Distribution Costs
-497,050 GBP2024-07-01 ~ 2025-06-30
-713,958 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-6,056,767 GBP2024-07-01 ~ 2025-06-30
-6,127,214 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
33,762 GBP2024-07-01 ~ 2025-06-30
0 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
2,647,808 GBP2024-07-01 ~ 2025-06-30
2,518,304 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,993,408 GBP2024-07-01 ~ 2025-06-30
1,900,814 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Other
22,074 GBP2025-06-30
0 GBP2024-06-30
Property, Plant & Equipment
192,461 GBP2025-06-30
271,817 GBP2024-06-30
Fixed Assets - Investments
1,500 GBP2025-06-30
0 GBP2024-06-30
Fixed Assets
216,035 GBP2025-06-30
271,817 GBP2024-06-30
Debtors
9,325,525 GBP2025-06-30
10,039,559 GBP2024-06-30
Cash at bank and in hand
1,672,840 GBP2025-06-30
1,406,085 GBP2024-06-30
Current Assets
10,998,365 GBP2025-06-30
11,445,644 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-4,505,231 GBP2024-06-30
Net Current Assets/Liabilities
7,291,041 GBP2025-06-30
6,940,413 GBP2024-06-30
Total Assets Less Current Liabilities
7,507,076 GBP2025-06-30
7,212,230 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-3,519,112 GBP2024-06-30
Net Assets/Liabilities
4,600,221 GBP2025-06-30
3,693,118 GBP2024-06-30
Equity
Called up share capital
12,307 GBP2025-06-30
12,307 GBP2024-06-30
12,307 GBP2023-06-30
Share premium
72,693 GBP2025-06-30
72,693 GBP2024-06-30
72,693 GBP2023-06-30
Retained earnings (accumulated losses)
4,515,221 GBP2025-06-30
3,608,118 GBP2024-06-30
2,543,609 GBP2023-06-30
Equity
4,600,221 GBP2025-06-30
3,693,118 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,993,408 GBP2024-07-01 ~ 2025-06-30
1,900,814 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-836,305 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-1,086,305 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
31,825 GBP2024-07-01 ~ 2025-06-30
21,804 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
702024-07-01 ~ 2025-06-30
772023-07-01 ~ 2024-06-30
Wages/Salaries
2,836,022 GBP2024-07-01 ~ 2025-06-30
2,971,896 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,687 GBP2024-07-01 ~ 2025-06-30
94,406 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,255,098 GBP2024-07-01 ~ 2025-06-30
3,370,990 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
148,559 GBP2024-07-01 ~ 2025-06-30
137,282 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,400 GBP2024-07-01 ~ 2025-06-30
14,100 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
49,541 GBP2025-06-30
25,581 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
27,467 GBP2025-06-30
25,581 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,886 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
22,074 GBP2025-06-30
0 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
283,644 GBP2024-06-30
Plant and equipment
349,678 GBP2025-06-30
347,464 GBP2024-06-30
Furniture and fittings
639,250 GBP2025-06-30
620,282 GBP2024-06-30
Motor vehicles
1,823,784 GBP2025-06-30
1,781,302 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,096,356 GBP2025-06-30
3,032,692 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
283,644 GBP2024-06-30
Plant and equipment
347,365 GBP2025-06-30
346,209 GBP2024-06-30
Furniture and fittings
582,792 GBP2025-06-30
506,844 GBP2024-06-30
Motor vehicles
1,690,094 GBP2025-06-30
1,624,178 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,903,895 GBP2025-06-30
2,760,875 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
1,156 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
75,948 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
65,916 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,020 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
2,313 GBP2025-06-30
1,255 GBP2024-06-30
Furniture and fittings
56,458 GBP2025-06-30
113,438 GBP2024-06-30
Motor vehicles
133,690 GBP2025-06-30
157,124 GBP2024-06-30
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-06-30
Other Investments Other Than Loans
Non-current
1,500 GBP2025-06-30
0 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,477,115 GBP2025-06-30
1,508,857 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
7,236,201 GBP2025-06-30
7,877,209 GBP2024-06-30
Other Debtors
Current
18,691 GBP2025-06-30
154,328 GBP2024-06-30
Prepayments/Accrued Income
Current
574,018 GBP2025-06-30
477,265 GBP2024-06-30
Debtors - Deferred Tax Asset
Current
19,500 GBP2025-06-30
21,900 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
9,325,525 GBP2025-06-30
Current, Amounts falling due within one year
10,039,559 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
666,662 GBP2025-06-30
1,300,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
78,362 GBP2025-06-30
65,868 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,263,983 GBP2025-06-30
1,188,323 GBP2024-06-30
Amounts owed to group undertakings
Current
381,887 GBP2025-06-30
760,865 GBP2024-06-30
Corporation Tax Payable
Current
349,392 GBP2025-06-30
251,842 GBP2024-06-30
Other Taxation & Social Security Payable
Current
138,570 GBP2025-06-30
115,165 GBP2024-06-30
Other Creditors
Current
9,915 GBP2025-06-30
13,717 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
818,553 GBP2025-06-30
809,451 GBP2024-06-30
Creditors
Current
3,707,324 GBP2025-06-30
4,505,231 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
2,604,343 GBP2025-06-30
3,147,613 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
141,243 GBP2025-06-30
177,318 GBP2024-06-30
Creditors
Non-current
2,906,855 GBP2025-06-30
3,519,112 GBP2024-06-30
Bank Borrowings
3,271,005 GBP2025-06-30
4,447,613 GBP2024-06-30
Total Borrowings
Current
666,662 GBP2025-06-30
1,300,000 GBP2024-06-30
Non-current
2,604,343 GBP2025-06-30
3,147,613 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
78,362 GBP2025-06-30
65,868 GBP2024-06-30
Minimum gross finance lease payments owing
219,605 GBP2025-06-30
243,186 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,307 shares2025-06-30
12,307 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,313,533 GBP2025-06-30
Between two and five year
1,775,821 GBP2025-06-30
More than five year
890,890 GBP2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,980,244 GBP2025-06-30