Average Number of Employees
712022-07-01 ~ 2023-06-30
682021-07-01 ~ 2022-06-30
Turnover/Revenue
7,719,066 GBP2022-07-01 ~ 2023-06-30
7,462,050 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-4,420,441 GBP2022-07-01 ~ 2023-06-30
-4,365,315 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,298,625 GBP2022-07-01 ~ 2023-06-30
3,096,735 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,272,296 GBP2022-07-01 ~ 2023-06-30
-2,022,872 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,026,329 GBP2022-07-01 ~ 2023-06-30
1,233,619 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
735 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
906,170 GBP2022-07-01 ~ 2023-06-30
1,106,250 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
906,170 GBP2022-07-01 ~ 2023-06-30
1,106,250 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
5,393 GBP2023-06-30
Property, Plant & Equipment
2,949,260 GBP2023-06-30
3,182,298 GBP2022-06-30
Fixed Assets
2,954,653 GBP2023-06-30
3,182,298 GBP2022-06-30
Total Inventories
196,698 GBP2023-06-30
213,400 GBP2022-06-30
Debtors
Current
5,816,487 GBP2023-06-30
4,603,219 GBP2022-06-30
Cash at bank and in hand
343,558 GBP2023-06-30
892,494 GBP2022-06-30
Current Assets
6,356,743 GBP2023-06-30
5,709,113 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-1,884,858 GBP2023-06-30
-1,992,756 GBP2022-06-30
Net Current Assets/Liabilities
4,471,885 GBP2023-06-30
3,716,357 GBP2022-06-30
Total Assets Less Current Liabilities
7,426,538 GBP2023-06-30
6,898,655 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-828,960 GBP2023-06-30
-1,207,247 GBP2022-06-30
Net Assets/Liabilities
5,579,741 GBP2023-06-30
4,917,852 GBP2022-06-30
Equity
Called up share capital
1 GBP2023-06-30
1 GBP2022-06-30
1 GBP2021-07-01
Revaluation reserve
3,053,511 GBP2023-06-30
3,297,792 GBP2022-06-30
3,297,792 GBP2021-07-01
Retained earnings (accumulated losses)
2,526,229 GBP2023-06-30
1,620,059 GBP2022-06-30
513,809 GBP2021-07-01
Equity
5,579,741 GBP2023-06-30
4,917,852 GBP2022-06-30
3,811,602 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
906,170 GBP2022-07-01 ~ 2023-06-30
1,106,250 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,300,544 GBP2022-07-01 ~ 2023-06-30
2,067,550 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
241,008 GBP2022-07-01 ~ 2023-06-30
200,396 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,585,063 GBP2022-07-01 ~ 2023-06-30
2,303,752 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
185,765 GBP2022-07-01 ~ 2023-06-30
210,188 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Computer software
5,393 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,474,677 GBP2023-06-30
1,403,042 GBP2022-06-30
Furniture and fittings
5,018,925 GBP2023-06-30
4,963,787 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
11,815,810 GBP2023-06-30
11,686,863 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,337,333 GBP2022-06-30
Furniture and fittings
4,706,549 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,504,565 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,636 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
40,728 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
361,985 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,361,969 GBP2023-06-30
Furniture and fittings
4,747,277 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,866,550 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
112,708 GBP2023-06-30
65,709 GBP2022-06-30
Furniture and fittings
271,648 GBP2023-06-30
257,238 GBP2022-06-30
Finished Goods/Goods for Resale
196,698 GBP2023-06-30
213,400 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
131,675 GBP2023-06-30
144,759 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
5,292,547 GBP2023-06-30
4,270,236 GBP2022-06-30
Other Debtors
Current
142,993 GBP2023-06-30
3,182 GBP2022-06-30
Prepayments/Accrued Income
Current
249,272 GBP2023-06-30
185,042 GBP2022-06-30
Bank Borrowings
Current
385,741 GBP2023-06-30
353,824 GBP2022-06-30
Trade Creditors/Trade Payables
Current
227,852 GBP2023-06-30
206,865 GBP2022-06-30
Amounts owed to group undertakings
Current
851,844 GBP2023-06-30
748,200 GBP2022-06-30
Taxation/Social Security Payable
Current
234,967 GBP2023-06-30
262,067 GBP2022-06-30
Other Creditors
Current
21,578 GBP2023-06-30
57,586 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
162,876 GBP2023-06-30
364,214 GBP2022-06-30
Creditors
Current
1,884,858 GBP2023-06-30
1,992,756 GBP2022-06-30
Bank Borrowings
Non-current
828,960 GBP2023-06-30
1,207,247 GBP2022-06-30
Current, Amounts falling due within one year
385,741 GBP2023-06-30
353,824 GBP2022-06-30
Non-current, Between one and two years
417,031 GBP2023-06-30
383,547 GBP2022-06-30
Non-current, Between two and five year
411,929 GBP2023-06-30
823,700 GBP2022-06-30
Total Borrowings
1,214,701 GBP2023-06-30
1,561,071 GBP2022-06-30
Net Deferred Tax Liability/Asset
-1,017,837 GBP2023-06-30
-773,556 GBP2022-06-30
-773,556 GBP2021-07-01
Deferred Tax Liabilities
Accelerated tax depreciation
-1,017,837 GBP2023-06-30
-773,556 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-06-30
1 shares2022-06-30
Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30