Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
13,179,059 GBP2023-07-01 ~ 2024-06-30
13,363,765 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
8,526,208 GBP2023-07-01 ~ 2024-06-30
8,651,328 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,652,851 GBP2023-07-01 ~ 2024-06-30
4,712,437 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
2,788,798 GBP2023-07-01 ~ 2024-06-30
2,478,552 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,864,053 GBP2023-07-01 ~ 2024-06-30
2,233,885 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
24,140 GBP2023-07-01 ~ 2024-06-30
23,794 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,839,913 GBP2023-07-01 ~ 2024-06-30
2,210,091 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
201,395 GBP2023-07-01 ~ 2024-06-30
396,436 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,638,518 GBP2023-07-01 ~ 2024-06-30
1,813,655 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,638,518 GBP2023-07-01 ~ 2024-06-30
1,813,655 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
408,728 GBP2024-06-30
229,002 GBP2023-06-30
Total Inventories
560,516 GBP2024-06-30
547,931 GBP2023-06-30
Debtors
8,686,753 GBP2024-06-30
7,918,909 GBP2023-06-30
Cash at bank and in hand
609,328 GBP2024-06-30
532,064 GBP2023-06-30
Current Assets
9,856,597 GBP2024-06-30
8,998,904 GBP2023-06-30
Creditors
Current
2,862,825 GBP2024-06-30
3,371,903 GBP2023-06-30
Net Current Assets/Liabilities
6,993,772 GBP2024-06-30
5,627,001 GBP2023-06-30
Total Assets Less Current Liabilities
7,402,500 GBP2024-06-30
5,856,003 GBP2023-06-30
Creditors
Non-current
-123,100 GBP2024-06-30
-14,347 GBP2023-06-30
Net Assets/Liabilities
7,205,023 GBP2024-06-30
5,809,805 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
7,204,923 GBP2024-06-30
5,809,705 GBP2023-06-30
4,317,550 GBP2022-06-30
Equity
7,205,023 GBP2024-06-30
5,809,805 GBP2023-06-30
4,317,650 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-243,300 GBP2023-07-01 ~ 2024-06-30
-321,500 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-243,300 GBP2023-07-01 ~ 2024-06-30
-321,500 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,638,518 GBP2023-07-01 ~ 2024-06-30
1,813,655 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,114,670 GBP2023-07-01 ~ 2024-06-30
2,876,467 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
321,969 GBP2023-07-01 ~ 2024-06-30
291,328 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,489 GBP2023-07-01 ~ 2024-06-30
95,170 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,533,128 GBP2023-07-01 ~ 2024-06-30
3,262,965 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
902023-07-01 ~ 2024-06-30
892022-07-01 ~ 2023-06-30
Director Remuneration
243,538 GBP2023-07-01 ~ 2024-06-30
238,613 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,776 GBP2023-07-01 ~ 2024-06-30
42,723 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
358,391 GBP2023-07-01 ~ 2024-06-30
391,403 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
459,978 GBP2023-07-01 ~ 2024-06-30
452,980 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
136,572 GBP2024-06-30
92,723 GBP2023-06-30
Furniture and fittings
70,293 GBP2024-06-30
70,293 GBP2023-06-30
Motor vehicles
542,415 GBP2024-06-30
431,352 GBP2023-06-30
Computers
1,695 GBP2024-06-30
1,695 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
750,975 GBP2024-06-30
596,063 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-89,412 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-89,412 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
28,944 GBP2024-06-30
26,944 GBP2023-06-30
Furniture and fittings
50,814 GBP2024-06-30
45,944 GBP2023-06-30
Motor vehicles
261,531 GBP2024-06-30
293,780 GBP2023-06-30
Computers
958 GBP2024-06-30
393 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
342,247 GBP2024-06-30
367,061 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
2,000 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
4,870 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
36,341 GBP2023-07-01 ~ 2024-06-30
Computers
565 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,776 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-68,590 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,590 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
107,628 GBP2024-06-30
65,779 GBP2023-06-30
Furniture and fittings
19,479 GBP2024-06-30
24,349 GBP2023-06-30
Motor vehicles
280,884 GBP2024-06-30
137,572 GBP2023-06-30
Computers
737 GBP2024-06-30
1,302 GBP2023-06-30
Merchandise
560,516 GBP2024-06-30
547,931 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,626,244 GBP2024-06-30
2,994,455 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
6,002,193 GBP2024-06-30
4,849,725 GBP2023-06-30
Other Debtors
Current
1,140 GBP2024-06-30
638 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
28,593 GBP2024-06-30
59,468 GBP2023-06-30
Prepayments
Current
28,583 GBP2024-06-30
14,623 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
8,686,753 GBP2024-06-30
7,918,909 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
49,259 GBP2024-06-30
11,436 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,282,023 GBP2024-06-30
1,310,439 GBP2023-06-30
Corporation Tax Payable
Current
358,391 GBP2024-06-30
391,403 GBP2023-06-30
Other Taxation & Social Security Payable
Current
78,317 GBP2024-06-30
68,712 GBP2023-06-30
Other Creditors
Current
172,529 GBP2024-06-30
76,660 GBP2023-06-30
Accrued Liabilities
Current
488,293 GBP2024-06-30
425,463 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
123,100 GBP2024-06-30
14,347 GBP2023-06-30
Between one and five year, hire purchase agreements
123,100 GBP2024-06-30
14,347 GBP2023-06-30
hire purchase agreements
172,359 GBP2024-06-30
25,783 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,905 GBP2024-06-30
167,620 GBP2023-06-30
Between one and five year
1,905 GBP2023-06-30
All periods
1,905 GBP2024-06-30
169,525 GBP2023-06-30
Total Borrowings
Secured
606,372 GBP2024-06-30
1,113,573 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30