Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-03-31
Class 2 ordinary share
12024-07-01 ~ 2025-03-31
Turnover/Revenue
10,382,481 GBP2024-07-01 ~ 2025-03-31
11,796,831 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
8,530,916 GBP2024-07-01 ~ 2025-03-31
9,717,853 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,851,565 GBP2024-07-01 ~ 2025-03-31
2,078,978 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,306,875 GBP2024-07-01 ~ 2025-03-31
1,422,663 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
548,023 GBP2024-07-01 ~ 2025-03-31
661,315 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
488 GBP2024-07-01 ~ 2025-03-31
424 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
27,922 GBP2024-07-01 ~ 2025-03-31
30,721 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
520,589 GBP2024-07-01 ~ 2025-03-31
631,018 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
147,883 GBP2024-07-01 ~ 2025-03-31
169,377 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
372,706 GBP2024-07-01 ~ 2025-03-31
461,641 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
722,706 GBP2024-07-01 ~ 2025-03-31
461,641 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,843,344 GBP2025-03-31
1,333,051 GBP2024-06-30
Total Inventories
5,298,010 GBP2025-03-31
4,725,542 GBP2024-06-30
Debtors
2,014,870 GBP2025-03-31
1,684,731 GBP2024-06-30
Cash at bank and in hand
28,552 GBP2025-03-31
359,198 GBP2024-06-30
Current Assets
7,341,432 GBP2025-03-31
6,769,471 GBP2024-06-30
Creditors
Current
3,539,409 GBP2025-03-31
3,330,238 GBP2024-06-30
Net Current Assets/Liabilities
3,802,023 GBP2025-03-31
3,439,233 GBP2024-06-30
Total Assets Less Current Liabilities
5,645,367 GBP2025-03-31
4,772,284 GBP2024-06-30
Creditors
Non-current
-623,322 GBP2025-03-31
-105,153 GBP2024-06-30
Net Assets/Liabilities
4,815,155 GBP2025-03-31
4,517,449 GBP2024-06-30
Equity
Called up share capital
200 GBP2025-03-31
200 GBP2024-06-30
200 GBP2023-06-30
Revaluation reserve
476,400 GBP2025-03-31
126,400 GBP2024-06-30
126,400 GBP2023-06-30
Retained earnings (accumulated losses)
4,338,555 GBP2025-03-31
4,390,849 GBP2024-06-30
4,121,208 GBP2023-06-30
Equity
4,815,155 GBP2025-03-31
4,517,449 GBP2024-06-30
4,247,808 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-425,000 GBP2024-07-01 ~ 2025-03-31
-192,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-425,000 GBP2024-07-01 ~ 2025-03-31
-192,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
372,706 GBP2024-07-01 ~ 2025-03-31
461,641 GBP2023-07-01 ~ 2024-06-30
Bank Overdrafts
-33,715 GBP2025-03-31
Wages/Salaries
578,143 GBP2024-07-01 ~ 2025-03-31
609,931 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
51,528 GBP2024-07-01 ~ 2025-03-31
52,558 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,936 GBP2024-07-01 ~ 2025-03-31
12,434 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
641,607 GBP2024-07-01 ~ 2025-03-31
674,923 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
232024-07-01 ~ 2025-03-31
192023-07-01 ~ 2024-06-30
Director Remuneration
9,140 GBP2024-07-01 ~ 2025-03-31
46,478 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
69,439 GBP2024-07-01 ~ 2025-03-31
104,255 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
6,500 GBP2024-07-01 ~ 2025-03-31
8,136 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
90,675 GBP2024-07-01 ~ 2025-03-31
98,516 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
130,147 GBP2024-07-01 ~ 2025-03-31
157,755 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,000,000 GBP2025-03-31
650,000 GBP2024-06-30
Improvements to leasehold property
144,154 GBP2025-03-31
107,715 GBP2024-06-30
Plant and equipment
290,155 GBP2025-03-31
90,722 GBP2024-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
350,000 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
55,976 GBP2025-03-31
47,562 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,414 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,000,000 GBP2025-03-31
650,000 GBP2024-06-30
Improvements to leasehold property
144,154 GBP2025-03-31
107,715 GBP2024-06-30
Plant and equipment
234,179 GBP2025-03-31
43,160 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
712,098 GBP2025-03-31
762,771 GBP2024-06-30
Computers
76,404 GBP2025-03-31
70,966 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,222,811 GBP2025-03-31
1,682,174 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-225,481 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-225,481 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
350,000 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
259,029 GBP2025-03-31
239,232 GBP2024-06-30
Computers
64,462 GBP2025-03-31
62,329 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
379,467 GBP2025-03-31
349,123 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
75,362 GBP2024-07-01 ~ 2025-03-31
Computers
2,133 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,909 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-55,565 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-55,565 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
453,069 GBP2025-03-31
523,539 GBP2024-06-30
Computers
11,942 GBP2025-03-31
8,637 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
16,470 GBP2024-07-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
38,050 GBP2025-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
71,369 GBP2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
87,839 GBP2024-06-30
Merchandise
2,267,165 GBP2025-03-31
2,085,969 GBP2024-06-30
Raw Materials
3,030,845 GBP2025-03-31
2,639,573 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,810,427 GBP2025-03-31
1,414,011 GBP2024-06-30
Other Debtors
Current
35,067 GBP2025-03-31
56,910 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
82,896 GBP2024-06-30
Prepayments
Current
169,376 GBP2025-03-31
130,914 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
2,014,870 GBP2025-03-31
Current, Amounts falling due within one year
1,684,731 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
33,715 GBP2025-03-31
Other Remaining Borrowings
Current
300,000 GBP2025-03-31
300,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
319,982 GBP2025-03-31
199,743 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,349,211 GBP2025-03-31
2,549,697 GBP2024-06-30
Corporation Tax Payable
Current
90,675 GBP2025-03-31
99,497 GBP2024-06-30
Other Creditors
Current
29,761 GBP2025-03-31
30,970 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
406,781 GBP2025-03-31
150,331 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
623,322 GBP2025-03-31
105,153 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
300,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
623,322 GBP2025-03-31
hire purchase agreements
943,304 GBP2025-03-31
304,896 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
206,890 GBP2025-03-31
149,682 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
Class 2 ordinary share
100 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
372,706 GBP2024-07-01 ~ 2025-03-31