Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
12,862,010 GBP2023-07-01 ~ 2024-06-30
13,938,906 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-7,449,706 GBP2023-07-01 ~ 2024-06-30
-7,863,279 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,412,304 GBP2023-07-01 ~ 2024-06-30
6,075,627 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-904,632 GBP2023-07-01 ~ 2024-06-30
-889,341 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,110,336 GBP2023-07-01 ~ 2024-06-30
-4,255,065 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
427,788 GBP2023-07-01 ~ 2024-06-30
967,790 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
14,043 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-49,689 GBP2023-07-01 ~ 2024-06-30
-11,343 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
392,142 GBP2023-07-01 ~ 2024-06-30
956,447 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
436,745 GBP2023-07-01 ~ 2024-06-30
762,469 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
2,766,458 GBP2024-06-30
2,329,713 GBP2023-06-30
1,567,244 GBP2022-06-30
Property, Plant & Equipment
2,525,903 GBP2024-06-30
1,840,397 GBP2023-06-30
Total Inventories
544,619 GBP2024-06-30
540,420 GBP2023-06-30
Debtors
3,880,990 GBP2024-06-30
2,500,323 GBP2023-06-30
Cash at bank and in hand
2,865 GBP2024-06-30
938,254 GBP2023-06-30
Current Assets
4,428,474 GBP2024-06-30
3,978,997 GBP2023-06-30
Net Current Assets/Liabilities
2,113,962 GBP2024-06-30
1,395,272 GBP2023-06-30
Total Assets Less Current Liabilities
4,639,865 GBP2024-06-30
3,235,669 GBP2023-06-30
Creditors
Non-current
-997,057 GBP2024-06-30
-318,126 GBP2023-06-30
Net Assets/Liabilities
2,767,458 GBP2024-06-30
2,330,713 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
Equity
2,767,458 GBP2024-06-30
2,330,713 GBP2023-06-30
Wages/Salaries
3,520,329 GBP2023-07-01 ~ 2024-06-30
3,480,642 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
308,327 GBP2023-07-01 ~ 2024-06-30
312,135 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
242,069 GBP2023-07-01 ~ 2024-06-30
238,287 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,070,725 GBP2023-07-01 ~ 2024-06-30
4,031,064 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1342023-07-01 ~ 2024-06-30
1392022-07-01 ~ 2023-06-30
Director Remuneration
340,035 GBP2023-07-01 ~ 2024-06-30
314,499 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
137,982 GBP2023-07-01 ~ 2024-06-30
115,895 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
12,120 GBP2023-07-01 ~ 2024-06-30
11,120 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
-252,234 GBP2023-07-01 ~ 2024-06-30
124,957 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
98,036 GBP2023-07-01 ~ 2024-06-30
196,072 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
34,623 GBP2024-06-30
34,623 GBP2023-06-30
Plant and equipment
4,001,869 GBP2024-06-30
2,919,330 GBP2023-06-30
Furniture and fittings
17,956 GBP2024-06-30
17,956 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
6,723 GBP2024-06-30
4,992 GBP2023-06-30
Plant and equipment
1,712,264 GBP2024-06-30
1,365,833 GBP2023-06-30
Furniture and fittings
17,330 GBP2024-06-30
16,853 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,731 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
346,431 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
477 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
27,900 GBP2024-06-30
29,631 GBP2023-06-30
Plant and equipment
2,289,605 GBP2024-06-30
1,553,497 GBP2023-06-30
Furniture and fittings
626 GBP2024-06-30
1,103 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
448,234 GBP2024-06-30
448,234 GBP2023-06-30
Computers
9,071 GBP2024-06-30
9,071 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,511,753 GBP2024-06-30
3,429,214 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
240,462 GBP2024-06-30
192,068 GBP2023-06-30
Computers
9,071 GBP2024-06-30
9,071 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,985,850 GBP2024-06-30
1,588,817 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
48,394 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
397,033 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
207,772 GBP2024-06-30
256,166 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,835,249 GBP2024-06-30
1,665,249 GBP2023-06-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,000,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,124,307 GBP2024-06-30
893,041 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
229,849 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
29,202 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
259,051 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,710,942 GBP2024-06-30
772,208 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
105,870 GBP2024-06-30
135,072 GBP2023-06-30
Under hire purchased contracts or finance leases
1,816,812 GBP2024-06-30
907,280 GBP2023-06-30
Merchandise
544,619 GBP2024-06-30
540,420 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,793,949 GBP2024-06-30
1,731,171 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,639,225 GBP2024-06-30
279,537 GBP2023-06-30
Other Debtors
Current
22,323 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
260,872 GBP2024-06-30
Prepayments
Current
75,216 GBP2024-06-30
345,159 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,880,990 GBP2024-06-30
2,500,323 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
312,773 GBP2024-06-30
182,509 GBP2023-06-30
Trade Creditors/Trade Payables
Current
880,394 GBP2024-06-30
1,297,555 GBP2023-06-30
Amounts owed to group undertakings
Current
21,562 GBP2024-06-30
174,320 GBP2023-06-30
Corporation Tax Payable
Current
62,616 GBP2023-06-30
Other Taxation & Social Security Payable
Current
74,412 GBP2024-06-30
75,139 GBP2023-06-30
Other Creditors
Current
1,229 GBP2024-06-30
1,181 GBP2023-06-30
Accrued Liabilities
Current
248,756 GBP2024-06-30
559,966 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
997,057 GBP2024-06-30
318,126 GBP2023-06-30
Between one and five year, hire purchase agreements
732,971 GBP2024-06-30
318,126 GBP2023-06-30
hire purchase agreements
1,309,830 GBP2024-06-30
500,635 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
231,556 GBP2024-06-30
160,000 GBP2023-06-30
Between one and five year
537,959 GBP2024-06-30
480,000 GBP2023-06-30
More than five year
120,000 GBP2023-06-30
All periods
769,515 GBP2024-06-30
760,000 GBP2023-06-30
Total Borrowings
Secured
1,847,617 GBP2024-06-30
501,816 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
470,503 GBP2024-06-30
262,872 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
470,503 GBP2024-06-30
262,872 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
436,745 GBP2023-07-01 ~ 2024-06-30