Average Number of Employees
722023-07-01 ~ 2024-06-30
712022-07-01 ~ 2023-06-30
Profit/Loss
194,816 GBP2023-07-01 ~ 2024-06-30
296,454 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
1,749,934 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,749,934 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,269 GBP2024-06-30
3,099 GBP2023-06-30
Turnover/Revenue
14,808,990 GBP2023-07-01 ~ 2024-06-30
14,503,785 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
10,276,376 GBP2023-07-01 ~ 2024-06-30
9,949,664 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,532,614 GBP2023-07-01 ~ 2024-06-30
4,554,121 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
4,246,279 GBP2023-07-01 ~ 2024-06-30
4,152,812 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
286,335 GBP2023-07-01 ~ 2024-06-30
401,309 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
26,298 GBP2023-07-01 ~ 2024-06-30
26,906 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
260,037 GBP2023-07-01 ~ 2024-06-30
374,403 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
65,221 GBP2023-07-01 ~ 2024-06-30
77,949 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
194,816 GBP2023-07-01 ~ 2024-06-30
296,454 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2023-07-01 ~ 2024-06-30
-80,000 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
1,726,678 GBP2024-06-30
1,611,862 GBP2023-06-30
1,395,408 GBP2022-06-30
Property, Plant & Equipment
266,329 GBP2024-06-30
270,222 GBP2023-06-30
Total Inventories
1,788,734 GBP2024-06-30
1,744,961 GBP2023-06-30
Debtors
2,728,055 GBP2024-06-30
2,964,288 GBP2023-06-30
Cash at bank and in hand
105,390 GBP2024-06-30
47,737 GBP2023-06-30
Current Assets
4,622,179 GBP2024-06-30
4,756,986 GBP2023-06-30
Creditors
Amounts falling due within one year
3,102,432 GBP2024-06-30
3,311,247 GBP2023-06-30
Net Current Assets/Liabilities
1,519,747 GBP2024-06-30
1,445,739 GBP2023-06-30
Total Assets Less Current Liabilities
1,786,076 GBP2024-06-30
1,715,961 GBP2023-06-30
Creditors
Amounts falling due after one year
56,129 GBP2024-06-30
100,000 GBP2023-06-30
Net Assets/Liabilities
1,727,678 GBP2024-06-30
1,612,862 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
Equity
1,727,678 GBP2024-06-30
1,612,862 GBP2023-06-30
Property, Plant & Equipment - Depreciation Expense
3,893 GBP2023-07-01 ~ 2024-06-30
5,190 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252023-07-01 ~ 2024-06-30
Wages/Salaries
2,346,344 GBP2023-07-01 ~ 2024-06-30
2,249,193 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
212,729 GBP2023-07-01 ~ 2024-06-30
196,514 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,063 GBP2023-07-01 ~ 2024-06-30
65,788 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,623,136 GBP2023-07-01 ~ 2024-06-30
2,511,495 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
455,906 GBP2023-07-01 ~ 2024-06-30
461,733 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-830 GBP2023-07-01 ~ 2024-06-30
-110 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
65,009 GBP2023-07-01 ~ 2024-06-30
76,735 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
80,000 GBP2023-07-01 ~ 2024-06-30
80,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
1,749,934 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
1,749,934 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
254,650 GBP2024-06-30
Land and buildings, Short leasehold
38,123 GBP2024-06-30
Furniture and fittings
167,284 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
460,057 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
38,123 GBP2024-06-30
38,123 GBP2023-06-30
Furniture and fittings
155,605 GBP2024-06-30
151,712 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,728 GBP2024-06-30
189,835 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,893 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,893 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
254,650 GBP2024-06-30
254,650 GBP2023-06-30
Furniture and fittings
11,679 GBP2024-06-30
15,572 GBP2023-06-30
Finished Goods
1,788,734 GBP2024-06-30
1,744,961 GBP2023-06-30
Trade Debtors/Trade Receivables
2,419,077 GBP2024-06-30
2,662,578 GBP2023-06-30
Prepayments/Accrued Income
134,449 GBP2024-06-30
131,936 GBP2023-06-30
Other Debtors
174,529 GBP2024-06-30
169,774 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
318,641 GBP2024-06-30
567,408 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,869,333 GBP2024-06-30
2,004,875 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
108,259 GBP2024-06-30
95,183 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
72,540 GBP2024-06-30
85,082 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
231,286 GBP2024-06-30
215,668 GBP2023-06-30
Deferred Tax Liabilities
2,269 GBP2024-06-30
3,099 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30
1,000 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
404,157 GBP2024-06-30
441,089 GBP2023-06-30
Between one and five year
491,885 GBP2024-06-30
602,245 GBP2023-06-30
More than five year
62,000 GBP2024-06-30
124,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
958,042 GBP2024-06-30
1,167,334 GBP2023-06-30