47110 - Retail Sale In Non-specialised Stores With Food, Beverages Or Tobacco Predominating
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
39,459,379 GBP2023-07-01 ~ 2024-06-30
35,421,030 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
31,731,960 GBP2023-07-01 ~ 2024-06-30
29,509,189 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
7,727,419 GBP2023-07-01 ~ 2024-06-30
5,911,841 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
527,468 GBP2023-07-01 ~ 2024-06-30
398,010 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
5,907,503 GBP2023-07-01 ~ 2024-06-30
4,523,803 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,797,474 GBP2023-07-01 ~ 2024-06-30
1,509,347 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
89,602 GBP2023-07-01 ~ 2024-06-30
71,804 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,707,872 GBP2023-07-01 ~ 2024-06-30
1,437,543 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
423,853 GBP2023-07-01 ~ 2024-06-30
288,746 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,284,019 GBP2023-07-01 ~ 2024-06-30
1,148,797 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,284,019 GBP2023-07-01 ~ 2024-06-30
1,148,797 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
2 GBP2024-06-30
4 GBP2023-06-30
Property, Plant & Equipment
2,319,222 GBP2024-06-30
2,502,679 GBP2023-06-30
Fixed Assets
2,319,224 GBP2024-06-30
2,502,683 GBP2023-06-30
Total Inventories
1,201,528 GBP2024-06-30
1,199,274 GBP2023-06-30
Debtors
2,892,322 GBP2024-06-30
688,572 GBP2023-06-30
Cash at bank and in hand
2,224,943 GBP2024-06-30
2,876,501 GBP2023-06-30
Current Assets
6,318,793 GBP2024-06-30
4,764,347 GBP2023-06-30
Creditors
Current
3,698,245 GBP2024-06-30
4,026,617 GBP2023-06-30
Net Current Assets/Liabilities
2,620,548 GBP2024-06-30
737,730 GBP2023-06-30
Total Assets Less Current Liabilities
4,939,772 GBP2024-06-30
3,240,413 GBP2023-06-30
Net Assets/Liabilities
3,732,664 GBP2024-06-30
2,448,645 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
3,732,564 GBP2024-06-30
2,448,545 GBP2023-06-30
1,301,748 GBP2022-06-30
Equity
3,732,664 GBP2024-06-30
2,448,645 GBP2023-06-30
1,301,848 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-2,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,284,019 GBP2023-07-01 ~ 2024-06-30
1,148,797 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,715,549 GBP2023-07-01 ~ 2024-06-30
1,631,320 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,687 GBP2023-07-01 ~ 2024-06-30
12,803 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,732,236 GBP2023-07-01 ~ 2024-06-30
1,644,123 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1622023-07-01 ~ 2024-06-30
992022-07-01 ~ 2023-06-30
Director Remuneration
20,000 GBP2023-07-01 ~ 2024-06-30
20,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
39,457 GBP2023-07-01 ~ 2024-06-30
51,619 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
6,000 GBP2023-07-01 ~ 2024-06-30
7,500 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
422,957 GBP2023-07-01 ~ 2024-06-30
284,583 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
324,496 GBP2023-07-01 ~ 2024-06-30
273,133 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
10 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8 GBP2024-06-30
6 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Net goodwill
2 GBP2024-06-30
4 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,629,176 GBP2024-06-30
1,779,176 GBP2023-06-30
Furniture and fittings
202,314 GBP2024-06-30
196,314 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,536,982 GBP2024-06-30
2,680,982 GBP2023-06-30
Property, Plant & Equipment - Disposals
Land and buildings
-150,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-150,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
30,000 GBP2024-06-30
Land and buildings, Long leasehold
675,492 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
128,864 GBP2024-06-30
104,381 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
217,760 GBP2024-06-30
178,303 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
24,483 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,457 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
30,000 GBP2024-06-30
Property, Plant & Equipment
Land and buildings
1,629,176 GBP2024-06-30
1,779,176 GBP2023-06-30
Land and buildings, Long leasehold
616,596 GBP2024-06-30
631,570 GBP2023-06-30
Furniture and fittings
73,450 GBP2024-06-30
91,933 GBP2023-06-30
Merchandise
1,201,528 GBP2024-06-30
1,199,274 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
226,538 GBP2024-06-30
71,969 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
2,021,102 GBP2024-06-30
323,500 GBP2023-06-30
Other Debtors
Current
490,000 GBP2024-06-30
160,140 GBP2023-06-30
Prepayments
Current
154,682 GBP2024-06-30
132,963 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
2,892,322 GBP2024-06-30
Amounts falling due within one year, Current
688,572 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
152,409 GBP2024-06-30
159,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
19,136 GBP2024-06-30
21,827 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,489,316 GBP2024-06-30
2,654,941 GBP2023-06-30
Amounts owed to group undertakings
Current
258,146 GBP2023-06-30
Corporation Tax Payable
Current
605,760 GBP2024-06-30
411,329 GBP2023-06-30
Other Taxation & Social Security Payable
Current
64,169 GBP2024-06-30
52,361 GBP2023-06-30
Accrued Liabilities
Current
234,663 GBP2024-06-30
170,019 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
1,188,746 GBP2024-06-30
755,165 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
19,136 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
152,409 GBP2024-06-30
Non-current, Between one and two years
755,165 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
19,136 GBP2024-06-30
40,963 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,362 GBP2024-06-30
17,467 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30