Par Value of Share
Class 1 ordinary share
12021-07-01 ~ 2022-06-30
Turnover/Revenue
2,689,069 GBP2021-07-01 ~ 2022-06-30
2,073,847 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
1,409,523 GBP2021-07-01 ~ 2022-06-30
1,182,758 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
1,279,546 GBP2021-07-01 ~ 2022-06-30
891,089 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
620,662 GBP2021-07-01 ~ 2022-06-30
604,559 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
658,884 GBP2021-07-01 ~ 2022-06-30
310,963 GBP2020-07-01 ~ 2021-06-30
Interest Payable/Similar Charges (Finance Costs)
1,469 GBP2021-07-01 ~ 2022-06-30
522 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
657,415 GBP2021-07-01 ~ 2022-06-30
310,441 GBP2020-07-01 ~ 2021-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
125,196 GBP2021-07-01 ~ 2022-06-30
62,006 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
532,219 GBP2021-07-01 ~ 2022-06-30
248,435 GBP2020-07-01 ~ 2021-06-30
Comprehensive Income/Expense
532,219 GBP2021-07-01 ~ 2022-06-30
248,435 GBP2020-07-01 ~ 2021-06-30
Intangible Assets
4,117 GBP2022-06-30
5,582 GBP2021-06-30
Property, Plant & Equipment
77,763 GBP2022-06-30
99,131 GBP2021-06-30
Fixed Assets
81,880 GBP2022-06-30
104,713 GBP2021-06-30
Total Inventories
60,672 GBP2022-06-30
34,347 GBP2021-06-30
Debtors
560,706 GBP2022-06-30
312,097 GBP2021-06-30
Cash at bank and in hand
618,057 GBP2022-06-30
575,790 GBP2021-06-30
Current Assets
1,239,435 GBP2022-06-30
922,234 GBP2021-06-30
Creditors
Current
889,090 GBP2022-06-30
618,745 GBP2021-06-30
Net Current Assets/Liabilities
350,345 GBP2022-06-30
303,489 GBP2021-06-30
Total Assets Less Current Liabilities
432,225 GBP2022-06-30
408,202 GBP2021-06-30
Creditors
Non-current
-26,558 GBP2022-06-30
-40,912 GBP2021-06-30
Net Assets/Liabilities
390,909 GBP2022-06-30
348,690 GBP2021-06-30
Equity
Called up share capital
100 GBP2022-06-30
100 GBP2021-06-30
100 GBP2020-06-30
Retained earnings (accumulated losses)
390,809 GBP2022-06-30
348,590 GBP2021-06-30
100,155 GBP2020-06-30
Equity
390,909 GBP2022-06-30
348,690 GBP2021-06-30
100,255 GBP2020-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
532,219 GBP2021-07-01 ~ 2022-06-30
248,435 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-490,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-490,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
686,428 GBP2021-07-01 ~ 2022-06-30
521,563 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
64,369 GBP2021-07-01 ~ 2022-06-30
43,438 GBP2020-07-01 ~ 2021-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,810 GBP2021-07-01 ~ 2022-06-30
11,422 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
764,607 GBP2021-07-01 ~ 2022-06-30
576,423 GBP2020-07-01 ~ 2021-06-30
Average Number of Employees
222021-07-01 ~ 2022-06-30
192020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
27,554 GBP2021-07-01 ~ 2022-06-30
22,626 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
4,150 GBP2021-07-01 ~ 2022-06-30
4,200 GBP2020-07-01 ~ 2021-06-30
Current Tax for the Period
129,038 GBP2021-07-01 ~ 2022-06-30
52,134 GBP2020-07-01 ~ 2021-06-30
Tax Expense/Credit at Applicable Tax Rate
124,909 GBP2021-07-01 ~ 2022-06-30
58,984 GBP2020-07-01 ~ 2021-06-30
Intangible Assets - Gross Cost
Computer software
14,500 GBP2022-06-30
12,500 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
58,961 GBP2022-06-30
57,966 GBP2021-06-30
Furniture and fittings
77,075 GBP2022-06-30
57,972 GBP2021-06-30
Motor vehicles
57,382 GBP2022-06-30
57,382 GBP2021-06-30
Computers
3,161 GBP2022-06-30
1,330 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
196,579 GBP2022-06-30
174,650 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
42,688 GBP2022-06-30
32,044 GBP2021-06-30
Furniture and fittings
41,057 GBP2022-06-30
20,656 GBP2021-06-30
Motor vehicles
33,793 GBP2022-06-30
21,999 GBP2021-06-30
Computers
1,278 GBP2022-06-30
820 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
118,816 GBP2022-06-30
75,519 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,644 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings
20,401 GBP2021-07-01 ~ 2022-06-30
Motor vehicles
11,794 GBP2021-07-01 ~ 2022-06-30
Computers
458 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,297 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Plant and equipment
16,273 GBP2022-06-30
25,922 GBP2021-06-30
Furniture and fittings
36,018 GBP2022-06-30
37,316 GBP2021-06-30
Motor vehicles
23,589 GBP2022-06-30
35,383 GBP2021-06-30
Computers
1,883 GBP2022-06-30
510 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
19,741 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
8,884 GBP2022-06-30
4,935 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,949 GBP2021-07-01 ~ 2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
11,794 GBP2021-07-01 ~ 2022-06-30
Under hire purchased contracts or finance leases
15,743 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
10,857 GBP2022-06-30
14,806 GBP2021-06-30
Motor vehicles, Under hire purchased contracts or finance leases
23,588 GBP2022-06-30
35,382 GBP2021-06-30
Under hire purchased contracts or finance leases
34,445 GBP2022-06-30
50,188 GBP2021-06-30
Merchandise
60,672 GBP2022-06-30
34,347 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
528,704 GBP2022-06-30
124,468 GBP2021-06-30
Amounts Owed by Group Undertakings
Current
185,515 GBP2021-06-30
Prepayments
Current
32,002 GBP2022-06-30
2,114 GBP2021-06-30
Debtors
Amounts falling due within one year, Current
560,706 GBP2022-06-30
312,097 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Current
10,020 GBP2022-06-30
13,830 GBP2021-06-30
Trade Creditors/Trade Payables
Current
150,725 GBP2022-06-30
138,427 GBP2021-06-30
Amounts owed to group undertakings
Current
347,726 GBP2022-06-30
Corporation Tax Payable
Current
128,696 GBP2022-06-30
52,134 GBP2021-06-30
Other Taxation & Social Security Payable
Current
14,773 GBP2022-06-30
10,623 GBP2021-06-30
Other Creditors
Current
6,714 GBP2022-06-30
3,313 GBP2021-06-30
Accrued Liabilities
Current
221,495 GBP2022-06-30
378,129 GBP2021-06-30
Finance Lease Liabilities - Total Present Value
Non-current
26,558 GBP2022-06-30
40,912 GBP2021-06-30
Between one and five year, hire purchase agreements
26,558 GBP2022-06-30
40,912 GBP2021-06-30
hire purchase agreements
36,578 GBP2022-06-30
54,742 GBP2021-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
108,000 GBP2022-06-30
108,000 GBP2021-06-30
Between one and five year
108,000 GBP2021-06-30
All periods
108,000 GBP2022-06-30
216,000 GBP2021-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,758 GBP2022-06-30
18,600 GBP2021-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
532,219 GBP2021-07-01 ~ 2022-06-30