Average Number of Employees
352021-07-01 ~ 2022-06-30
372020-07-01 ~ 2021-06-30
Property, Plant & Equipment
1,583,211 GBP2022-06-30
1,542,816 GBP2021-06-30
Fixed Assets - Investments
79,629 GBP2022-06-30
669,721 GBP2021-06-30
Fixed Assets
1,662,840 GBP2022-06-30
2,212,537 GBP2021-06-30
Total Inventories
2,056,328 GBP2022-06-30
257,008 GBP2021-06-30
Debtors
Non-current
116,730 GBP2022-06-30
Current
12,128,641 GBP2022-06-30
8,656,739 GBP2021-06-30
Cash at bank and in hand
3,204,139 GBP2022-06-30
2,438,873 GBP2021-06-30
Current Assets
17,505,838 GBP2022-06-30
11,352,620 GBP2021-06-30
Creditors
Current, Amounts falling due within one year
-12,069,907 GBP2022-06-30
-8,212,838 GBP2021-06-30
Net Current Assets/Liabilities
5,435,931 GBP2022-06-30
3,139,782 GBP2021-06-30
Total Assets Less Current Liabilities
7,098,771 GBP2022-06-30
5,352,319 GBP2021-06-30
Creditors
Non-current, Amounts falling due after one year
-683,000 GBP2022-06-30
-809,455 GBP2021-06-30
Net Assets/Liabilities
6,289,927 GBP2022-06-30
4,417,020 GBP2021-06-30
Equity
Called up share capital
10,602 GBP2022-06-30
10,602 GBP2021-06-30
11,066 GBP2020-07-01
Revaluation reserve
535,594 GBP2022-06-30
535,594 GBP2021-06-30
535,594 GBP2020-07-01
Capital redemption reserve
780 GBP2022-06-30
780 GBP2021-06-30
316 GBP2020-07-01
Retained earnings (accumulated losses)
5,742,951 GBP2022-06-30
3,870,043 GBP2021-06-30
3,639,014 GBP2020-07-01
Profit/Loss
2,255,225 GBP2021-07-01 ~ 2022-06-30
929,916 GBP2020-07-01 ~ 2021-06-30
Equity
6,289,927 GBP2022-06-30
4,417,020 GBP2021-06-30
4,185,990 GBP2020-07-01
Profit/Loss
Retained earnings (accumulated losses)
2,255,225 GBP2021-07-01 ~ 2022-06-30
929,916 GBP2020-07-01 ~ 2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,255,225 GBP2021-07-01 ~ 2022-06-30
929,916 GBP2020-07-01 ~ 2021-06-30
Comprehensive Income/Expense
2,255,225 GBP2021-07-01 ~ 2022-06-30
929,916 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-382,317 GBP2021-07-01 ~ 2022-06-30
-519,757 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
-382,317 GBP2021-07-01 ~ 2022-06-30
-519,757 GBP2020-07-01 ~ 2021-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-382,317 GBP2021-07-01 ~ 2022-06-30
-698,887 GBP2020-07-01 ~ 2021-06-30
Equity - Income/Expense Recognised Directly
-382,317 GBP2021-07-01 ~ 2022-06-30
-698,887 GBP2020-07-01 ~ 2021-06-30
Called up share capital
-464 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252021-07-01 ~ 2022-06-30
Furniture and fittings
332021-07-01 ~ 2022-06-30
Office equipment
252021-07-01 ~ 2022-06-30
Wages/Salaries
2,020,277 GBP2021-07-01 ~ 2022-06-30
1,669,689 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
257,841 GBP2021-07-01 ~ 2022-06-30
215,415 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
2,307,643 GBP2021-07-01 ~ 2022-06-30
1,917,502 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Gross Cost
Buildings
1,300,000 GBP2022-06-30
1,300,000 GBP2021-06-30
Motor vehicles
147,274 GBP2022-06-30
147,274 GBP2021-06-30
Furniture and fittings
116,785 GBP2022-06-30
19,762 GBP2021-06-30
Office equipment
642,985 GBP2022-06-30
619,665 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
2,207,044 GBP2022-06-30
2,086,701 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
9,807 GBP2021-06-30
Furniture and fittings
14,173 GBP2021-06-30
Office equipment
519,904 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
543,884 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
19,614 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings, Owned/Freehold
3,965 GBP2021-07-01 ~ 2022-06-30
