,756 GBP2025-06-30
280,504 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
54,468,216 GBP2025-06-30
Current, Amounts falling due within one year
51,866,139 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
2,886,016 GBP2025-06-30
2,666,671 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,425,906 GBP2025-06-30
2,435,565 GBP2024-06-30
Corporation Tax Payable
Current
655,250 GBP2025-06-30
393,409 GBP2024-06-30
Other Taxation & Social Security Payable
Current
35,832 GBP2025-06-30
43,745 GBP2024-06-30
Other Creditors
Current
9,867 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
129,925 GBP2025-06-30
154,803 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
13,276,692 GBP2025-06-30
14,606,466 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
1,547,261 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
2,666,671 GBP2024-06-30
Bank Borrowings
Non-current, Between two and five year
5,365,763 GBP2025-06-30
5,431,890 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,687 GBP2025-06-30
102,705 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-06-30