96090 - Other Service Activities N.e.c.
(expand)Par Value of Share
Class 3 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
30,875,198 GBP2023-07-01 ~ 2024-06-30
30,762,007 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
19,579,928 GBP2023-07-01 ~ 2024-06-30
19,025,119 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
11,295,270 GBP2023-07-01 ~ 2024-06-30
11,736,888 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
5,521,528 GBP2023-07-01 ~ 2024-06-30
4,884,527 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
5,773,742 GBP2023-07-01 ~ 2024-06-30
6,852,361 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
24,060 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
63,576 GBP2023-07-01 ~ 2024-06-30
49,913 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
5,734,226 GBP2023-07-01 ~ 2024-06-30
6,802,448 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,440,396 GBP2023-07-01 ~ 2024-06-30
1,430,449 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
4,293,830 GBP2023-07-01 ~ 2024-06-30
5,371,999 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
4,293,830 GBP2023-07-01 ~ 2024-06-30
5,371,999 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,240,161 GBP2024-06-30
1,017,818 GBP2023-06-30
Total Inventories
8,490,475 GBP2024-06-30
7,919,526 GBP2023-06-30
Debtors
5,597,320 GBP2024-06-30
5,834,870 GBP2023-06-30
Cash at bank and in hand
3,347,491 GBP2024-06-30
2,378,061 GBP2023-06-30
Current Assets
17,435,286 GBP2024-06-30
16,132,457 GBP2023-06-30
Creditors
Current
5,273,255 GBP2024-06-30
5,656,881 GBP2023-06-30
Net Current Assets/Liabilities
12,162,031 GBP2024-06-30
10,475,576 GBP2023-06-30
Total Assets Less Current Liabilities
13,402,192 GBP2024-06-30
11,493,394 GBP2023-06-30
Net Assets/Liabilities
12,805,293 GBP2024-06-30
10,951,796 GBP2023-06-30
Equity
Called up share capital
1,500 GBP2024-06-30
1,500 GBP2023-06-30
1,500 GBP2022-06-30
Retained earnings (accumulated losses)
12,803,793 GBP2024-06-30
10,950,296 GBP2023-06-30
6,919,630 GBP2022-06-30
Equity
12,805,293 GBP2024-06-30
10,951,796 GBP2023-06-30
6,921,130 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,440,333 GBP2023-07-01 ~ 2024-06-30
-1,341,333 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-2,440,333 GBP2023-07-01 ~ 2024-06-30
-1,341,333 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,293,830 GBP2023-07-01 ~ 2024-06-30
5,371,999 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,045,205 GBP2023-07-01 ~ 2024-06-30
2,613,659 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
314,933 GBP2023-07-01 ~ 2024-06-30
259,662 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,549 GBP2023-07-01 ~ 2024-06-30
178,126 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,465,687 GBP2023-07-01 ~ 2024-06-30
3,051,447 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
612023-07-01 ~ 2024-06-30
532022-07-01 ~ 2023-06-30
Director Remuneration
63,248 GBP2023-07-01 ~ 2024-06-30
58,556 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
118,502 GBP2023-07-01 ~ 2024-06-30
113,348 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
1,385,278 GBP2023-07-01 ~ 2024-06-30
1,304,395 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
1,433,557 GBP2023-07-01 ~ 2024-06-30
1,394,230 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
378,192 GBP2024-06-30
302,010 GBP2023-06-30
Plant and equipment
1,355,429 GBP2024-06-30
1,112,790 GBP2023-06-30
Furniture and fittings
100,019 GBP2024-06-30
70,090 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-25,580 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
189,888 GBP2024-06-30
186,596 GBP2023-06-30
Plant and equipment
551,895 GBP2024-06-30
451,980 GBP2023-06-30
Furniture and fittings
45,089 GBP2024-06-30
37,779 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,214 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
118,637 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
7,310 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,722 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
188,304 GBP2024-06-30
115,414 GBP2023-06-30
Plant and equipment
803,534 GBP2024-06-30
660,810 GBP2023-06-30
Furniture and fittings
54,930 GBP2024-06-30
32,311 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
266,056 GBP2024-06-30
227,823 GBP2023-06-30
Computers
268,134 GBP2024-06-30
231,619 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,367,830 GBP2024-06-30
1,944,332 GBP2023-06-30
Property, Plant & Equipment - Disposals
Computers
-449 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-40,329 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
126,530 GBP2024-06-30
68,869 GBP2023-06-30
Computers
214,267 GBP2024-06-30
181,290 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,127,669 GBP2024-06-30
926,514 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
57,661 GBP2023-07-01 ~ 2024-06-30
Computers
32,977 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,799 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,644 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
139,526 GBP2024-06-30
158,954 GBP2023-06-30
Computers
53,867 GBP2024-06-30
50,329 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
479,403 GBP2024-06-30
424,421 GBP2023-06-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
54,982 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
121,713 GBP2024-06-30
63,138 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
58,575 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
53,722 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
112,297 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
357,690 GBP2024-06-30
361,283 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
130,730 GBP2024-06-30
147,580 GBP2023-06-30
Under hire purchased contracts or finance leases
488,420 GBP2024-06-30
508,863 GBP2023-06-30
Merchandise
7,201,059 GBP2024-06-30
7,125,210 GBP2023-06-30
Raw Materials
1,289,416 GBP2024-06-30
794,316 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
5,238,007 GBP2024-06-30
5,426,262 GBP2023-06-30
Other Debtors
Current
31,468 GBP2024-06-30
118,056 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
206,910 GBP2024-06-30
200,020 GBP2023-06-30
Prepayments
Current
120,935 GBP2024-06-30
88,362 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
5,597,320 GBP2024-06-30
5,834,870 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
79,073 GBP2024-06-30
942,237 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
192,166 GBP2024-06-30
159,907 GBP2023-06-30
Trade Creditors/Trade Payables
Current
3,930,811 GBP2024-06-30
3,666,660 GBP2023-06-30
Corporation Tax Payable
Current
628,945 GBP2024-06-30
584,794 GBP2023-06-30
Other Taxation & Social Security Payable
Current
117,678 GBP2024-06-30
117,071 GBP2023-06-30
Other Creditors
Current
36,431 GBP2024-06-30
39,674 GBP2023-06-30
Accrued Liabilities
Current
162,731 GBP2024-06-30
21,538 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
113,306 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
143,142 GBP2024-06-30
256,265 GBP2023-06-30
Between one and five year, hire purchase agreements
143,142 GBP2024-06-30
256,265 GBP2023-06-30
hire purchase agreements
335,308 GBP2024-06-30
416,172 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
379,388 GBP2024-06-30
278,291 GBP2023-06-30
Between one and five year
1,477,650 GBP2024-06-30
343,532 GBP2023-06-30
More than five year
1,355,511 GBP2024-06-30
68,510 GBP2023-06-30
All periods
3,212,549 GBP2024-06-30
690,333 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
340,451 GBP2024-06-30
285,333 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30
Class 2 ordinary share
300 shares2024-06-30
Class 3 ordinary share
200 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
4,293,830 GBP2023-07-01 ~ 2024-06-30