Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
14,445,323 GBP2023-07-01 ~ 2024-06-30
12,168,829 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
10,598,761 GBP2023-07-01 ~ 2024-06-30
9,251,389 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,846,562 GBP2023-07-01 ~ 2024-06-30
2,917,440 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
103,722 GBP2023-07-01 ~ 2024-06-30
72,271 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,540,694 GBP2023-07-01 ~ 2024-06-30
2,724,049 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
221,676 GBP2023-07-01 ~ 2024-06-30
163,318 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
535 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
126 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
78,824 GBP2023-07-01 ~ 2024-06-30
163,192 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
70,736 GBP2023-07-01 ~ 2024-06-30
48,848 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
8,088 GBP2023-07-01 ~ 2024-06-30
114,344 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
8,088 GBP2023-07-01 ~ 2024-06-30
114,344 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
95,977 GBP2024-06-30
248,611 GBP2023-06-30
Fixed Assets - Investments
101 GBP2024-06-30
101 GBP2023-06-30
Fixed Assets
96,078 GBP2024-06-30
248,712 GBP2023-06-30
Total Inventories
1,459,261 GBP2024-06-30
882,257 GBP2023-06-30
Debtors
4,952,998 GBP2024-06-30
4,445,311 GBP2023-06-30
Cash at bank and in hand
673,031 GBP2024-06-30
671,752 GBP2023-06-30
Current Assets
7,085,290 GBP2024-06-30
5,999,320 GBP2023-06-30
Creditors
Current
2,833,824 GBP2024-06-30
1,623,664 GBP2023-06-30
Net Current Assets/Liabilities
4,251,466 GBP2024-06-30
4,375,656 GBP2023-06-30
Total Assets Less Current Liabilities
4,347,544 GBP2024-06-30
4,624,368 GBP2023-06-30
Creditors
Non-current
-3,799,232 GBP2024-06-30
-4,088,561 GBP2023-06-30
Net Assets/Liabilities
531,872 GBP2024-06-30
523,784 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
531,772 GBP2024-06-30
523,684 GBP2023-06-30
409,340 GBP2022-06-30
Equity
531,872 GBP2024-06-30
523,784 GBP2023-06-30
409,440 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
8,088 GBP2023-07-01 ~ 2024-06-30
114,344 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,329,938 GBP2023-07-01 ~ 2024-06-30
1,373,884 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
131,906 GBP2023-07-01 ~ 2024-06-30
138,969 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,732 GBP2023-07-01 ~ 2024-06-30
96,304 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,551,576 GBP2023-07-01 ~ 2024-06-30
1,609,157 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
412023-07-01 ~ 2024-06-30
492022-07-01 ~ 2023-06-30
Director Remuneration
25,000 GBP2023-07-01 ~ 2024-06-30
25,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
58,952 GBP2023-07-01 ~ 2024-06-30
59,310 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
66,596 GBP2023-07-01 ~ 2024-06-30
49,457 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
19,706 GBP2023-07-01 ~ 2024-06-30
33,428 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
180,676 GBP2024-06-30
228,487 GBP2023-06-30
Furniture and fittings
173,408 GBP2024-06-30
456,073 GBP2023-06-30
Motor vehicles
31,315 GBP2024-06-30
31,315 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
385,399 GBP2024-06-30
715,875 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-47,811 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-334,700 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-382,511 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
174,621 GBP2024-06-30
106,349 GBP2023-06-30
Furniture and fittings
95,793 GBP2024-06-30
345,089 GBP2023-06-30
Motor vehicles
19,008 GBP2024-06-30
15,826 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
289,422 GBP2024-06-30
467,264 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,233 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
40,537 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
3,182 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
58,952 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,640 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-295,871 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-320,511 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
6,055 GBP2024-06-30
122,138 GBP2023-06-30
Furniture and fittings
77,615 GBP2024-06-30
110,984 GBP2023-06-30
Motor vehicles
12,307 GBP2024-06-30
15,489 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
101 GBP2023-06-30
Investments in Group Undertakings
101 GBP2024-06-30
101 GBP2023-06-30
Merchandise
1,459,261 GBP2024-06-30
882,257 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,044,624 GBP2024-06-30
1,484,546 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
2,792,818 GBP2024-06-30
2,833,696 GBP2023-06-30
Other Debtors
Current
10,453 GBP2024-06-30
27,253 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
31,656 GBP2024-06-30
70,429 GBP2023-06-30
Prepayments/Accrued Income
Current
73,447 GBP2024-06-30
29,387 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
4,952,998 GBP2024-06-30
Amounts falling due within one year, Current
4,445,311 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,782,025 GBP2024-06-30
1,311,195 GBP2023-06-30
Corporation Tax Payable
Current
66,596 GBP2024-06-30
49,457 GBP2023-06-30
Other Taxation & Social Security Payable
Current
39,135 GBP2024-06-30
38,175 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
946,068 GBP2024-06-30
224,837 GBP2023-06-30
Amounts owed to group undertakings
Non-current
3,799,232 GBP2024-06-30
4,088,561 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
18,415 GBP2024-06-30
55,945 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,440 GBP2024-06-30
12,023 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
8,088 GBP2023-07-01 ~ 2024-06-30