Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
11,796,831 GBP2023-07-01 ~ 2024-06-30
11,993,771 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
9,717,853 GBP2023-07-01 ~ 2024-06-30
9,902,254 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,078,978 GBP2023-07-01 ~ 2024-06-30
2,091,517 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
1,422,663 GBP2023-07-01 ~ 2024-06-30
1,034,643 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
661,315 GBP2023-07-01 ~ 2024-06-30
1,063,614 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
424 GBP2023-07-01 ~ 2024-06-30
653 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
30,721 GBP2023-07-01 ~ 2024-06-30
26,110 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
631,018 GBP2023-07-01 ~ 2024-06-30
1,038,157 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
169,377 GBP2023-07-01 ~ 2024-06-30
151,205 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
461,641 GBP2023-07-01 ~ 2024-06-30
886,952 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
461,641 GBP2023-07-01 ~ 2024-06-30
886,952 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,333,051 GBP2024-06-30
1,038,914 GBP2023-06-30
Total Inventories
4,725,542 GBP2024-06-30
4,621,811 GBP2023-06-30
Debtors
1,684,731 GBP2024-06-30
1,940,545 GBP2023-06-30
Cash at bank and in hand
359,198 GBP2024-06-30
282,807 GBP2023-06-30
Current Assets
6,769,471 GBP2024-06-30
6,845,163 GBP2023-06-30
Creditors
Current
3,330,238 GBP2024-06-30
3,402,205 GBP2023-06-30
Net Current Assets/Liabilities
3,439,233 GBP2024-06-30
3,442,958 GBP2023-06-30
Total Assets Less Current Liabilities
4,772,284 GBP2024-06-30
4,481,872 GBP2023-06-30
Creditors
Non-current
-105,153 GBP2024-06-30
-155,243 GBP2023-06-30
Net Assets/Liabilities
4,517,449 GBP2024-06-30
4,247,808 GBP2023-06-30
Equity
Called up share capital
200 GBP2024-06-30
200 GBP2023-06-30
100 GBP2022-06-30
Revaluation reserve
126,400 GBP2024-06-30
126,400 GBP2023-06-30
126,400 GBP2022-06-30
Retained earnings (accumulated losses)
4,390,849 GBP2024-06-30
4,121,208 GBP2023-06-30
3,284,256 GBP2022-06-30
Equity
4,517,449 GBP2024-06-30
4,247,808 GBP2023-06-30
3,410,756 GBP2022-06-30
Issue of Equity Instruments
Called up share capital
100 GBP2022-07-01 ~ 2023-06-30
Issue of Equity Instruments
100 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-192,000 GBP2023-07-01 ~ 2024-06-30
-50,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-192,000 GBP2023-07-01 ~ 2024-06-30
-50,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
461,641 GBP2023-07-01 ~ 2024-06-30
886,952 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
609,931 GBP2023-07-01 ~ 2024-06-30
555,663 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
52,558 GBP2023-07-01 ~ 2024-06-30
55,325 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,434 GBP2023-07-01 ~ 2024-06-30
20,015 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
674,923 GBP2023-07-01 ~ 2024-06-30
631,003 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
192023-07-01 ~ 2024-06-30
172022-07-01 ~ 2023-06-30
Director Remuneration
46,478 GBP2023-07-01 ~ 2024-06-30
71,277 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
109,305 GBP2023-07-01 ~ 2024-06-30
79,439 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
8,136 GBP2023-07-01 ~ 2024-06-30
6,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
98,516 GBP2023-07-01 ~ 2024-06-30
175,164 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
157,755 GBP2023-07-01 ~ 2024-06-30
212,781 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
650,000 GBP2024-06-30
650,000 GBP2023-06-30
Improvements to leasehold property
107,715 GBP2024-06-30
60,503 GBP2023-06-30
Plant and equipment
90,722 GBP2024-06-30
77,809 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,694 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
47,562 GBP2024-06-30
39,067 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,043 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,548 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
650,000 GBP2024-06-30
650,000 GBP2023-06-30
Improvements to leasehold property
107,715 GBP2024-06-30
60,503 GBP2023-06-30
Plant and equipment
43,160 GBP2024-06-30
38,742 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
762,771 GBP2024-06-30
453,608 GBP2023-06-30
Computers
70,966 GBP2024-06-30
65,073 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,682,174 GBP2024-06-30
1,306,993 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-80,320 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-84,014 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
239,232 GBP2024-06-30
173,444 GBP2023-06-30
Computers
62,329 GBP2024-06-30
55,568 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
349,123 GBP2024-06-30
268,079 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
100,937 GBP2023-07-01 ~ 2024-06-30
Computers
6,761 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,741 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-35,149 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-38,697 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
523,539 GBP2024-06-30
280,164 GBP2023-06-30
Computers
8,637 GBP2024-06-30
9,505 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
-17,620 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
-2,602 GBP2024-06-30
13,914 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
10,436 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
-15,018 GBP2024-06-30
-13,914 GBP2023-06-30
Merchandise
2,085,969 GBP2024-06-30
1,773,286 GBP2023-06-30
Raw Materials
2,639,573 GBP2024-06-30
2,848,525 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,414,011 GBP2024-06-30
1,272,157 GBP2023-06-30
Other Debtors
Current
56,910 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
82,896 GBP2024-06-30
176,320 GBP2023-06-30
Prepayments
Current
130,914 GBP2024-06-30
492,068 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
1,684,731 GBP2024-06-30
Amounts falling due within one year, Current
1,940,545 GBP2023-06-30
Other Remaining Borrowings
Current
300,000 GBP2024-06-30
300,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
199,743 GBP2024-06-30
194,412 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,549,697 GBP2024-06-30
2,524,473 GBP2023-06-30
Corporation Tax Payable
Current
99,497 GBP2024-06-30
174,510 GBP2023-06-30
Other Creditors
Current
30,970 GBP2024-06-30
32,421 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
150,331 GBP2024-06-30
176,389 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
105,153 GBP2024-06-30
155,243 GBP2023-06-30
Between one and five year, hire purchase agreements
105,153 GBP2024-06-30
155,243 GBP2023-06-30
hire purchase agreements
304,896 GBP2024-06-30
349,655 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,860 GBP2024-06-30
540 GBP2023-06-30
Between one and five year
3,585 GBP2024-06-30
1,485 GBP2023-06-30
All periods
5,445 GBP2024-06-30
2,025 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
149,682 GBP2024-06-30
78,821 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Class 2 ordinary share
100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
461,641 GBP2023-07-01 ~ 2024-06-30