Turnover/Revenue
2,975,711 GBP2024-07-01 ~ 2025-06-30
3,196,523 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-1,256,028 GBP2024-07-01 ~ 2025-06-30
-1,382,401 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,719,683 GBP2024-07-01 ~ 2025-06-30
1,814,122 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-709,793 GBP2024-07-01 ~ 2025-06-30
-640,262 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-1,129,907 GBP2024-07-01 ~ 2025-06-30
-1,132,652 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
30,124 GBP2024-07-01 ~ 2025-06-30
17,392 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
65,871 GBP2024-07-01 ~ 2025-06-30
110,613 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
65,871 GBP2024-07-01 ~ 2025-06-30
110,613 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
65,871 GBP2024-07-01 ~ 2025-06-30
110,613 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
566,501 GBP2025-06-30
523,040 GBP2024-06-30
Debtors
Non-current
105,000 GBP2025-06-30
105,000 GBP2024-06-30
Fixed Assets
671,501 GBP2025-06-30
628,040 GBP2024-06-30
Total Inventories
102,214 GBP2025-06-30
221,606 GBP2024-06-30
Debtors
Current
201,080 GBP2025-06-30
280,132 GBP2024-06-30
Cash at bank and in hand
1,468,700 GBP2025-06-30
998,231 GBP2024-06-30
Current Assets
1,771,994 GBP2025-06-30
1,499,969 GBP2024-06-30
Net Current Assets/Liabilities
274,677 GBP2025-06-30
252,267 GBP2024-06-30
Net Assets/Liabilities
946,178 GBP2025-06-30
880,307 GBP2024-06-30
Equity
Called up share capital
3,247,889 GBP2025-06-30
3,247,889 GBP2024-06-30
3,247,889 GBP2023-06-30
Capital redemption reserve
2,152,575 GBP2025-06-30
2,152,575 GBP2024-06-30
2,152,575 GBP2023-06-30
Retained earnings (accumulated losses)
-4,454,286 GBP2025-06-30
-4,520,157 GBP2024-06-30
-4,630,770 GBP2023-06-30
Equity
946,178 GBP2025-06-30
880,307 GBP2024-06-30
769,694 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
65,871 GBP2024-07-01 ~ 2025-06-30
110,613 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
474,513 GBP2024-07-01 ~ 2025-06-30
419,920 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
49,373 GBP2024-07-01 ~ 2025-06-30
51,552 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
550,915 GBP2024-07-01 ~ 2025-06-30
493,940 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
92024-07-01 ~ 2025-06-30
92023-07-01 ~ 2024-06-30
Average Number of Employees
92024-07-01 ~ 2025-06-30
92023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
16,468 GBP2024-07-01 ~ 2025-06-30
27,653 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
611,433 GBP2025-06-30
510,141 GBP2024-06-30
Tools/Equipment for furniture and fittings
83,946 GBP2025-06-30
61,891 GBP2024-06-30
Other
24,117 GBP2025-06-30
33,007 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
719,496 GBP2025-06-30
605,039 GBP2024-06-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-400 GBP2024-07-01 ~ 2025-06-30
Other
-13,128 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-13,528 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
82,899 GBP2025-06-30
18,676 GBP2024-06-30
Tools/Equipment for furniture and fittings
56,209 GBP2025-06-30
42,377 GBP2024-06-30
Other
13,887 GBP2025-06-30
20,946 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
152,995 GBP2025-06-30
81,999 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
64,223 GBP2024-07-01 ~ 2025-06-30
Tools/Equipment for furniture and fittings
14,112 GBP2024-07-01 ~ 2025-06-30
Other
5,822 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,157 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-280 GBP2024-07-01 ~ 2025-06-30
Other
-12,881 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,161 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
528,534 GBP2025-06-30
491,465 GBP2024-06-30
Tools/Equipment for furniture and fittings
27,737 GBP2025-06-30
19,514 GBP2024-06-30
Other
10,230 GBP2025-06-30
12,061 GBP2024-06-30
Finished Goods/Goods for Resale
102,214 GBP2025-06-30
221,606 GBP2024-06-30
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
95,787 GBP2025-06-30
Current, Amounts falling due within one year
188,872 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
201,080 GBP2025-06-30
Current, Amounts falling due within one year
280,132 GBP2024-06-30
Other Debtors
Non-current, Amounts falling due after one year
105,000 GBP2025-06-30
Amounts falling due after one year, Non-current
105,000 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,247,889 shares2025-06-30
3,247,889 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
233,982 GBP2025-06-30
218,232 GBP2024-06-30
Between two and five year
858,184 GBP2025-06-30
865,728 GBP2024-06-30
More than five year
542,500 GBP2025-06-30
753,188 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,634,666 GBP2025-06-30
1,837,148 GBP2024-06-30