Cost of Sales
-8,349,862 GBP2023-07-03 ~ 2024-06-30
-8,316,922 GBP2022-07-04 ~ 2023-07-02
Distribution Costs
-3,058,027 GBP2023-07-03 ~ 2024-06-30
-2,836,667 GBP2022-07-04 ~ 2023-07-02
Administrative Expenses
-2,001,903 GBP2023-07-03 ~ 2024-06-30
-1,942,083 GBP2022-07-04 ~ 2023-07-02
Other Interest Receivable/Similar Income (Finance Income)
109,800 GBP2023-07-03 ~ 2024-06-30
104,000 GBP2022-07-04 ~ 2023-07-02
Profit/Loss on Ordinary Activities Before Tax
771,650 GBP2023-07-03 ~ 2024-06-30
1,119,260 GBP2022-07-04 ~ 2023-07-02
Profit/Loss
597,764 GBP2023-07-03 ~ 2024-06-30
911,533 GBP2022-07-04 ~ 2023-07-02
Intangible Assets
Goodwill
0 GBP2024-06-30
2,437 GBP2023-07-02
Other
0 GBP2024-06-30
11,299 GBP2023-07-02
Intangible Assets
0 GBP2024-06-30
13,736 GBP2023-07-02
Property, Plant & Equipment
378,378 GBP2024-06-30
510,267 GBP2023-07-02
Fixed Assets - Investments
266,335 GBP2024-06-30
63,335 GBP2023-07-02
Fixed Assets
644,713 GBP2024-06-30
587,338 GBP2023-07-02
Debtors
1,648,392 GBP2024-06-30
2,453,320 GBP2023-07-02
Cash at bank and in hand
37,967 GBP2024-06-30
60,366 GBP2023-07-02
Current Assets
2,540,751 GBP2024-06-30
3,346,815 GBP2023-07-02
Creditors
Current, Amounts falling due within one year
-1,846,866 GBP2024-06-30
-2,857,228 GBP2023-07-02
Net Current Assets/Liabilities
693,885 GBP2024-06-30
489,587 GBP2023-07-02
Total Assets Less Current Liabilities
1,338,598 GBP2024-06-30
1,076,925 GBP2023-07-02
Net Assets/Liabilities
1,165,026 GBP2024-06-30
1,019,078 GBP2023-07-02
Equity
Called up share capital
125 GBP2024-06-30
125 GBP2023-07-02
125 GBP2022-07-03
Share premium
99,975 GBP2024-06-30
99,975 GBP2023-07-02
99,975 GBP2022-07-03
Retained earnings (accumulated losses)
1,064,926 GBP2024-06-30
918,978 GBP2023-07-02
551,797 GBP2022-07-03
Equity
1,165,026 GBP2024-06-30
1,019,078 GBP2023-07-02
Profit/Loss
Retained earnings (accumulated losses)
597,764 GBP2023-07-03 ~ 2024-06-30
911,533 GBP2022-07-04 ~ 2023-07-02
Dividends Paid
Retained earnings (accumulated losses)
-544,352 GBP2022-07-04 ~ 2023-07-02
Dividends Paid
-451,816 GBP2023-07-03 ~ 2024-06-30
Audit Fees/Expenses
37,250 GBP2023-07-03 ~ 2024-06-30
27,750 GBP2022-07-04 ~ 2023-07-02
Average Number of Employees
982023-07-03 ~ 2024-06-30
932022-07-04 ~ 2023-07-02
Wages/Salaries
2,765,962 GBP2023-07-03 ~ 2024-06-30
2,558,277 GBP2022-07-04 ~ 2023-07-02
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,986 GBP2023-07-03 ~ 2024-06-30
85,870 GBP2022-07-04 ~ 2023-07-02
Staff Costs/Employee Benefits Expense
3,123,046 GBP2023-07-03 ~ 2024-06-30
2,883,770 GBP2022-07-04 ~ 2023-07-02
Director Remuneration
73,748 GBP2023-07-03 ~ 2024-06-30
75,514 GBP2022-07-04 ~ 2023-07-02
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-27,654 GBP2023-07-03 ~ 2024-06-30
-13,611 GBP2022-07-04 ~ 2023-07-02
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2023-07-02
Computer software
450,087 GBP2023-07-02
Intangible Assets - Gross Cost
650,087 GBP2023-07-02
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2024-06-30
197,563 GBP2023-07-02
Intangible Assets - Accumulated Amortisation & Impairment
650,087 GBP2024-06-30
636,351 GBP2023-07-02
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
2,437 GBP2023-07-03 ~ 2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
13,736 GBP2023-07-03 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
723,553 GBP2024-06-30
710,070 GBP2023-07-02
Computers
238,464 GBP2024-06-30
234,134 GBP2023-07-02
Motor vehicles
