Par Value of Share
Class 1 ordinary share
12022-06-30 ~ 2023-09-30
Turnover/Revenue
5,096,975 GBP2022-06-30 ~ 2023-09-30
3,364,538 GBP2021-07-01 ~ 2022-06-29
Cost of Sales
-2,930,758 GBP2022-06-30 ~ 2023-09-30
-2,101,942 GBP2021-07-01 ~ 2022-06-29
Gross Profit/Loss
2,166,217 GBP2022-06-30 ~ 2023-09-30
1,262,596 GBP2021-07-01 ~ 2022-06-29
Other operating income
2,000 GBP2022-06-30 ~ 2023-09-30
61,976 GBP2021-07-01 ~ 2022-06-29
Distribution Costs
-110,453 GBP2022-06-30 ~ 2023-09-30
-59,398 GBP2021-07-01 ~ 2022-06-29
Administrative Expenses
-1,527,929 GBP2022-06-30 ~ 2023-09-30
-1,239,147 GBP2021-07-01 ~ 2022-06-29
Operating Profit/Loss
522,870 GBP2022-06-30 ~ 2023-09-30
26,027 GBP2021-07-01 ~ 2022-06-29
Profit/Loss
519,736 GBP2022-06-30 ~ 2023-09-30
14,078 GBP2021-07-01 ~ 2022-06-29
Comprehensive Income/Expense
519,736 GBP2022-06-30 ~ 2023-09-30
14,078 GBP2021-07-01 ~ 2022-06-29
Cash and Cash Equivalents
208,956 GBP2023-09-30
519,632 GBP2022-06-29
Current Assets
1,165,512 GBP2023-09-30
1,117,880 GBP2022-06-29
Total assets
1,491,602 GBP2023-09-30
1,309,728 GBP2022-06-29
Equity
Called up share capital
2,000 GBP2023-09-30
2,000 GBP2022-06-29
2,000 GBP2021-06-30
Retained earnings (accumulated losses)
283,799 GBP2023-09-30
-235,937 GBP2022-06-29
-250,015 GBP2021-06-30
Equity
285,799 GBP2023-09-30
-233,937 GBP2022-06-29
-248,015 GBP2021-06-30
Total liabilities
1,205,803 GBP2023-09-30
1,543,665 GBP2022-06-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
519,736 GBP2022-06-30 ~ 2023-09-30
14,078 GBP2021-07-01 ~ 2022-06-29
Wages/Salaries
886,281 GBP2022-06-30 ~ 2023-09-30
818,457 GBP2021-07-01 ~ 2022-06-29
Social Security Costs
86,149 GBP2022-06-30 ~ 2023-09-30
10,428 GBP2021-07-01 ~ 2022-06-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,543 GBP2022-06-30 ~ 2023-09-30
6,527 GBP2021-07-01 ~ 2022-06-29
Staff Costs/Employee Benefits Expense
1,028,973 GBP2022-06-30 ~ 2023-09-30
835,412 GBP2021-07-01 ~ 2022-06-29
Average Number of Employees
222022-06-30 ~ 2023-09-30
252021-07-01 ~ 2022-06-29
Interest Payable/Similar Charges (Finance Costs)
12,934 GBP2022-06-30 ~ 2023-09-30
6,749 GBP2021-07-01 ~ 2022-06-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
24,420 GBP2022-06-30 ~ 2023-09-30
24,654 GBP2021-07-01 ~ 2022-06-29
Tax Expense/Credit at Applicable Tax Rate
127,484 GBP2022-06-30 ~ 2023-09-30
3,663 GBP2021-07-01 ~ 2022-06-29
Intangible Assets - Gross Cost
Goodwill
84,720 GBP2022-06-29
Patents/Trademarks/Licences/Concessions
7,750 GBP2022-06-29
Computer software
66,903 GBP2022-06-29
Other than goodwill
74,653 GBP2022-06-29
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
39,025 GBP2023-09-30
22,299 GBP2022-06-29
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
16,726 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
29,532 GBP2023-09-30
61,152 GBP2022-06-29
Motor vehicles
130,900 GBP2023-09-30
79,779 GBP2022-06-29
Computers
29,517 GBP2023-09-30
22,561 GBP2022-06-29
Property, Plant & Equipment - Gross Cost
345,262 GBP2023-09-30
163,492 GBP2022-06-29
Property, Plant & Equipment - Disposals
Plant and equipment
-36,267 GBP2022-06-30 ~ 2023-09-30
Motor vehicles
-7,750 GBP2022-06-30 ~ 2023-09-30
Computers
-1,758 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-45,775 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
155,313 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,218 GBP2023-09-30
55,800 GBP2022-06-29
Motor vehicles
58,268 GBP2023-09-30
39,016 GBP2022-06-29
Computers
19,632 GBP2023-09-30
14,102 GBP2022-06-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
139,520 GBP2023-09-30
108,918 GBP2022-06-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
36,402 GBP2022-06-30 ~ 2023-09-30
Plant and equipment
5,649 GBP2022-06-30 ~ 2023-09-30
Motor vehicles
25,354 GBP2022-06-30 ~ 2023-09-30
Computers
6,910 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,315 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-36,231 GBP2022-06-30 ~ 2023-09-30
Motor vehicles
-6,102 GBP2022-06-30 ~ 2023-09-30
Computers
-1,380 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,713 GBP2022-06-30 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
36,402 GBP2023-09-30
Merchandise
85,182 GBP2023-09-30
133,902 GBP2022-06-29
Trade Debtors/Trade Receivables
Current
514,050 GBP2023-09-30
242,865 GBP2022-06-29
Amount of value-added tax that is recoverable
Current
22,271 GBP2023-09-30
76,603 GBP2022-06-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
519,736 GBP2022-06-30 ~ 2023-09-30
Trade Creditors/Trade Payables
Current
194,656 GBP2023-09-30
446,354 GBP2022-06-29
Amounts owed to group undertakings
Current
749,780 GBP2023-09-30
771,826 GBP2022-06-29
Other Taxation & Social Security Payable
Current
20,044 GBP2023-09-30
20,337 GBP2022-06-29
Amounts owed to group undertakings
Non-current
250,000 GBP2022-06-29
Net Deferred Tax Liability/Asset
3,400 GBP2023-09-30
13,200 GBP2022-06-29