Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
26,535,894 GBP2023-07-01 ~ 2024-06-30
26,588,848 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
20,883,571 GBP2023-07-01 ~ 2024-06-30
21,279,282 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,652,323 GBP2023-07-01 ~ 2024-06-30
5,309,566 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
981,187 GBP2023-07-01 ~ 2024-06-30
919,216 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,798,183 GBP2023-07-01 ~ 2024-06-30
1,891,101 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
2,872,953 GBP2023-07-01 ~ 2024-06-30
2,499,249 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
41,267 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
9,342 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,914,220 GBP2023-07-01 ~ 2024-06-30
2,489,907 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
739,095 GBP2023-07-01 ~ 2024-06-30
482,073 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,175,125 GBP2023-07-01 ~ 2024-06-30
2,007,834 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,175,125 GBP2023-07-01 ~ 2024-06-30
2,007,834 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
11,581 GBP2024-06-30
6,494 GBP2023-06-30
Fixed Assets - Investments
141,171 GBP2024-06-30
142,171 GBP2023-06-30
Fixed Assets
152,752 GBP2024-06-30
148,665 GBP2023-06-30
Total Inventories
4,516,745 GBP2024-06-30
5,260,369 GBP2023-06-30
Debtors
4,602,784 GBP2024-06-30
3,954,847 GBP2023-06-30
Cash at bank and in hand
3,815,342 GBP2024-06-30
1,141,638 GBP2023-06-30
Current Assets
12,934,871 GBP2024-06-30
10,356,854 GBP2023-06-30
Creditors
Current
4,473,556 GBP2024-06-30
3,368,151 GBP2023-06-30
Net Current Assets/Liabilities
8,461,315 GBP2024-06-30
6,988,703 GBP2023-06-30
Total Assets Less Current Liabilities
8,614,067 GBP2024-06-30
7,137,368 GBP2023-06-30
Net Assets/Liabilities
8,612,361 GBP2024-06-30
7,137,236 GBP2023-06-30
Equity
Called up share capital
514,000 GBP2024-06-30
514,000 GBP2023-06-30
514,000 GBP2022-06-30
Retained earnings (accumulated losses)
8,098,361 GBP2024-06-30
6,623,236 GBP2023-06-30
4,615,402 GBP2022-06-30
Equity
8,612,361 GBP2024-06-30
7,137,236 GBP2023-06-30
5,129,402 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,175,125 GBP2023-07-01 ~ 2024-06-30
2,007,834 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-700,000 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
974,403 GBP2023-07-01 ~ 2024-06-30
1,091,784 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
116,332 GBP2023-07-01 ~ 2024-06-30
134,952 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,583 GBP2023-07-01 ~ 2024-06-30
25,475 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,118,318 GBP2023-07-01 ~ 2024-06-30
1,252,211 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
162023-07-01 ~ 2024-06-30
162022-07-01 ~ 2023-06-30
Director Remuneration
186,472 GBP2023-07-01 ~ 2024-06-30
386,496 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,280 GBP2023-07-01 ~ 2024-06-30
3,036 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
7,500 GBP2023-07-01 ~ 2024-06-30
6,800 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
737,521 GBP2023-07-01 ~ 2024-06-30
482,408 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
728,555 GBP2023-07-01 ~ 2024-06-30
473,082 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
130,900 GBP2024-06-30
130,900 GBP2023-06-30
Computers
39,097 GBP2024-06-30
30,730 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
169,997 GBP2024-06-30
161,630 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
130,900 GBP2024-06-30
130,900 GBP2023-06-30
Computers
27,516 GBP2024-06-30
24,236 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
158,416 GBP2024-06-30
155,136 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
3,280 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,280 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Computers
11,581 GBP2024-06-30
6,494 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
1,314,282 GBP2024-06-30
1,315,282 GBP2023-06-30
Investments in Group Undertakings
141,171 GBP2024-06-30
142,171 GBP2023-06-30
Merchandise
4,516,745 GBP2024-06-30
5,260,369 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
4,164,686 GBP2024-06-30
3,764,137 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,339 GBP2023-06-30
Other Debtors
Current
284,137 GBP2024-06-30
46,439 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
86,771 GBP2024-06-30
87,166 GBP2023-06-30
Prepayments
Current
67,190 GBP2024-06-30
55,766 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
4,602,784 GBP2024-06-30
3,954,847 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,668,828 GBP2024-06-30
1,219,709 GBP2023-06-30
Amounts owed to group undertakings
Current
1,567,106 GBP2024-06-30
1,145,369 GBP2023-06-30
Corporation Tax Payable
Current
319,506 GBP2024-06-30
251,326 GBP2023-06-30
Other Taxation & Social Security Payable
Current
26,060 GBP2024-06-30
22,903 GBP2023-06-30
Other Creditors
Current
96,778 GBP2024-06-30
47,387 GBP2023-06-30
Accrued Liabilities
Current
795,278 GBP2024-06-30
681,457 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,730 GBP2024-06-30
33,730 GBP2023-06-30
Between one and five year
2,983 GBP2024-06-30
36,805 GBP2023-06-30
All periods
36,713 GBP2024-06-30
70,535 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,706 GBP2024-06-30
132 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
514,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
2,175,125 GBP2023-07-01 ~ 2024-06-30