Distribution Costs
-12,008,945 GBP2024-07-01 ~ 2025-06-30
-6,830,863 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-14,761,156 GBP2024-07-01 ~ 2025-06-30
-11,029,695 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
106,877 GBP2024-07-01 ~ 2025-06-30
136,689 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
5,705,748 GBP2024-07-01 ~ 2025-06-30
-1,469,821 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
4,018,615 GBP2024-07-01 ~ 2025-06-30
-1,606,452 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
4,018,615 GBP2024-07-01 ~ 2025-06-30
-1,606,452 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Goodwill
2,094,479 GBP2025-06-30
3,043,092 GBP2024-06-30
Property, Plant & Equipment
8,624,968 GBP2025-06-30
8,194,147 GBP2024-06-30
Fixed Assets - Investments
181,106,850 GBP2025-06-30
181,106,850 GBP2024-06-30
Fixed Assets
191,826,297 GBP2025-06-30
192,344,089 GBP2024-06-30
Debtors
37,762,874 GBP2025-06-30
27,697,330 GBP2024-06-30
Cash at bank and in hand
1,195,501 GBP2025-06-30
1,501,877 GBP2024-06-30
Current Assets
76,634,326 GBP2025-06-30
60,514,449 GBP2024-06-30
Creditors
Amounts falling due within one year
-44,532,776 GBP2025-06-30
-38,007,806 GBP2024-06-30
Net Current Assets/Liabilities
32,101,550 GBP2025-06-30
22,506,643 GBP2024-06-30
Total Assets Less Current Liabilities
223,927,847 GBP2025-06-30
214,850,732 GBP2024-06-30
Creditors
Amounts falling due after one year
-22,645,036 GBP2025-06-30
-17,586,536 GBP2024-06-30
Net Assets/Liabilities
201,282,811 GBP2025-06-30
197,264,196 GBP2024-06-30
Equity
Called up share capital
5,302 GBP2025-06-30
5,302 GBP2024-06-30
2 GBP2023-06-30
Share premium
200,753,170 GBP2025-06-30
200,753,170 GBP2024-06-30
19,646,270 GBP2023-06-30
Retained earnings (accumulated losses)
524,339 GBP2025-06-30
-3,494,276 GBP2024-06-30
-1,887,824 GBP2023-06-30
Equity
201,282,811 GBP2025-06-30
197,264,196 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
4,018,615 GBP2024-07-01 ~ 2025-06-30
-1,606,452 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
Called up share capital
5,300 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
181,112,200 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
47,780 GBP2024-07-01 ~ 2025-06-30
34,625 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
772024-07-01 ~ 2025-06-30
702023-07-01 ~ 2024-06-30
Wages/Salaries
9,881,215 GBP2024-07-01 ~ 2025-06-30
6,874,956 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
322,517 GBP2024-07-01 ~ 2025-06-30
308,969 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
11,560,246 GBP2024-07-01 ~ 2025-06-30
7,769,060 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
2,314,262 GBP2024-07-01 ~ 2025-06-30
2,596,010 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,210 GBP2024-07-01 ~ 2025-06-30
0 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Goodwill
9,486,126 GBP2024-06-30
Patents/Trademarks/Licences/Concessions
46,667 GBP2024-06-30
Intangible Assets - Gross Cost
9,532,793 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,391,647 GBP2025-06-30
6,443,034 GBP2024-06-30
Patents/Trademarks/Licences/Concessions
46,667 GBP2025-06-30
46,667 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
7,438,314 GBP2025-06-30
6,489,701 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
948,613 GBP2024-07-01 ~ 2025-06-30
Patents/Trademarks/Licences/Concessions
0 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
948,613 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2025-06-30
0 GBP2024-06-30
Intangible Assets
2,094,479 GBP2025-06-30
3,043,092 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
8,696,285 GBP2025-06-30
8,012,285 GBP2024-06-30
Plant and equipment
91,672 GBP2025-06-30
91,672 GBP2024-06-30
Furniture and fittings
73,095 GBP2025-06-30
73,095 GBP2024-06-30
Computers
324,316 GBP2025-06-30
324,462 GBP2024-06-30
Motor vehicles
124,334 GBP2025-06-30
124,334 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
10,374,788 GBP2025-06-30
9,660,635 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
-837 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-837 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,256,519 GBP2025-06-30
1,037,979 GBP2024-06-30
Plant and equipment
91,672 GBP2025-06-30
91,672 GBP2024-06-30
Furniture and fittings
73,095 GBP2025-06-30
72,826 GBP2024-06-30
Computers
250,429 GBP2025-06-30
210,773 GBP2024-06-30
Motor vehicles
78,105 GBP2025-06-30
53,238 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,749,820 GBP2025-06-30
1,466,488 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
218,540 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
269 GBP2024-07-01 ~ 2025-06-30
Computers
52,417 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
24,867 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
296,093 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Computers
-12,761 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,761 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
0 GBP2025-06-30
0 GBP2024-06-30
Furniture and fittings
0 GBP2025-06-30
269 GBP2024-06-30
Computers
73,887 GBP2025-06-30
113,689 GBP2024-06-30
Motor vehicles
46,229 GBP2025-06-30
71,096 GBP2024-06-30
Land and buildings
6,974,306 GBP2024-06-30
Amounts invested in assets
Non-current
181,106,850 GBP2025-06-30
181,106,850 GBP2024-06-30
Finished Goods/Goods for Resale
20,452,599 GBP2025-06-30
13,902,258 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
36,864,845 GBP2025-06-30
26,680,398 GBP2024-06-30
Other Debtors
Current
630,381 GBP2025-06-30
506,893 GBP2024-06-30
Prepayments/Accrued Income
Current
236,022 GBP2025-06-30
429,924 GBP2024-06-30
Other Remaining Borrowings
Current
7,400,000 GBP2025-06-30
5,058,500 GBP2024-06-30
Trade Creditors/Trade Payables
Current
10,871,574 GBP2025-06-30
9,386,655 GBP2024-06-30
Amounts owed to group undertakings
Current
13,234,165 GBP2025-06-30
17,195,561 GBP2024-06-30
Corporation Tax Payable
Current
1,714,950 GBP2025-06-30
3,049 GBP2024-06-30
Other Taxation & Social Security Payable
Current
1,429,465 GBP2025-06-30
2,584,450 GBP2024-06-30
Other Creditors
Current
308,486 GBP2025-06-30
0 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
9,574,136 GBP2025-06-30
3,779,591 GBP2024-06-30
Creditors
Current
44,532,776 GBP2025-06-30
38,007,806 GBP2024-06-30
Other Remaining Borrowings
Non-current
22,645,036 GBP2025-06-30
17,586,536 GBP2024-06-30
Total Borrowings
Current
7,400,000 GBP2025-06-30
5,058,500 GBP2024-06-30
Non-current
22,645,036 GBP2025-06-30
17,586,536 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
530,200 shares2025-06-30
530,200 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
435,000 GBP2025-06-30
165,300 GBP2024-06-30
Between two and five year
2,175,000 GBP2025-06-30
1,922,700 GBP2024-06-30
More than five year
942,500 GBP2025-06-30
0 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,552,500 GBP2025-06-30
2,088,000 GBP2024-06-30