Par Value of Share
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Class 3 ordinary share
12023-07-01 ~ 2024-06-30
Class 4 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
24,471,465 GBP2023-07-01 ~ 2024-06-30
21,737,162 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
18,302,637 GBP2023-07-01 ~ 2024-06-30
16,117,159 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
6,168,828 GBP2023-07-01 ~ 2024-06-30
5,620,003 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
5,629,579 GBP2023-07-01 ~ 2024-06-30
4,733,081 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
543,925 GBP2023-07-01 ~ 2024-06-30
904,599 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
30,562 GBP2023-07-01 ~ 2024-06-30
15,262 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
3,906 GBP2023-07-01 ~ 2024-06-30
5,000 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
570,581 GBP2023-07-01 ~ 2024-06-30
914,861 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
159,781 GBP2023-07-01 ~ 2024-06-30
166,876 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
410,800 GBP2023-07-01 ~ 2024-06-30
747,985 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
410,800 GBP2023-07-01 ~ 2024-06-30
747,985 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
88,318 GBP2024-06-30
103,682 GBP2023-06-30
Property, Plant & Equipment
547,193 GBP2024-06-30
635,517 GBP2023-06-30
Fixed Assets
635,511 GBP2024-06-30
739,199 GBP2023-06-30
Total Inventories
2,712,915 GBP2024-06-30
2,663,603 GBP2023-06-30
Debtors
3,398,100 GBP2024-06-30
3,027,836 GBP2023-06-30
Cash at bank and in hand
1,006,236 GBP2024-06-30
1,258,403 GBP2023-06-30
Current Assets
7,117,251 GBP2024-06-30
6,949,842 GBP2023-06-30
Creditors
Current
3,598,575 GBP2024-06-30
3,649,505 GBP2023-06-30
Net Current Assets/Liabilities
3,518,676 GBP2024-06-30
3,300,337 GBP2023-06-30
Total Assets Less Current Liabilities
4,154,187 GBP2024-06-30
4,039,536 GBP2023-06-30
Creditors
Non-current
-24,569 GBP2024-06-30
Net Assets/Liabilities
4,026,661 GBP2024-06-30
3,932,461 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
4,026,561 GBP2024-06-30
3,932,361 GBP2023-06-30
3,501,376 GBP2022-06-30
Equity
4,026,661 GBP2024-06-30
3,932,461 GBP2023-06-30
3,501,476 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-316,600 GBP2023-07-01 ~ 2024-06-30
-317,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-316,600 GBP2023-07-01 ~ 2024-06-30
-317,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
410,800 GBP2023-07-01 ~ 2024-06-30
747,985 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,236,305 GBP2023-07-01 ~ 2024-06-30
2,668,926 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
19,992 GBP2023-07-01 ~ 2024-06-30
18,198 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
160,004 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,416,301 GBP2023-07-01 ~ 2024-06-30
2,687,124 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1272023-07-01 ~ 2024-06-30
1072022-07-01 ~ 2023-06-30
Director Remuneration
181,270 GBP2023-07-01 ~ 2024-06-30
175,853 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
182,399 GBP2023-07-01 ~ 2024-06-30
211,838 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
9,000 GBP2023-07-01 ~ 2024-06-30
9,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
163,899 GBP2023-07-01 ~ 2024-06-30
161,923 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
142,645 GBP2023-07-01 ~ 2024-06-30
173,824 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
316,600 GBP2023-07-01 ~ 2024-06-30
317,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
168,642 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
80,324 GBP2024-06-30
64,960 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
15,364 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Net goodwill
88,318 GBP2024-06-30
103,682 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
984,964 GBP2024-06-30
930,457 GBP2023-06-30
Computers
314,330 GBP2024-06-30
402,238 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,299,294 GBP2024-06-30
1,332,695 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-39,911 GBP2023-07-01 ~ 2024-06-30
Computers
-96,897 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-136,808 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
556,091 GBP2024-06-30
445,940 GBP2023-06-30
Computers
196,010 GBP2024-06-30
251,238 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
752,101 GBP2024-06-30
697,178 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
142,959 GBP2023-07-01 ~ 2024-06-30
Computers
39,440 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,399 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,808 GBP2023-07-01 ~ 2024-06-30
Computers
-94,668 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-127,476 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
428,873 GBP2024-06-30
484,517 GBP2023-06-30
Computers
118,320 GBP2024-06-30
151,000 GBP2023-06-30
Merchandise
4,704,955 GBP2024-06-30
4,498,644 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
3,184,612 GBP2024-06-30
2,779,760 GBP2023-06-30
Other Debtors
Current
32,909 GBP2024-06-30
62,398 GBP2023-06-30
Prepayments/Accrued Income
Current
206,371 GBP2024-06-30
197,058 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,398,100 GBP2024-06-30
Current, Amounts falling due within one year
3,027,836 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
5,673 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,734,579 GBP2024-06-30
2,494,089 GBP2023-06-30
Corporation Tax Payable
Current
163,809 GBP2024-06-30
379,859 GBP2023-06-30
Other Taxation & Social Security Payable
Current
73,468 GBP2024-06-30
71,509 GBP2023-06-30
Other Creditors
Current
4,180 GBP2024-06-30
598 GBP2023-06-30
Accrued Liabilities
Current
404,961 GBP2024-06-30
439,962 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
24,569 GBP2024-06-30
Between one and five year, hire purchase agreements
24,569 GBP2024-06-30
hire purchase agreements
30,242 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
102,957 GBP2024-06-30
107,075 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5 shares2024-06-30
Class 3 ordinary share
51 shares2024-06-30
Class 4 ordinary share
35 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
410,800 GBP2023-07-01 ~ 2024-06-30