Par Value of Share
Class 1 ordinary share
12020-07-01 ~ 2021-06-30
Class 2 ordinary share
12020-07-01 ~ 2021-06-30
Class 3 ordinary share
12020-07-01 ~ 2021-06-30
Turnover/Revenue
2,961,265 GBP2020-07-01 ~ 2021-06-30
3,226,910 GBP2019-07-01 ~ 2020-06-30
Cost of Sales
443,086 GBP2020-07-01 ~ 2021-06-30
616,501 GBP2019-07-01 ~ 2020-06-30
Gross Profit/Loss
2,518,179 GBP2020-07-01 ~ 2021-06-30
2,610,409 GBP2019-07-01 ~ 2020-06-30
Administrative Expenses
2,509,644 GBP2020-07-01 ~ 2021-06-30
2,518,642 GBP2019-07-01 ~ 2020-06-30
Operating Profit/Loss
991,548 GBP2020-07-01 ~ 2021-06-30
510,637 GBP2019-07-01 ~ 2020-06-30
Interest Payable/Similar Charges (Finance Costs)
49,771 GBP2020-07-01 ~ 2021-06-30
70,634 GBP2019-07-01 ~ 2020-06-30
Profit/Loss on Ordinary Activities Before Tax
941,777 GBP2020-07-01 ~ 2021-06-30
440,003 GBP2019-07-01 ~ 2020-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
227,602 GBP2020-07-01 ~ 2021-06-30
83,846 GBP2019-07-01 ~ 2020-06-30
Profit/Loss
714,175 GBP2020-07-01 ~ 2021-06-30
356,157 GBP2019-07-01 ~ 2020-06-30
Equity
Retained earnings (accumulated losses)
2,653,651 GBP2021-06-30
2,009,476 GBP2020-06-30
2,253,319 GBP2019-06-30
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2020-07-01 ~ 2021-06-30
-600,000 GBP2019-07-01 ~ 2020-06-30
Intangible Assets
40,000 GBP2021-06-30
55,000 GBP2020-06-30
Property, Plant & Equipment
5,924,154 GBP2021-06-30
4,756,813 GBP2020-06-30
Fixed Assets
5,964,154 GBP2021-06-30
4,811,813 GBP2020-06-30
Total Inventories
57,889 GBP2021-06-30
58,197 GBP2020-06-30
Debtors
1,089,177 GBP2021-06-30
1,106,488 GBP2020-06-30
Cash at bank and in hand
656,972 GBP2021-06-30
-18,042 GBP2020-06-30
Current Assets
1,804,038 GBP2021-06-30
1,146,643 GBP2020-06-30
Creditors
Current
2,989,593 GBP2021-06-30
2,356,159 GBP2020-06-30
Net Current Assets/Liabilities
-1,185,555 GBP2021-06-30
-1,209,516 GBP2020-06-30
Total Assets Less Current Liabilities
4,778,599 GBP2021-06-30
3,602,297 GBP2020-06-30
Net Assets/Liabilities
2,653,753 GBP2021-06-30
2,009,578 GBP2020-06-30
Equity
Called up share capital
102 GBP2021-06-30
102 GBP2020-06-30
Equity
2,653,753 GBP2021-06-30
2,009,578 GBP2020-06-30
Wages/Salaries
1,511,911 GBP2020-07-01 ~ 2021-06-30
1,555,181 GBP2019-07-01 ~ 2020-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,332 GBP2020-07-01 ~ 2021-06-30
31,622 GBP2019-07-01 ~ 2020-06-30
Staff Costs/Employee Benefits Expense
1,538,243 GBP2020-07-01 ~ 2021-06-30
1,586,803 GBP2019-07-01 ~ 2020-06-30
Average Number of Employees
802020-07-01 ~ 2021-06-30
832019-07-01 ~ 2020-06-30
Director Remuneration
29,996 GBP2020-07-01 ~ 2021-06-30
29,868 GBP2019-07-01 ~ 2020-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
228,134 GBP2020-07-01 ~ 2021-06-30
178,873 GBP2019-07-01 ~ 2020-06-30
Audit Fees/Expenses
9,000 GBP2020-07-01 ~ 2021-06-30
Current Tax for the Period
105,651 GBP2020-07-01 ~ 2021-06-30
85,797 GBP2019-07-01 ~ 2020-06-30
Tax Expense/Credit at Applicable Tax Rate
178,938 GBP2020-07-01 ~ 2021-06-30
83,601 GBP2019-07-01 ~ 2020-06-30
Dividends Paid on Shares
70,000 GBP2020-07-01 ~ 2021-06-30
600,000 GBP2019-07-01 ~ 2020-06-30
Intangible Assets - Gross Cost
Net goodwill
150,001 GBP2020-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
110,001 GBP2021-06-30
95,001 GBP2020-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
15,000 GBP2020-07-01 ~ 2021-06-30
Intangible Assets
Net goodwill
40,000 GBP2021-06-30
55,000 GBP2020-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,614,354 GBP2021-06-30
3,703,451 GBP2020-06-30
Plant and equipment
