Cost of Sales
-5,366,728 GBP2023-07-01 ~ 2024-06-30
-6,104,949 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-713,958 GBP2023-07-01 ~ 2024-06-30
-702,430 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-6,127,214 GBP2023-07-01 ~ 2024-06-30
-6,358,204 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,518,304 GBP2023-07-01 ~ 2024-06-30
2,814,424 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,900,814 GBP2023-07-01 ~ 2024-06-30
2,266,837 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
271,817 GBP2024-06-30
321,205 GBP2023-06-30
Debtors
10,039,559 GBP2024-06-30
10,636,333 GBP2023-06-30
Cash at bank and in hand
1,406,085 GBP2024-06-30
1,289,961 GBP2023-06-30
Current Assets
11,445,644 GBP2024-06-30
11,926,294 GBP2023-06-30
Net Current Assets/Liabilities
6,940,413 GBP2024-06-30
7,161,272 GBP2023-06-30
Total Assets Less Current Liabilities
7,212,230 GBP2024-06-30
7,482,477 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-3,519,112 GBP2024-06-30
Net Assets/Liabilities
3,693,118 GBP2024-06-30
2,628,609 GBP2023-06-30
Equity
Called up share capital
12,307 GBP2024-06-30
12,307 GBP2023-06-30
12,307 GBP2022-06-30
Share premium
72,693 GBP2024-06-30
72,693 GBP2023-06-30
72,693 GBP2022-06-30
Retained earnings (accumulated losses)
3,608,118 GBP2024-06-30
2,543,609 GBP2023-06-30
3,113,077 GBP2022-06-30
Equity
3,693,118 GBP2024-06-30
2,628,609 GBP2023-06-30
3,198,077 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,900,814 GBP2023-07-01 ~ 2024-06-30
2,266,837 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,836,305 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-836,305 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
21,804 GBP2023-07-01 ~ 2024-06-30
41,820 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
772023-07-01 ~ 2024-06-30
762022-07-01 ~ 2023-06-30
Wages/Salaries
2,971,896 GBP2023-07-01 ~ 2024-06-30
3,168,444 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,406 GBP2023-07-01 ~ 2024-06-30
185,641 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,370,990 GBP2023-07-01 ~ 2024-06-30
3,685,407 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
137,282 GBP2023-07-01 ~ 2024-06-30
155,476 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,100 GBP2023-07-01 ~ 2024-06-30
12,393 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
25,581 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,581 GBP2023-06-30
Intangible Assets
Development expenditure
0 GBP2024-06-30
0 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
347,464 GBP2024-06-30
346,504 GBP2023-06-30
Furniture and fittings
620,282 GBP2024-06-30
606,119 GBP2023-06-30
Motor vehicles
1,781,302 GBP2024-06-30
1,755,744 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
3,032,692 GBP2024-06-30
2,992,011 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-50,859 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-50,859 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
283,644 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
346,209 GBP2024-06-30
345,654 GBP2023-06-30
Furniture and fittings
506,844 GBP2024-06-30
423,542 GBP2023-06-30
Motor vehicles
1,624,178 GBP2024-06-30
1,617,966 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,760,875 GBP2024-06-30
2,670,806 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
555 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
83,302 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
57,071 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,928 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
0 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-50,859 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-50,859 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
283,644 GBP2024-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-06-30
0 GBP2023-06-30
Plant and equipment
1,255 GBP2024-06-30
850 GBP2023-06-30
Furniture and fittings
113,438 GBP2024-06-30
182,577 GBP2023-06-30
Motor vehicles
157,124 GBP2024-06-30
137,778 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,508,857 GBP2024-06-30
1,394,326 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
7,877,209 GBP2024-06-30
8,620,098 GBP2023-06-30
Other Debtors
Current
154,328 GBP2024-06-30
173,563 GBP2023-06-30
Prepayments/Accrued Income
Current
477,265 GBP2024-06-30
412,346 GBP2023-06-30
Debtors - Deferred Tax Asset
Current
21,900 GBP2024-06-30
36,000 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
10,039,559 GBP2024-06-30
10,636,333 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
1,300,000 GBP2024-06-30
1,300,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
65,868 GBP2024-06-30
72,726 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,188,323 GBP2024-06-30
1,127,553 GBP2023-06-30
Amounts owed to group undertakings
Current
760,865 GBP2024-06-30
827,873 GBP2023-06-30
Corporation Tax Payable
Current
251,842 GBP2024-06-30
202,358 GBP2023-06-30
Other Taxation & Social Security Payable
Current
115,165 GBP2024-06-30
124,379 GBP2023-06-30
Other Creditors
Current
13,717 GBP2024-06-30
120 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
809,451 GBP2024-06-30
1,110,013 GBP2023-06-30
Creditors
Current
4,505,231 GBP2024-06-30
4,765,022 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
3,147,613 GBP2024-06-30
4,459,809 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
177,318 GBP2024-06-30
180,131 GBP2023-06-30
Creditors
Non-current
3,519,112 GBP2024-06-30
4,853,868 GBP2023-06-30
Bank Borrowings
4,447,613 GBP2024-06-30
5,759,809 GBP2023-06-30
Total Borrowings
Current
1,300,000 GBP2024-06-30
1,300,000 GBP2023-06-30
Non-current
3,147,613 GBP2024-06-30
4,459,809 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
65,868 GBP2024-06-30
72,726 GBP2023-06-30
Minimum gross finance lease payments owing
243,186 GBP2024-06-30
252,857 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,100 GBP2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
12,307 shares2024-06-30
12,307 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,343,540 GBP2024-06-30
1,325,601 GBP2023-06-30
Between two and five year
2,691,076 GBP2024-06-30
3,516,099 GBP2023-06-30
More than five year
1,253,845 GBP2024-06-30
1,649,796 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,288,461 GBP2024-06-30
6,491,496 GBP2023-06-30