Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
13,082,844 GBP2022-07-01 ~ 2023-06-30
13,586,506 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-11,597,295 GBP2022-07-01 ~ 2023-06-30
-12,283,507 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
1,485,549 GBP2022-07-01 ~ 2023-06-30
1,302,999 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-1,183,257 GBP2022-07-01 ~ 2023-06-30
-575,501 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
455,862 GBP2022-07-01 ~ 2023-06-30
809,036 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
336,021 GBP2022-07-01 ~ 2023-06-30
795,345 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
258,384 GBP2022-07-01 ~ 2023-06-30
629,539 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
258,384 GBP2022-07-01 ~ 2023-06-30
629,539 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
1,233,929 GBP2023-06-30
819,879 GBP2022-06-30
Fixed Assets
1,233,929 GBP2023-06-30
819,879 GBP2022-06-30
Total Inventories
7,140,960 GBP2023-06-30
4,595,695 GBP2022-06-30
Debtors
1,166,146 GBP2023-06-30
1,027,423 GBP2022-06-30
Cash at bank and in hand
540,327 GBP2023-06-30
857,244 GBP2022-06-30
Current Assets
8,847,433 GBP2023-06-30
6,480,362 GBP2022-06-30
Net Current Assets/Liabilities
1,392,146 GBP2023-06-30
1,394,046 GBP2022-06-30
Total Assets Less Current Liabilities
2,626,075 GBP2023-06-30
2,213,925 GBP2022-06-30
Net Assets/Liabilities
2,205,334 GBP2023-06-30
1,946,980 GBP2022-06-30
Equity
Called up share capital
38,475 GBP2023-06-30
38,475 GBP2022-06-30
38,475 GBP2021-06-30
Share premium
275 GBP2023-06-30
275 GBP2022-06-30
275 GBP2021-06-30
Revaluation reserve
59,412 GBP2023-06-30
59,412 GBP2022-06-30
59,412 GBP2021-06-30
Retained earnings (accumulated losses)
2,107,172 GBP2023-06-30
1,848,818 GBP2022-06-30
1,264,579 GBP2021-06-30
Equity
2,205,334 GBP2023-06-30
1,946,980 GBP2022-06-30
1,362,741 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
258,384 GBP2022-07-01 ~ 2023-06-30
629,539 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-30 GBP2022-07-01 ~ 2023-06-30
-45,300 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
861,271 GBP2022-07-01 ~ 2023-06-30
899,689 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
71,749 GBP2022-07-01 ~ 2023-06-30
81,682 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,771 GBP2022-07-01 ~ 2023-06-30
24,371 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
954,791 GBP2022-07-01 ~ 2023-06-30
1,005,742 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
382022-07-01 ~ 2023-06-30
402021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
45,525 GBP2022-07-01 ~ 2023-06-30
27,559 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
69,637 GBP2022-07-01 ~ 2023-06-30
151,806 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
33,554 GBP2023-06-30
33,554 GBP2022-06-30
Intangible Assets - Gross Cost
43,544 GBP2023-06-30
33,554 GBP2022-06-30
Net goodwill
9,990 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
33,554 GBP2023-06-30
33,554 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
43,544 GBP2023-06-30
33,554 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
9,990 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
9,990 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
9,990 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
340,902 GBP2023-06-30
10,625 GBP2022-06-30
Furniture and fittings
496,411 GBP2023-06-30
404,533 GBP2022-06-30
Motor vehicles
51,243 GBP2023-06-30
44,203 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,575,570 GBP2023-06-30
1,118,507 GBP2022-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,917 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-3,350 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-5,267 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
241,182 GBP2023-06-30
217,060 GBP2022-06-30
Motor vehicles
24,821 GBP2023-06-30
20,267 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
341,641 GBP2023-06-30
298,628 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
24,122 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
7,066 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,525 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-2,512 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,512 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
340,902 GBP2023-06-30
10,625 GBP2022-06-30
Furniture and fittings
255,229 GBP2023-06-30
187,473 GBP2022-06-30
Motor vehicles
26,422 GBP2023-06-30
23,936 GBP2022-06-30
Value of work in progress
40,961 GBP2023-06-30
36,723 GBP2022-06-30
Finished Goods
7,099,999 GBP2023-06-30
4,558,972 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
61,450 GBP2023-06-30
334,664 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
549,825 GBP2023-06-30
294,471 GBP2022-06-30
Other Debtors
Current
427,449 GBP2023-06-30
356,385 GBP2022-06-30
Prepayments/Accrued Income
Current
111,670 GBP2023-06-30
41,903 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
1,166,146 GBP2023-06-30
1,027,423 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
79,106 GBP2023-06-30
76,887 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
3,666 GBP2022-06-30
Trade Creditors/Trade Payables
Current
6,621,333 GBP2023-06-30
4,579,589 GBP2022-06-30
Corporation Tax Payable
Current
67,414 GBP2023-06-30
151,706 GBP2022-06-30
Other Taxation & Social Security Payable
Current
21,783 GBP2023-06-30
39,530 GBP2022-06-30
Other Creditors
Current
430 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
534,355 GBP2023-06-30
48,457 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
130,741 GBP2023-06-30
214,945 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
79,106 GBP2023-06-30
76,887 GBP2022-06-30
Non-current, Between one and two years
105,365 GBP2023-06-30
106,970 GBP2022-06-30
Non-current, Between two and five year
14,366 GBP2023-06-30
107,975 GBP2022-06-30
Secured
209,847 GBP2023-06-30
291,832 GBP2022-06-30
Total Borrowings
Secured
445,213 GBP2023-06-30
291,832 GBP2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
60,000 GBP2023-06-30
52,000 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,000 GBP2023-06-30
52,000 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,475 shares2023-06-30