Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
14,578,596 GBP2024-07-01 ~ 2025-06-30
12,062,960 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
11,662,191 GBP2024-07-01 ~ 2025-06-30
9,280,412 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
2,916,405 GBP2024-07-01 ~ 2025-06-30
2,782,548 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,327,615 GBP2024-07-01 ~ 2025-06-30
2,184,658 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
588,790 GBP2024-07-01 ~ 2025-06-30
597,890 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
196,408 GBP2024-07-01 ~ 2025-06-30
180,731 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
392,382 GBP2024-07-01 ~ 2025-06-30
417,159 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
7,405 GBP2024-07-01 ~ 2025-06-30
130,582 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
384,977 GBP2024-07-01 ~ 2025-06-30
286,577 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
384,977 GBP2024-07-01 ~ 2025-06-30
286,577 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
255,229 GBP2025-06-30
311,252 GBP2024-06-30
Fixed Assets
255,229 GBP2025-06-30
311,252 GBP2024-06-30
Total Inventories
1,139,536 GBP2025-06-30
1,449,514 GBP2024-06-30
Debtors
5,712,153 GBP2025-06-30
5,040,619 GBP2024-06-30
Cash at bank and in hand
58,371 GBP2025-06-30
357,320 GBP2024-06-30
Current Assets
6,910,060 GBP2025-06-30
6,847,453 GBP2024-06-30
Creditors
Current
4,962,766 GBP2025-06-30
5,282,455 GBP2024-06-30
Net Current Assets/Liabilities
1,947,294 GBP2025-06-30
1,564,998 GBP2024-06-30
Total Assets Less Current Liabilities
2,202,523 GBP2025-06-30
1,876,250 GBP2024-06-30
Net Assets/Liabilities
1,991,500 GBP2025-06-30
1,606,523 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Retained earnings (accumulated losses)
1,991,400 GBP2025-06-30
1,606,423 GBP2024-06-30
1,319,846 GBP2023-06-30
Equity
1,991,500 GBP2025-06-30
1,606,523 GBP2024-06-30
1,319,946 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
384,977 GBP2024-07-01 ~ 2025-06-30
286,577 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,454,902 GBP2024-07-01 ~ 2025-06-30
1,163,528 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
183,147 GBP2024-07-01 ~ 2025-06-30
146,085 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,777 GBP2024-07-01 ~ 2025-06-30
95,769 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,742,826 GBP2024-07-01 ~ 2025-06-30
1,405,382 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
302024-07-01 ~ 2025-06-30
292023-07-01 ~ 2024-06-30
Director Remuneration
123,040 GBP2024-07-01 ~ 2025-06-30
132,343 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
46,952 GBP2024-07-01 ~ 2025-06-30
20,189 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
13,404 GBP2024-07-01 ~ 2025-06-30
8,000 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
23,754 GBP2024-07-01 ~ 2025-06-30
95,237 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
98,096 GBP2024-07-01 ~ 2025-06-30
104,290 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Computer software
16,700 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
45,968 GBP2025-06-30
44,499 GBP2024-06-30
Furniture and fittings
214,516 GBP2025-06-30
213,648 GBP2024-06-30
Motor vehicles
515,919 GBP2025-06-30
461,812 GBP2024-06-30
Computers
34,009 GBP2025-06-30
34,009 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
810,412 GBP2025-06-30
753,968 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
44,667 GBP2025-06-30
44,126 GBP2024-06-30
Furniture and fittings
208,815 GBP2025-06-30
195,418 GBP2024-06-30
Motor vehicles
280,004 GBP2025-06-30
187,293 GBP2024-06-30
Computers
21,697 GBP2025-06-30
15,879 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
555,183 GBP2025-06-30
442,716 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
541 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
13,397 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
92,711 GBP2024-07-01 ~ 2025-06-30
Computers
5,818 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,467 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
1,301 GBP2025-06-30
373 GBP2024-06-30
Furniture and fittings
5,701 GBP2025-06-30
18,230 GBP2024-06-30
Motor vehicles
235,915 GBP2025-06-30
274,519 GBP2024-06-30
Computers
12,312 GBP2025-06-30
18,130 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
321,412 GBP2024-06-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
41,400 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
106,524 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
65,515 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
190,773 GBP2025-06-30
Under hire purchased contracts or finance leases, Motor vehicles
214,888 GBP2024-06-30
Merchandise
1,139,536 GBP2025-06-30
1,449,514 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,851,051 GBP2025-06-30
3,075,428 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
2,185,864 GBP2025-06-30
1,626,709 GBP2024-06-30
Prepayments/Accrued Income
Current
151,410 GBP2025-06-30
174,559 GBP2024-06-30
Prepayments
Current
523,828 GBP2025-06-30
163,923 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
5,712,153 GBP2025-06-30
5,040,619 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
20,083 GBP2025-06-30
20,007 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
60,010 GBP2025-06-30
51,063 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,638,266 GBP2025-06-30
1,687,609 GBP2024-06-30
Amounts owed to group undertakings
Current
760,782 GBP2025-06-30
673,779 GBP2024-06-30
Corporation Tax Payable
Current
1,276 GBP2025-06-30
28,283 GBP2024-06-30
Other Taxation & Social Security Payable
Current
43,211 GBP2025-06-30
28,366 GBP2024-06-30
Other Creditors
Current
35,593 GBP2025-06-30
163,836 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
469,557 GBP2025-06-30
308,425 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
20,007 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
172,877 GBP2025-06-30
195,225 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
20,083 GBP2025-06-30
20,007 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
172,877 GBP2025-06-30
hire purchase agreements
232,887 GBP2025-06-30
246,288 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,302 GBP2025-06-30
72,982 GBP2024-06-30
Between one and five year
214 GBP2025-06-30
63,705 GBP2024-06-30
All periods
67,516 GBP2025-06-30
136,687 GBP2024-06-30
Total Borrowings
Secured
1,963,928 GBP2025-06-30
2,421,413 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
38,146 GBP2025-06-30
54,495 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
384,977 GBP2024-07-01 ~ 2025-06-30