963,553 GBP2021-06-30
791,058 GBP2020-06-30
Furniture and fittings
1,557,349 GBP2021-06-30
1,223,565 GBP2020-06-30
Motor vehicles
90,829 GBP2021-06-30
90,829 GBP2020-06-30
Property, Plant & Equipment - Gross Cost
7,226,085 GBP2021-06-30
5,808,903 GBP2020-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
468,118 GBP2021-06-30
380,688 GBP2020-06-30
Furniture and fittings
765,691 GBP2021-06-30
625,987 GBP2020-06-30
Motor vehicles
68,122 GBP2021-06-30
45,415 GBP2020-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,301,931 GBP2021-06-30
1,052,090 GBP2020-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,430 GBP2020-07-01 ~ 2021-06-30
Furniture and fittings
139,704 GBP2020-07-01 ~ 2021-06-30
Motor vehicles
22,707 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
249,841 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment
Land and buildings
4,614,354 GBP2021-06-30
3,703,451 GBP2020-06-30
Plant and equipment
495,435 GBP2021-06-30
410,370 GBP2020-06-30
Furniture and fittings
791,658 GBP2021-06-30
597,578 GBP2020-06-30
Motor vehicles
22,707 GBP2021-06-30
45,414 GBP2020-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
86,829 GBP2020-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
65,122 GBP2021-06-30
43,415 GBP2020-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
21,707 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
21,707 GBP2021-06-30
43,414 GBP2020-06-30
Merchandise
57,889 GBP2021-06-30
58,197 GBP2020-06-30
Trade Debtors/Trade Receivables
Current
44,250 GBP2021-06-30
43,144 GBP2020-06-30
Other Debtors
Current
21,392 GBP2021-06-30
32,621 GBP2020-06-30
Prepayments
Current
24,601 GBP2020-06-30
Debtors
Amounts falling due within one year, Current
1,089,177 GBP2021-06-30
Current, Amounts falling due within one year
1,106,488 GBP2020-06-30
Bank Borrowings/Overdrafts
Current
343,886 GBP2021-06-30
310,672 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Current
15,326 GBP2021-06-30
15,326 GBP2020-06-30
Trade Creditors/Trade Payables
Current
359,676 GBP2021-06-30
11,013 GBP2020-06-30
Corporation Tax Payable
Current
185,651 GBP2021-06-30
144,607 GBP2020-06-30
Other Taxation & Social Security Payable
Current
28,257 GBP2021-06-30
97,670 GBP2020-06-30
Other Creditors
Current
1,139,324 GBP2021-06-30
519,726 GBP2020-06-30
Accrued Liabilities/Deferred Income
Current
86,156 GBP2021-06-30
42,293 GBP2020-06-30
Bank Borrowings/Overdrafts
Non-current
1,805,145 GBP2021-06-30
1,375,612 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Non-current
23,989 GBP2021-06-30
39,315 GBP2020-06-30
Bank Borrowings
Current, Amounts falling due within one year
199,449 GBP2020-06-30
Total Borrowings
Current, Amounts falling due within one year
310,672 GBP2020-06-30
Bank Borrowings
Non-current, Between one and two years
282,780 GBP2021-06-30
Between two and five year, Non-current
848,340 GBP2021-06-30
398,340 GBP2020-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
23,989 GBP2021-06-30
39,315 GBP2020-06-30
hire purchase agreements
39,315 GBP2021-06-30
54,641 GBP2020-06-30
Bank Overdrafts
Secured
111,223 GBP2020-06-30
Bank Borrowings
Secured
2,149,031 GBP2021-06-30
1,575,061 GBP2020-06-30
Total Borrowings
Secured
2,149,031 GBP2021-06-30
1,686,284 GBP2020-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
271,174 GBP2021-06-30
149,223 GBP2020-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-06-30
Class 2 ordinary share
1 shares2021-06-30
Class 3 ordinary share
1 shares2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
714,175 GBP2020-07-01 ~ 2021-06-30