47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
Average Number of Employees
1812024-07-01 ~ 2025-06-30
1792023-07-01 ~ 2024-06-30
Turnover/Revenue
37,949,977 GBP2024-07-01 ~ 2025-06-30
38,132,677 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-24,001,851 GBP2024-07-01 ~ 2025-06-30
-24,457,968 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
13,948,126 GBP2024-07-01 ~ 2025-06-30
13,674,709 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-9,268,899 GBP2024-07-01 ~ 2025-06-30
-9,083,976 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-4,094,418 GBP2024-07-01 ~ 2025-06-30
-3,879,604 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
664,173 GBP2024-07-01 ~ 2025-06-30
773,646 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
65,536 GBP2024-07-01 ~ 2025-06-30
47,626 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
581,815 GBP2024-07-01 ~ 2025-06-30
738,417 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
420,756 GBP2024-07-01 ~ 2025-06-30
554,150 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
4,112,942 GBP2025-06-30
4,004,829 GBP2024-06-30
Fixed Assets
4,112,942 GBP2025-06-30
4,004,829 GBP2024-06-30
Total Inventories
3,670,801 GBP2025-06-30
3,163,569 GBP2024-06-30
Debtors
Non-current
462,767 GBP2025-06-30
456,355 GBP2024-06-30
Current
4,321,108 GBP2025-06-30
4,293,927 GBP2024-06-30
Cash at bank and in hand
2,019,731 GBP2025-06-30
1,008,392 GBP2024-06-30
Current Assets
10,474,407 GBP2025-06-30
8,922,243 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-3,370,981 GBP2024-06-30
Net Current Assets/Liabilities
6,083,288 GBP2025-06-30
5,551,262 GBP2024-06-30
Total Assets Less Current Liabilities
10,196,230 GBP2025-06-30
9,556,091 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-1,196,982 GBP2025-06-30
Net Assets/Liabilities
8,105,703 GBP2025-06-30
7,704,947 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-07-01
Retained earnings (accumulated losses)
8,105,603 GBP2025-06-30
7,704,847 GBP2024-06-30
7,151,697 GBP2023-07-01
Equity
8,105,703 GBP2025-06-30
7,704,947 GBP2024-06-30
7,151,797 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
420,756 GBP2024-07-01 ~ 2025-06-30
554,150 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
420,756 GBP2024-07-01 ~ 2025-06-30
554,150 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
420,756 GBP2024-07-01 ~ 2025-06-30
554,150 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2024-07-01 ~ 2025-06-30
-1,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-20,000 GBP2024-07-01 ~ 2025-06-30
-1,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-20,000 GBP2024-07-01 ~ 2025-06-30
-1,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
-20,000 GBP2024-07-01 ~ 2025-06-30
-1,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
785,275 GBP2024-07-01 ~ 2025-06-30
634,935 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
1,488,204 GBP2025-06-30
432,703 GBP2024-06-30
841,490 GBP2023-07-01
Bank Overdrafts
-531,527 GBP2025-06-30
-575,689 GBP2024-06-30
Audit Fees/Expenses
23,750 GBP2024-07-01 ~ 2025-06-30
23,000 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
6,383,888 GBP2024-07-01 ~ 2025-06-30
6,313,660 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
662,735 GBP2024-07-01 ~ 2025-06-30
641,725 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
7,152,963 GBP2024-07-01 ~ 2025-06-30
7,068,403 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
284,133 GBP2024-07-01 ~ 2025-06-30
260,137 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,940 GBP2024-07-01 ~ 2025-06-30
115,977 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
145,454 GBP2024-07-01 ~ 2025-06-30
184,604 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,243,088 GBP2025-06-30
4,147,504 GBP2024-06-30
Motor vehicles
3,836,228 GBP2025-06-30
3,114,215 GBP2024-06-30
Office equipment
718,964 GBP2025-06-30
700,145 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
8,909,256 GBP2025-06-30
8,072,840 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-16,500 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-68,809 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,636,729 GBP2024-06-30
Motor vehicles
1,925,973 GBP2024-06-30
Office equipment
446,445 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,068,010 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
312,835 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
474,315 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
310,960 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
310,960 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-17,874 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,971 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,949,564 GBP2025-06-30
Motor vehicles
2,246,659 GBP2025-06-30
Office equipment
527,559 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,796,314 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
2,293,524 GBP2025-06-30
2,510,775 GBP2024-06-30
Motor vehicles
1,589,569 GBP2025-06-30
1,188,242 GBP2024-06-30
Office equipment
191,405 GBP2025-06-30
253,700 GBP2024-06-30
Land and buildings
38,444 GBP2025-06-30
52,113 GBP2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
1,496,970 GBP2025-06-30
Under hire purchased contracts or finance leases, Motor vehicles
1,060,498 GBP2024-06-30
Under hire purchased contracts or finance leases
1,496,970 GBP2025-06-30
1,060,498 GBP2024-06-30
Finished Goods/Goods for Resale
3,670,801 GBP2025-06-30
3,163,569 GBP2024-06-30
Other Debtors
Non-current
462,767 GBP2025-06-30
456,355 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,763,316 GBP2025-06-30
1,767,682 GBP2024-06-30
Other Debtors
Current
2,082,910 GBP2025-06-30
2,108,545 GBP2024-06-30
Prepayments/Accrued Income
Current
474,882 GBP2025-06-30
417,700 GBP2024-06-30
Bank Overdrafts
Current
531,528 GBP2025-06-30
575,689 GBP2024-06-30
Bank Borrowings
Current
81,074 GBP2025-06-30
78,017 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,256,075 GBP2025-06-30
1,494,165 GBP2024-06-30
Corporation Tax Payable
Current
117,819 GBP2025-06-30
2,907 GBP2024-06-30
Taxation/Social Security Payable
Current
309,127 GBP2025-06-30
177,694 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
415,068 GBP2025-06-30
440,894 GBP2024-06-30
Other Creditors
Current
483,996 GBP2025-06-30
423,800 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
196,432 GBP2025-06-30
177,815 GBP2024-06-30
Creditors
Current
4,391,119 GBP2025-06-30
3,370,981 GBP2024-06-30
Bank Borrowings
Non-current
85,469 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,196,982 GBP2025-06-30
916,070 GBP2024-06-30
Creditors
Non-current
1,196,982 GBP2025-06-30
1,001,539 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
78,017 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
78,017 GBP2024-06-30
Total Borrowings
81,074 GBP2025-06-30
163,484 GBP2024-06-30
Minimum gross finance lease payments owing
1,610,780 GBP2025-06-30
1,014,776 GBP2024-06-30
Net Deferred Tax Liability/Asset
-893,545 GBP2025-06-30
-849,605 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-43,940 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-893,545 GBP2025-06-30
-849,605 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
100 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,009,000 GBP2025-06-30
545,000 GBP2024-06-30
Between one and five year
1,477,250 GBP2025-06-30
1,340,500 GBP2024-06-30
More than five year
289,750 GBP2025-06-30
354,375 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,776,000 GBP2025-06-30
2,239,875 GBP2024-06-30