Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
37,500,209 GBP2023-07-01 ~ 2024-06-30
38,046,828 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
29,577,069 GBP2023-07-01 ~ 2024-06-30
28,988,476 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
7,923,140 GBP2023-07-01 ~ 2024-06-30
9,058,352 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
7,160,665 GBP2023-07-01 ~ 2024-06-30
6,742,608 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
762,475 GBP2023-07-01 ~ 2024-06-30
2,315,744 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
21,316 GBP2023-07-01 ~ 2024-06-30
8,500 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
50,343 GBP2023-07-01 ~ 2024-06-30
101,319 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
733,448 GBP2023-07-01 ~ 2024-06-30
2,222,925 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
190,045 GBP2023-07-01 ~ 2024-06-30
532,387 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
543,403 GBP2023-07-01 ~ 2024-06-30
1,690,538 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
543,403 GBP2023-07-01 ~ 2024-06-30
1,690,538 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,566,223 GBP2024-06-30
1,418,372 GBP2023-06-30
Fixed Assets - Investments
1,300 GBP2024-06-30
1,300 GBP2023-06-30
Fixed Assets
1,567,523 GBP2024-06-30
1,419,672 GBP2023-06-30
Total Inventories
4,811,440 GBP2024-06-30
5,477,660 GBP2023-06-30
Debtors
7,453,519 GBP2024-06-30
7,079,142 GBP2023-06-30
Cash at bank and in hand
2,306,091 GBP2024-06-30
2,589,024 GBP2023-06-30
Current Assets
14,571,050 GBP2024-06-30
15,145,826 GBP2023-06-30
Creditors
Current
4,755,526 GBP2024-06-30
6,048,450 GBP2023-06-30
Net Current Assets/Liabilities
9,815,524 GBP2024-06-30
9,097,376 GBP2023-06-30
Total Assets Less Current Liabilities
11,383,047 GBP2024-06-30
10,517,048 GBP2023-06-30
Creditors
Non-current
-676,344 GBP2024-06-30
-402,289 GBP2023-06-30
Net Assets/Liabilities
10,357,073 GBP2024-06-30
9,813,670 GBP2023-06-30
Equity
Called up share capital
200 GBP2024-06-30
200 GBP2023-06-30
200 GBP2022-06-30
Retained earnings (accumulated losses)
10,356,873 GBP2024-06-30
9,813,470 GBP2023-06-30
8,122,932 GBP2022-06-30
Equity
10,357,073 GBP2024-06-30
9,813,670 GBP2023-06-30
8,123,132 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
543,403 GBP2023-07-01 ~ 2024-06-30
1,690,538 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,093,703 GBP2023-07-01 ~ 2024-06-30
3,871,250 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
389,388 GBP2023-07-01 ~ 2024-06-30
366,064 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,706 GBP2023-07-01 ~ 2024-06-30
167,412 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,647,797 GBP2023-07-01 ~ 2024-06-30
4,404,726 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1172023-07-01 ~ 2024-06-30
1152022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
195,536 GBP2023-07-01 ~ 2024-06-30
244,233 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
6,000 GBP2023-07-01 ~ 2024-06-30
6,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
141,504 GBP2023-07-01 ~ 2024-06-30
501,336 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
183,362 GBP2023-07-01 ~ 2024-06-30
555,731 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
31,578 GBP2024-06-30
31,578 GBP2023-06-30
Improvements to leasehold property
239,435 GBP2024-06-30
239,435 GBP2023-06-30
Plant and equipment
1,033,025 GBP2024-06-30
920,275 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
31,578 GBP2024-06-30
31,578 GBP2023-06-30
Improvements to leasehold property
239,435 GBP2024-06-30
239,435 GBP2023-06-30
Plant and equipment
792,633 GBP2024-06-30
711,169 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
81,464 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
240,392 GBP2024-06-30
209,106 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
983,724 GBP2024-06-30
964,558 GBP2023-06-30
Motor vehicles
3,109,256 GBP2024-06-30
2,447,529 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,397,018 GBP2024-06-30
4,603,375 GBP2023-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,201 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-100,074 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-101,275 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
857,674 GBP2024-06-30
764,651 GBP2023-06-30
Motor vehicles
1,909,475 GBP2024-06-30
1,438,170 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,830,795 GBP2024-06-30
3,185,003 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
93,023 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
571,379 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
745,866 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-100,074 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-100,074 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
126,050 GBP2024-06-30
199,907 GBP2023-06-30
Motor vehicles
1,199,781 GBP2024-06-30
1,009,359 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
49,858 GBP2024-06-30
49,858 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
49,325 GBP2024-06-30
42,923 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
6,402 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
543,928 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
550,330 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
533 GBP2024-06-30
6,935 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
1,058,193 GBP2024-06-30
1,080,436 GBP2023-06-30
Under hire purchased contracts or finance leases
1,058,726 GBP2024-06-30
1,087,371 GBP2023-06-30
Merchandise
4,811,440 GBP2024-06-30
5,477,660 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,447,716 GBP2024-06-30
3,426,908 GBP2023-06-30
Other Debtors
Current
4,865,397 GBP2024-06-30
3,545,951 GBP2023-06-30
Prepayments
Current
140,406 GBP2024-06-30
106,283 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
7,453,519 GBP2024-06-30
7,079,142 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
500,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
279,364 GBP2024-06-30
270,912 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,346,293 GBP2024-06-30
2,638,458 GBP2023-06-30
Corporation Tax Payable
Current
141,504 GBP2024-06-30
501,336 GBP2023-06-30
Other Taxation & Social Security Payable
Current
88,984 GBP2024-06-30
87,922 GBP2023-06-30
Other Creditors
Current
591,608 GBP2024-06-30
1,233,998 GBP2023-06-30
Accrued Liabilities
Current
739,488 GBP2024-06-30
233,536 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
676,344 GBP2024-06-30
402,289 GBP2023-06-30
Between one and five year, hire purchase agreements
676,344 GBP2024-06-30
402,289 GBP2023-06-30
hire purchase agreements
955,708 GBP2024-06-30
673,201 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
184,900 GBP2024-06-30
184,900 GBP2023-06-30
Between one and five year
603,100 GBP2024-06-30
603,100 GBP2023-06-30
More than five year
347,050 GBP2024-06-30
531,950 GBP2023-06-30
All periods
1,135,050 GBP2024-06-30
1,319,950 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
349,630 GBP2024-06-30
301,089 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-06-30