47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
Average Number of Employees
1792023-07-01 ~ 2024-06-30
1722022-07-01 ~ 2023-06-30
Turnover/Revenue
38,132,677 GBP2023-07-01 ~ 2024-06-30
38,411,406 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-24,457,968 GBP2023-07-01 ~ 2024-06-30
-25,048,446 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
13,674,709 GBP2023-07-01 ~ 2024-06-30
13,362,960 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-9,083,976 GBP2023-07-01 ~ 2024-06-30
-8,876,122 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,879,604 GBP2023-07-01 ~ 2024-06-30
-3,832,604 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
773,646 GBP2023-07-01 ~ 2024-06-30
784,651 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
47,626 GBP2023-07-01 ~ 2024-06-30
52,209 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
738,417 GBP2023-07-01 ~ 2024-06-30
759,734 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
554,150 GBP2023-07-01 ~ 2024-06-30
542,266 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
4,004,829 GBP2024-06-30
3,758,654 GBP2023-06-30
Fixed Assets
4,004,829 GBP2024-06-30
3,758,654 GBP2023-06-30
Total Inventories
3,163,569 GBP2024-06-30
2,718,195 GBP2023-06-30
Debtors
Non-current
456,355 GBP2024-06-30
423,281 GBP2023-06-30
Current
4,293,927 GBP2024-06-30
4,507,104 GBP2023-06-30
Cash at bank and in hand
1,008,392 GBP2024-06-30
859,318 GBP2023-06-30
Current Assets
8,922,243 GBP2024-06-30
8,507,898 GBP2023-06-30
Net Current Assets/Liabilities
5,551,262 GBP2024-06-30
5,231,349 GBP2023-06-30
Total Assets Less Current Liabilities
9,556,091 GBP2024-06-30
8,990,003 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-1,104,578 GBP2023-06-30
Net Assets/Liabilities
7,704,947 GBP2024-06-30
7,151,797 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-07-01
Retained earnings (accumulated losses)
7,704,847 GBP2024-06-30
7,151,697 GBP2023-06-30
6,619,431 GBP2022-07-01
Equity
7,704,947 GBP2024-06-30
7,151,797 GBP2023-06-30
6,619,531 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
554,150 GBP2023-07-01 ~ 2024-06-30
542,266 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
554,150 GBP2023-07-01 ~ 2024-06-30
542,266 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
554,150 GBP2023-07-01 ~ 2024-06-30
542,266 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000 GBP2023-07-01 ~ 2024-06-30
-10,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-1,000 GBP2023-07-01 ~ 2024-06-30
-10,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000 GBP2023-07-01 ~ 2024-06-30
-10,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-1,000 GBP2023-07-01 ~ 2024-06-30
-10,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
634,935 GBP2023-07-01 ~ 2024-06-30
588,983 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
432,703 GBP2024-06-30
841,490 GBP2023-06-30
1,514,455 GBP2022-07-01
Bank Overdrafts
-575,689 GBP2024-06-30
-17,828 GBP2023-06-30
Audit Fees/Expenses
23,000 GBP2023-07-01 ~ 2024-06-30
25,250 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
6,313,660 GBP2023-07-01 ~ 2024-06-30
5,930,476 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
641,725 GBP2023-07-01 ~ 2024-06-30
617,969 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
7,068,403 GBP2023-07-01 ~ 2024-06-30
6,661,585 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
260,137 GBP2023-07-01 ~ 2024-06-30
343,871 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
115,977 GBP2023-07-01 ~ 2024-06-30
284,424 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
184,604 GBP2023-07-01 ~ 2024-06-30
144,349 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,147,504 GBP2024-06-30
2,085,448 GBP2023-06-30
Motor vehicles
3,114,215 GBP2024-06-30
2,857,402 GBP2023-06-30
Office equipment
700,145 GBP2024-06-30
667,137 GBP2023-06-30
Other
1,468,710 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
8,072,840 GBP2024-06-30
7,189,673 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,403,027 GBP2023-06-30
Motor vehicles
1,665,431 GBP2023-06-30
Office equipment
317,368 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,431,020 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
233,702 GBP2023-07-01 ~ 2024-06-30
Office equipment, Owned/Freehold
129,078 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
414,213 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
222,778 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
222,778 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,636,729 GBP2024-06-30
Motor vehicles
1,925,973 GBP2024-06-30
Office equipment
446,446 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,068,011 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
2,510,775 GBP2024-06-30
682,421 GBP2023-06-30
Motor vehicles
1,188,242 GBP2024-06-30
1,191,971 GBP2023-06-30
Office equipment
253,699 GBP2024-06-30
349,770 GBP2023-06-30
Other
1,468,710 GBP2023-06-30
Land and buildings
52,113 GBP2024-06-30
65,782 GBP2023-06-30
Finished Goods/Goods for Resale
3,163,569 GBP2024-06-30
2,718,195 GBP2023-06-30
Other Debtors
Non-current
456,355 GBP2024-06-30
423,281 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,767,686 GBP2024-06-30
1,851,138 GBP2023-06-30
Other Debtors
Current
2,108,541 GBP2024-06-30
2,241,938 GBP2023-06-30
Prepayments/Accrued Income
Current
417,700 GBP2024-06-30
414,028 GBP2023-06-30
Bank Overdrafts
Current
575,689 GBP2024-06-30
17,828 GBP2023-06-30
Bank Borrowings
Current
78,017 GBP2024-06-30
76,486 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,494,165 GBP2024-06-30
1,491,484 GBP2023-06-30
Corporation Tax Payable
Current
2,907 GBP2024-06-30
Taxation/Social Security Payable
Current
177,694 GBP2024-06-30
315,466 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
440,894 GBP2024-06-30
368,222 GBP2023-06-30
Other Creditors
Current
423,800 GBP2024-06-30
461,933 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
177,815 GBP2024-06-30
545,130 GBP2023-06-30
Creditors
Current
3,370,981 GBP2024-06-30
3,276,549 GBP2023-06-30
Bank Borrowings
Non-current
85,469 GBP2024-06-30
163,145 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
916,070 GBP2024-06-30
941,433 GBP2023-06-30
Creditors
Non-current
1,001,539 GBP2024-06-30
1,104,578 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
85,467 GBP2024-06-30
81,115 GBP2023-06-30
Between two and five year, Non-current
82,030 GBP2023-06-30
Total Borrowings
163,484 GBP2024-06-30
239,631 GBP2023-06-30
Minimum gross finance lease payments owing
1,014,776 GBP2024-06-30
1,309,655 GBP2023-06-30
Net Deferred Tax Liability/Asset
-849,605 GBP2024-06-30
-733,628 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-115,977 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-849,605 GBP2024-06-30
-769,476 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
100 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30