47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
Average Number of Employees
1722022-07-01 ~ 2023-06-30
1652021-07-01 ~ 2022-06-30
Turnover/Revenue
38,411,406 GBP2022-07-01 ~ 2023-06-30
34,145,461 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-25,048,446 GBP2022-07-01 ~ 2023-06-30
-21,715,591 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
13,362,960 GBP2022-07-01 ~ 2023-06-30
12,429,870 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-8,876,122 GBP2022-07-01 ~ 2023-06-30
-7,868,735 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,832,604 GBP2022-07-01 ~ 2023-06-30
-2,915,449 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
784,651 GBP2022-07-01 ~ 2023-06-30
1,663,743 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
52,209 GBP2022-07-01 ~ 2023-06-30
21,857 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
759,734 GBP2022-07-01 ~ 2023-06-30
1,655,199 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
542,266 GBP2022-07-01 ~ 2023-06-30
1,301,791 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
3,758,654 GBP2023-06-30
2,197,392 GBP2022-06-30
Fixed Assets
3,758,654 GBP2023-06-30
2,197,392 GBP2022-06-30
Total Inventories
2,718,195 GBP2023-06-30
2,460,056 GBP2022-06-30
Debtors
Non-current
423,281 GBP2023-06-30
Current
4,507,104 GBP2023-06-30
4,189,652 GBP2022-06-30
Cash at bank and in hand
859,318 GBP2023-06-30
1,541,389 GBP2022-06-30
Current Assets
8,507,898 GBP2023-06-30
8,191,097 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-3,276,549 GBP2023-06-30
-2,128,943 GBP2022-06-30
Net Current Assets/Liabilities
5,231,349 GBP2023-06-30
6,062,154 GBP2022-06-30
Total Assets Less Current Liabilities
8,990,003 GBP2023-06-30
8,259,546 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-1,104,578 GBP2023-06-30
-1,190,811 GBP2022-06-30
Net Assets/Liabilities
7,151,797 GBP2023-06-30
6,619,531 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-07-01
Retained earnings (accumulated losses)
7,151,697 GBP2023-06-30
6,619,431 GBP2022-06-30
5,327,640 GBP2021-07-01
Equity
7,151,797 GBP2023-06-30
6,619,531 GBP2022-06-30
5,327,740 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
542,266 GBP2022-07-01 ~ 2023-06-30
1,301,791 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
542,266 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
542,266 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-10,000 GBP2022-07-01 ~ 2023-06-30
-10,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-10,000 GBP2022-07-01 ~ 2023-06-30
-10,000 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
588,983 GBP2022-07-01 ~ 2023-06-30
465,109 GBP2021-07-01 ~ 2022-06-30
Cash and Cash Equivalents
841,490 GBP2023-06-30
1,514,455 GBP2022-06-30
1,325,409 GBP2021-07-01
Bank Overdrafts
-17,828 GBP2023-06-30
-26,934 GBP2022-06-30
Audit Fees/Expenses
25,250 GBP2022-07-01 ~ 2023-06-30
22,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
5,930,476 GBP2022-07-01 ~ 2023-06-30
5,155,449 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
617,969 GBP2022-07-01 ~ 2023-06-30
511,296 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
6,661,585 GBP2022-07-01 ~ 2023-06-30
5,766,733 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
343,871 GBP2022-07-01 ~ 2023-06-30
194,784 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
284,424 GBP2022-07-01 ~ 2023-06-30
286,452 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
144,349 GBP2022-07-01 ~ 2023-06-30
314,488 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,085,448 GBP2023-06-30
2,012,601 GBP2022-06-30
Motor vehicles
2,694,976 GBP2023-06-30
2,388,345 GBP2022-06-30
Office equipment
735,437 GBP2023-06-30
588,811 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
7,095,547 GBP2023-06-30
5,032,388 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-54,909 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-100,123 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Other
1,468,710 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,225,299 GBP2022-06-30
Motor vehicles
1,262,430 GBP2022-06-30
Office equipment
304,635 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,834,995 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
177,728 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
90,922 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
113,208 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
384,421 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
204,562 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
204,562 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-54,909 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,085 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,403,027 GBP2023-06-30
Motor vehicles
1,503,005 GBP2023-06-30
Office equipment
385,667 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,336,893 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
682,421 GBP2023-06-30
787,302 GBP2022-06-30
Motor vehicles
1,191,971 GBP2023-06-30
1,125,915 GBP2022-06-30
Office equipment
349,770 GBP2023-06-30
284,175 GBP2022-06-30
Other
1,468,710 GBP2023-06-30
Land and buildings
65,782 GBP2023-06-30
Finished Goods/Goods for Resale
2,718,195 GBP2023-06-30
2,460,056 GBP2022-06-30
Other Debtors
Non-current
423,281 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,851,138 GBP2023-06-30
1,533,356 GBP2022-06-30
Other Debtors
Current
2,241,938 GBP2023-06-30
2,380,542 GBP2022-06-30
Prepayments/Accrued Income
Current
414,028 GBP2023-06-30
275,754 GBP2022-06-30
Bank Overdrafts
Current
17,828 GBP2023-06-30
26,934 GBP2022-06-30
Bank Borrowings
Current
76,486 GBP2023-06-30
86,255 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,491,484 GBP2023-06-30
888,506 GBP2022-06-30
Taxation/Social Security Payable
Current
315,466 GBP2023-06-30
346,422 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
368,222 GBP2023-06-30
290,886 GBP2022-06-30
Other Creditors
Current
461,933 GBP2023-06-30
366,898 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
545,130 GBP2023-06-30
123,042 GBP2022-06-30
Creditors
Current
3,276,549 GBP2023-06-30
2,128,943 GBP2022-06-30
Bank Borrowings
Non-current
163,145 GBP2023-06-30
227,215 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
941,433 GBP2023-06-30
963,596 GBP2022-06-30
Creditors
Non-current
1,104,578 GBP2023-06-30
1,190,811 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
76,486 GBP2023-06-30
86,255 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
76,486 GBP2023-06-30
86,255 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
81,115 GBP2023-06-30
86,255 GBP2022-06-30
Non-current, Between two and five year
82,030 GBP2023-06-30
140,960 GBP2022-06-30
Total Borrowings
239,631 GBP2023-06-30
313,470 GBP2022-06-30
Minimum gross finance lease payments owing
1,309,655 GBP2023-06-30
1,254,482 GBP2022-06-30
Net Deferred Tax Liability/Asset
-733,628 GBP2023-06-30
-449,204 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-284,424 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-769,476 GBP2023-06-30
-449,204 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30
100 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
570,000 GBP2023-06-30
570,000 GBP2022-06-30
Between one and five year
1,799,000 GBP2023-06-30
2,172,000 GBP2022-06-30
More than five year
440,875 GBP2023-06-30
637,875 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,809,875 GBP2023-06-30
3,379,875 GBP2022-06-30