Office equipment, Owned/Freehold
56,370 GBP2021-07-01 ~ 2022-06-30
Owned/Freehold
79,949 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
29,421 GBP2022-06-30
Furniture and fittings
18,138 GBP2022-06-30
Office equipment
576,274 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
623,833 GBP2022-06-30
Property, Plant & Equipment
Buildings
1,300,000 GBP2022-06-30
1,300,000 GBP2021-06-30
Motor vehicles
117,853 GBP2022-06-30
137,467 GBP2021-06-30
Furniture and fittings
98,647 GBP2022-06-30
5,589 GBP2021-06-30
Office equipment
66,711 GBP2022-06-30
99,760 GBP2021-06-30
Finished Goods/Goods for Resale
2,056,328 GBP2022-06-30
257,008 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
5,139,340 GBP2022-06-30
4,277,421 GBP2021-06-30
Amounts Owed by Group Undertakings
Current
6,214,759 GBP2022-06-30
3,582,606 GBP2021-06-30
Other Debtors
Current
502,906 GBP2022-06-30
290,145 GBP2021-06-30
Prepayments/Accrued Income
Current
271,636 GBP2022-06-30
506,567 GBP2021-06-30
Bank Overdrafts
-2,618,125 GBP2022-06-30
-1,160,026 GBP2021-06-30
Cash and Cash Equivalents
586,014 GBP2022-06-30
1,278,847 GBP2021-06-30
Bank Overdrafts
Current
2,618,125 GBP2022-06-30
1,160,026 GBP2021-06-30
Bank Borrowings
Current
164,800 GBP2022-06-30
139,800 GBP2021-06-30
Other Remaining Borrowings
Current
233,149 GBP2022-06-30
115,323 GBP2021-06-30
Trade Creditors/Trade Payables
Current
3,559,705 GBP2022-06-30
3,922,388 GBP2021-06-30
Amounts owed to group undertakings
Current
2,346,563 GBP2022-06-30
395,731 GBP2021-06-30
Corporation Tax Payable
Current
561,750 GBP2022-06-30
167,658 GBP2021-06-30
Taxation/Social Security Payable
Current
59,078 GBP2022-06-30
59,992 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Current
20,006 GBP2022-06-30
14,894 GBP2021-06-30
Other Creditors
Current
151,661 GBP2022-06-30
559,717 GBP2021-06-30
Accrued Liabilities/Deferred Income
Current
2,355,070 GBP2022-06-30
1,677,309 GBP2021-06-30
Creditors
Current
12,069,907 GBP2022-06-30
8,212,838 GBP2021-06-30
Bank Borrowings
Non-current
500,406 GBP2022-06-30
643,300 GBP2021-06-30
Other Remaining Borrowings
Non-current
88,340 GBP2022-06-30
56,102 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Non-current
94,254 GBP2022-06-30
110,053 GBP2021-06-30
Creditors
Non-current
683,000 GBP2022-06-30
809,455 GBP2021-06-30
Bank Borrowings
Current, Amounts falling due within one year
164,800 GBP2022-06-30
139,800 GBP2021-06-30
Non-current, Between one and two years
164,800 GBP2022-06-30
164,796 GBP2021-06-30
Non-current, Between two and five year
335,606 GBP2022-06-30
453,488 GBP2021-06-30
Total Borrowings
986,696 GBP2022-06-30
954,525 GBP2021-06-30
Net Deferred Tax Liability/Asset
-125,844 GBP2022-06-30
-125,844 GBP2021-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-22,924 GBP2022-06-30
-22,924 GBP2021-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2022-06-30
9,000 shares2021-06-30
Par Value of Share
Class 1 ordinary share
1.002021-07-01 ~ 2022-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,136 shares2022-06-30
1,136 shares2021-06-30
Par Value of Share
Class 2 ordinary share
1.002021-07-01 ~ 2022-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
400 shares2022-06-30
400 shares2021-06-30
Par Value of Share
Class 3 ordinary share
1.002021-07-01 ~ 2022-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
66 shares2022-06-30
66 shares2021-06-30
Par Value of Share
Class 4 ordinary share
1.002021-07-01 ~ 2022-06-30
Amounts owed to directors
15,870 GBP2022-06-30
172,842 GBP2021-06-30
Amounts owed by directors
32,273 GBP2022-06-30
43,588 GBP2021-06-30