Average Number of Employees
662022-07-01 ~ 2023-06-30
612021-07-01 ~ 2022-06-30
Turnover/Revenue
17,344,701 GBP2022-07-01 ~ 2023-06-30
14,481,597 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-8,891,796 GBP2022-07-01 ~ 2023-06-30
-7,618,665 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
8,452,905 GBP2022-07-01 ~ 2023-06-30
6,862,932 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-6,810,745 GBP2022-07-01 ~ 2023-06-30
-4,862,912 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,642,160 GBP2022-07-01 ~ 2023-06-30
2,043,218 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
302,887 GBP2022-07-01 ~ 2023-06-30
32,402 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
-36 GBP2022-07-01 ~ 2023-06-30
-1,823 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,945,011 GBP2022-07-01 ~ 2023-06-30
2,073,797 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
5,866,960 GBP2023-06-30
4,379,511 GBP2022-06-30
2,707,145 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,487,449 GBP2022-07-01 ~ 2023-06-30
1,672,366 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
293,744 GBP2023-06-30
203,934 GBP2022-06-30
Fixed Assets
293,744 GBP2023-06-30
203,934 GBP2022-06-30
Total Inventories
673,316 GBP2023-06-30
693,432 GBP2022-06-30
Debtors
Non-current
773,471 GBP2023-06-30
Current
6,847,673 GBP2023-06-30
8,247,534 GBP2022-06-30
Cash at bank and in hand
6,071,858 GBP2023-06-30
2,404,146 GBP2022-06-30
Current Assets
14,366,318 GBP2023-06-30
11,345,112 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-8,688,461 GBP2023-06-30
-7,085,444 GBP2022-06-30
Net Current Assets/Liabilities
5,677,857 GBP2023-06-30
4,259,668 GBP2022-06-30
Total Assets Less Current Liabilities
5,971,601 GBP2023-06-30
4,463,602 GBP2022-06-30
Net Assets/Liabilities
5,901,960 GBP2023-06-30
4,414,511 GBP2022-06-30
Equity
Called up share capital
35,000 GBP2023-06-30
35,000 GBP2022-06-30
Equity
5,901,960 GBP2023-06-30
4,414,511 GBP2022-06-30
Profit/Loss
1,487,449 GBP2022-07-01 ~ 2023-06-30
1,672,366 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
60,952 GBP2022-07-01 ~ 2023-06-30
60,342 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
6,071,858 GBP2023-06-30
2,404,146 GBP2022-06-30
4,092,503 GBP2021-07-01
Audit Fees/Expenses
23,400 GBP2022-07-01 ~ 2023-06-30
19,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,702,668 GBP2022-07-01 ~ 2023-06-30
2,502,561 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
275,336 GBP2022-07-01 ~ 2023-06-30
234,717 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,028,610 GBP2022-07-01 ~ 2023-06-30
2,787,380 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
152,143 GBP2022-07-01 ~ 2023-06-30
252,256 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,550 GBP2022-07-01 ~ 2023-06-30
13,251 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
398,727 GBP2022-07-01 ~ 2023-06-30
394,021 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
602,081 GBP2023-06-30
544,122 GBP2022-06-30
Motor vehicles
37,474 GBP2023-06-30
13,100 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
967,353 GBP2023-06-30
834,969 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,129 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-10,850 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-20,979 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
343,444 GBP2022-06-30
Motor vehicles
9,844 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
631,035 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
52,799 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
6,685 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
60,952 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,258 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-9,120 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,378 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
386,985 GBP2023-06-30
Motor vehicles
7,409 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
673,609 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
215,096 GBP2023-06-30
200,678 GBP2022-06-30
Motor vehicles
30,065 GBP2023-06-30
3,256 GBP2022-06-30
Finished Goods/Goods for Resale
673,316 GBP2023-06-30
693,432 GBP2022-06-30
Other Debtors
Non-current
773,471 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
128,594 GBP2023-06-30
105,785 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
141,230 GBP2023-06-30
3,397,579 GBP2022-06-30
Other Debtors
Current
6,545,112 GBP2023-06-30
4,666,829 GBP2022-06-30
Prepayments/Accrued Income
Current
32,737 GBP2023-06-30
77,341 GBP2022-06-30
Trade Creditors/Trade Payables
Current
216,015 GBP2023-06-30
226,718 GBP2022-06-30
Amounts owed to group undertakings
Current
3,539,837 GBP2023-06-30
2,509,657 GBP2022-06-30
Corporation Tax Payable
Current
614,326 GBP2023-06-30
242,314 GBP2022-06-30
Taxation/Social Security Payable
Current
184,513 GBP2023-06-30
105,852 GBP2022-06-30
Other Creditors
Current
3,848,139 GBP2023-06-30
3,853,721 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
285,631 GBP2023-06-30
147,182 GBP2022-06-30
Creditors
Current
8,688,461 GBP2023-06-30
7,085,444 GBP2022-06-30
Net Deferred Tax Liability/Asset
-69,641 GBP2023-06-30
-49,091 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,550 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-69,641 GBP2023-06-30
-49,091 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,000 shares2023-06-30
35,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
369,418 GBP2023-06-30
369,418 GBP2022-06-30
Between one and five year
551,370 GBP2023-06-30
754,137 GBP2022-06-30
More than five year
53,463 GBP2023-06-30
145,113 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
974,251 GBP2023-06-30
1,268,668 GBP2022-06-30