147,396 GBP2024-06-30
147,396 GBP2023-07-02
Property, Plant & Equipment - Gross Cost
2,382,165 GBP2024-06-30
2,364,352 GBP2023-07-02
Land and buildings, Under hire purchased contracts or finance leases
1,272,752 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
678,174 GBP2024-06-30
642,930 GBP2023-07-02
Computers
199,280 GBP2024-06-30
175,722 GBP2023-07-02
Motor vehicles
147,396 GBP2024-06-30
147,396 GBP2023-07-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,003,787 GBP2024-06-30
1,854,085 GBP2023-07-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,244 GBP2023-07-03 ~ 2024-06-30
Computers
23,558 GBP2023-07-03 ~ 2024-06-30
Motor vehicles
0 GBP2023-07-03 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
149,702 GBP2023-07-03 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
978,937 GBP2024-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
293,815 GBP2024-06-30
Plant and equipment
45,379 GBP2024-06-30
67,140 GBP2023-07-02
Computers
39,184 GBP2024-06-30
58,412 GBP2023-07-02
Motor vehicles
0 GBP2024-06-30
0 GBP2023-07-02
Amounts invested in assets
Non-current
266,335 GBP2024-06-30
63,335 GBP2023-07-02
Finished Goods/Goods for Resale
854,392 GBP2024-06-30
833,129 GBP2023-07-02
Trade Debtors/Trade Receivables
Current
779,810 GBP2024-06-30
784,940 GBP2023-07-02
Amounts Owed by Group Undertakings
Current
576,764 GBP2024-06-30
1,309,547 GBP2023-07-02
Other Debtors
Current
270 GBP2024-06-30
15,167 GBP2023-07-02
Prepayments/Accrued Income
Current
234,309 GBP2024-06-30
290,123 GBP2023-07-02
Debtors - Deferred Tax Asset
Current
13,996 GBP2024-06-30
7,500 GBP2023-07-02
Debtors
Current, Amounts falling due within one year
1,640,060 GBP2024-06-30
2,445,195 GBP2023-07-02
Other Debtors
Non-current
8,332 GBP2024-06-30
8,125 GBP2023-07-02
Finance Lease Liabilities - Total Present Value
Current
4,919 GBP2024-06-30
21,551 GBP2023-07-02
Other Remaining Borrowings
Current
41,366 GBP2024-06-30
0 GBP2023-07-02
Trade Creditors/Trade Payables
Current
728,415 GBP2024-06-30
649,759 GBP2023-07-02
Amounts owed to group undertakings
Current
41,633 GBP2024-06-30
41,632 GBP2023-07-02
Corporation Tax Payable
Current
129,306 GBP2024-06-30
221,307 GBP2023-07-02
Other Taxation & Social Security Payable
Current
320,268 GBP2024-06-30
994,925 GBP2023-07-02
Other Creditors
Current
368,370 GBP2024-06-30
614,477 GBP2023-07-02
Accrued Liabilities/Deferred Income
Current
212,589 GBP2024-06-30
257,221 GBP2023-07-02
Creditors
Current
1,846,866 GBP2024-06-30
2,857,228 GBP2023-07-02
Finance Lease Liabilities - Total Present Value
Non-current
2,539 GBP2024-06-30
7,458 GBP2023-07-02
Other Remaining Borrowings
Non-current
141,334 GBP2024-06-30
0 GBP2023-07-02
Creditors
Non-current
143,873 GBP2024-06-30
7,458 GBP2023-07-02
Total Borrowings
Current
41,366 GBP2024-06-30
0 GBP2023-07-02
Non-current
141,334 GBP2024-06-30
0 GBP2023-07-02
Minimum gross finance lease payments owing
Amounts falling due within one year
7,458 GBP2024-06-30
21,551 GBP2023-07-02
Minimum gross finance lease payments owing
7,458 GBP2024-06-30
29,009 GBP2023-07-02
Equity
Called up share capital
125 GBP2024-06-30
125 GBP2023-07-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
570,598 GBP2024-06-30
516,676 GBP2023-07-02
Between two and five year
1,618,218 GBP2024-06-30
1,733,421 GBP2023-07-02
More than five year
244,164 GBP2024-06-30
398,849 GBP2023-07-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,432,980 GBP2024-06-30
2,648,946 GBP2023-07-02