(expand)Distribution Costs
174,132 GBP2024-07-01 ~ 2025-06-30
118,922 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,218,156 GBP2024-07-01 ~ 2025-06-30
1,765,944 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
596,010 GBP2024-07-01 ~ 2025-06-30
280,719 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
152,318 GBP2024-07-01 ~ 2025-06-30
115,805 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
443,692 GBP2024-07-01 ~ 2025-06-30
174,006 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
124,200 GBP2024-07-01 ~ 2025-06-30
50,534 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
319,492 GBP2024-07-01 ~ 2025-06-30
123,472 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
319,492 GBP2024-07-01 ~ 2025-06-30
123,472 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
3,580,864 GBP2025-06-30
3,259,921 GBP2024-06-30
Fixed Assets - Investments
19,050 GBP2025-06-30
19,000 GBP2024-06-30
Fixed Assets
3,599,914 GBP2025-06-30
3,278,921 GBP2024-06-30
Total Inventories
379,045 GBP2025-06-30
444,456 GBP2024-06-30
Debtors
3,141,907 GBP2025-06-30
2,433,893 GBP2024-06-30
Cash at bank and in hand
1,849 GBP2025-06-30
Current Assets
3,522,801 GBP2025-06-30
2,878,349 GBP2024-06-30
Creditors
Current
4,565,370 GBP2025-06-30
3,511,411 GBP2024-06-30
Net Current Assets/Liabilities
-1,042,569 GBP2025-06-30
-633,062 GBP2024-06-30
Total Assets Less Current Liabilities
2,557,345 GBP2025-06-30
2,645,859 GBP2024-06-30
Net Assets/Liabilities
694,005 GBP2025-06-30
512,913 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Revaluation reserve
52,785 GBP2025-06-30
52,785 GBP2024-06-30
52,785 GBP2023-06-30
Retained earnings (accumulated losses)
634,301 GBP2025-06-30
453,209 GBP2024-06-30
451,756 GBP2023-06-30
Equity
694,005 GBP2025-06-30
512,913 GBP2024-06-30
504,641 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-138,400 GBP2024-07-01 ~ 2025-06-30
-115,200 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-138,400 GBP2024-07-01 ~ 2025-06-30
-115,200 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
319,492 GBP2024-07-01 ~ 2025-06-30
116,653 GBP2023-07-01 ~ 2024-06-30
Bank Overdrafts
-33,657 GBP2025-06-30
-9,413 GBP2024-06-30
-6,592 GBP2023-06-30
Wages/Salaries
2,811,385 GBP2024-07-01 ~ 2025-06-30
1,933,908 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
269,096 GBP2024-07-01 ~ 2025-06-30
173,523 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,994 GBP2024-07-01 ~ 2025-06-30
42,254 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,123,475 GBP2024-07-01 ~ 2025-06-30
2,149,685 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1012024-07-01 ~ 2025-06-30
772023-07-01 ~ 2024-06-30
Director Remuneration
21,670 GBP2024-07-01 ~ 2025-06-30
19,089 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
55,838 GBP2024-07-01 ~ 2025-06-30
56,055 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
15,000 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
110,923 GBP2024-07-01 ~ 2025-06-30
43,502 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
844,338 GBP2025-06-30
730,000 GBP2024-06-30
Improvements to leasehold property
356,782 GBP2025-06-30
286,807 GBP2024-06-30
Plant and equipment
2,085,061 GBP2025-06-30
1,674,171 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-25,900 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
25,649 GBP2025-06-30
12,825 GBP2024-06-30
Improvements to leasehold property
33,385 GBP2025-06-30
26,780 GBP2024-06-30
Plant and equipment
424,203 GBP2025-06-30
277,081 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
12,824 GBP2024-07-01 ~ 2025-06-30
Improvements to leasehold property
6,605 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
159,761 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,639 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
818,689 GBP2025-06-30
717,175 GBP2024-06-30
Improvements to leasehold property
323,397 GBP2025-06-30
260,027 GBP2024-06-30
Plant and equipment
1,660,858 GBP2025-06-30
1,397,090 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
24,026 GBP2025-06-30
22,279 GBP2024-06-30
Motor vehicles
1,180,190 GBP2025-06-30
1,171,650 GBP2024-06-30
Computers
34,999 GBP2025-06-30
34,999 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,525,396 GBP2025-06-30
3,919,906 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-37,960 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-63,860 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
12,202 GBP2025-06-30
9,537 GBP2024-06-30
Motor vehicles
423,414 GBP2025-06-30
317,547 GBP2024-06-30
Computers
25,679 GBP2025-06-30
16,215 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
944,532 GBP2025-06-30
659,985 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,665 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
115,369 GBP2024-07-01 ~ 2025-06-30
Computers
9,464 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
306,688 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,502 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,141 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
11,824 GBP2025-06-30
12,742 GBP2024-06-30
Motor vehicles
756,776 GBP2025-06-30
854,103 GBP2024-06-30
Computers
9,320 GBP2025-06-30
18,784 GBP2024-06-30
Investments in Group Undertakings
1,050 GBP2025-06-30
1,000 GBP2024-06-30
Other Investments Other Than Loans
18,000 GBP2025-06-30
18,000 GBP2024-06-30
Amounts invested in assets
19,050 GBP2025-06-30
19,000 GBP2024-06-30
Investments in Group Undertakings
Cost valuation
1,050 GBP2025-06-30
1,000 GBP2024-06-30
Additions to investments
50 GBP2025-06-30
Merchandise
263,269 GBP2025-06-30
350,000 GBP2024-06-30
Value of work in progress
115,776 GBP2025-06-30
94,456 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,699,937 GBP2025-06-30
2,045,841 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
58,657 GBP2025-06-30
Other Debtors
Current
1,200 GBP2025-06-30
1,200 GBP2024-06-30
Prepayments
Current
382,113 GBP2025-06-30
386,852 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
3,141,907 GBP2025-06-30
2,433,893 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
343,123 GBP2025-06-30
33,862 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
542,625 GBP2025-06-30
454,997 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,923,255 GBP2025-06-30
1,489,508 GBP2024-06-30
Amounts owed to group undertakings
Current
10,751 GBP2025-06-30
13,162 GBP2024-06-30
Other Taxation & Social Security Payable
Current
76,253 GBP2025-06-30
48,185 GBP2024-06-30
Other Creditors
Current
1,373,397 GBP2025-06-30
1,316,198 GBP2024-06-30
Accrued Liabilities
Current
86,424 GBP2025-06-30
82,984 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
308,418 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
1,550,198 GBP2025-06-30
1,635,586 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
309,466 GBP2025-06-30
24,449 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
343,123 GBP2025-06-30
33,862 GBP2024-06-30
Bank Borrowings
Non-current, Between one and two years
308,418 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,501,028 GBP2025-06-30
1,461,235 GBP2024-06-30
hire purchase agreements
2,092,823 GBP2025-06-30
2,090,583 GBP2024-06-30
Bank Borrowings
Secured
309,466 GBP2025-06-30
332,867 GBP2024-06-30
Total Borrowings
Secured
3,556,523 GBP2025-06-30
3,529,692 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
607,870 GBP2025-06-30
564,319 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
313,142 GBP2025-06-30
188,942 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
319,492 GBP2024-07-01 ~ 2025-06-30