Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-12-31
Class 2 ordinary share
12022-07-01 ~ 2023-12-31
Turnover/Revenue
61,043,404 GBP2022-07-01 ~ 2023-12-31
31,301,777 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
52,724,579 GBP2022-07-01 ~ 2023-12-31
26,527,432 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
8,318,825 GBP2022-07-01 ~ 2023-12-31
4,774,345 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
6,873,006 GBP2022-07-01 ~ 2023-12-31
3,849,385 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,480,846 GBP2022-07-01 ~ 2023-12-31
937,018 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
175,529 GBP2022-07-01 ~ 2023-12-31
87,464 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,305,317 GBP2022-07-01 ~ 2023-12-31
849,554 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
322,000 GBP2022-07-01 ~ 2023-12-31
236,819 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
983,317 GBP2022-07-01 ~ 2023-12-31
612,735 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
983,317 GBP2022-07-01 ~ 2023-12-31
612,735 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
52,547 GBP2023-12-31
110,603 GBP2022-06-30
Property, Plant & Equipment
1,753,852 GBP2023-12-31
1,866,907 GBP2022-06-30
Fixed Assets - Investments
1,300 GBP2023-12-31
1,300 GBP2022-06-30
Fixed Assets
1,807,699 GBP2023-12-31
1,978,810 GBP2022-06-30
Total Inventories
6,698,635 GBP2023-12-31
7,166,385 GBP2022-06-30
Debtors
3,836,964 GBP2023-12-31
1,600,849 GBP2022-06-30
Cash at bank and in hand
930,384 GBP2023-12-31
1,546,866 GBP2022-06-30
Current Assets
11,465,983 GBP2023-12-31
10,314,100 GBP2022-06-30
Creditors
Current
6,754,361 GBP2023-12-31
5,497,182 GBP2022-06-30
Net Current Assets/Liabilities
4,711,622 GBP2023-12-31
4,816,918 GBP2022-06-30
Total Assets Less Current Liabilities
6,519,321 GBP2023-12-31
6,795,728 GBP2022-06-30
Net Assets/Liabilities
5,289,856 GBP2023-12-31
4,991,539 GBP2022-06-30
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-06-30
200 GBP2021-06-30
Retained earnings (accumulated losses)
5,289,656 GBP2023-12-31
4,991,339 GBP2022-06-30
4,797,112 GBP2021-06-30
Equity
5,289,856 GBP2023-12-31
4,991,539 GBP2022-06-30
4,797,312 GBP2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-685,000 GBP2022-07-01 ~ 2023-12-31
-418,508 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-685,000 GBP2022-07-01 ~ 2023-12-31
-418,508 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
983,317 GBP2022-07-01 ~ 2023-12-31
612,735 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,518,023 GBP2022-07-01 ~ 2023-12-31
755,862 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
143,535 GBP2022-07-01 ~ 2023-12-31
70,312 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,540 GBP2022-07-01 ~ 2023-12-31
15,992 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,693,098 GBP2022-07-01 ~ 2023-12-31
842,166 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
382022-07-01 ~ 2023-12-31
312021-07-01 ~ 2022-06-30
Director Remuneration
27,300 GBP2022-07-01 ~ 2023-12-31
17,312 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
274,585 GBP2022-07-01 ~ 2023-12-31
156,729 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
21,500 GBP2022-07-01 ~ 2023-12-31
15,900 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
312,000 GBP2022-07-01 ~ 2023-12-31
230,000 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
289,650 GBP2022-07-01 ~ 2023-12-31
161,415 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Net goodwill
55,000 GBP2022-06-30
Patents/Trademarks/Licences/Concessions
87,445 GBP2022-06-30
Computer software
105,095 GBP2022-06-30
Intangible Assets - Gross Cost
247,540 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
55,000 GBP2023-12-31
55,000 GBP2022-06-30
Patents/Trademarks/Licences/Concessions
87,445 GBP2023-12-31
60,918 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
194,993 GBP2023-12-31
136,937 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
26,527 GBP2022-07-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
58,056 GBP2022-07-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
26,527 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,422,718 GBP2023-12-31
1,422,718 GBP2022-06-30
Plant and equipment
705,006 GBP2023-12-31
655,654 GBP2022-06-30
Furniture and fittings
362,978 GBP2023-12-31
279,130 GBP2022-06-30
Computers
94,383 GBP2023-12-31
67,044 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
2,585,085 GBP2023-12-31
2,424,546 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-649 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
-1,363 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,012 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
175,841 GBP2023-12-31
133,159 GBP2022-06-30
Plant and equipment
397,920 GBP2023-12-31
263,216 GBP2022-06-30
Furniture and fittings
196,090 GBP2023-12-31
124,354 GBP2022-06-30
Computers
61,382 GBP2023-12-31
36,910 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
831,233 GBP2023-12-31
557,639 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
42,682 GBP2022-07-01 ~ 2023-12-31
Plant and equipment
134,812 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
72,619 GBP2022-07-01 ~ 2023-12-31
Computers
24,472 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
274,585 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-108 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
-883 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-991 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,246,877 GBP2023-12-31
1,289,559 GBP2022-06-30
Plant and equipment
307,086 GBP2023-12-31
392,438 GBP2022-06-30
Furniture and fittings
166,888 GBP2023-12-31
154,776 GBP2022-06-30
Computers
33,001 GBP2023-12-31
30,134 GBP2022-06-30
Merchandise
6,698,635 GBP2023-12-31
7,166,385 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
18,000 GBP2023-12-31
Other Debtors
Current
309,370 GBP2023-12-31
Prepayments
Current
3,509,594 GBP2023-12-31
1,600,849 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
3,836,964 GBP2023-12-31
1,600,849 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
299,584 GBP2023-12-31
316,246 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
87,810 GBP2023-12-31
82,046 GBP2022-06-30
Trade Creditors/Trade Payables
Current
5,567,777 GBP2023-12-31
4,602,692 GBP2022-06-30
Corporation Tax Payable
Current
312,000 GBP2023-12-31
230,000 GBP2022-06-30
Other Taxation & Social Security Payable
Current
37,138 GBP2023-12-31
19,468 GBP2022-06-30
Other Creditors
Current
3,292 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
347,630 GBP2023-12-31
121,491 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
1,048,192 GBP2023-12-31
1,502,669 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
76,273 GBP2023-12-31
206,520 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
299,584 GBP2023-12-31
316,246 GBP2022-06-30
Non-current, Between one and two years
555,112 GBP2023-12-31
1,306,953 GBP2022-06-30
Secured
1,347,776 GBP2023-12-31
1,818,915 GBP2022-06-30
Total Borrowings
Secured
1,511,859 GBP2023-12-31
2,107,481 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
105,000 GBP2023-12-31
95,000 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Class 2 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
983,317 GBP2022-07-01 ~ 2023-12-31