Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
3,995,724 GBP2024-07-01 ~ 2025-06-30
3,798,317 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
2,581,501 GBP2024-07-01 ~ 2025-06-30
2,689,576 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,414,223 GBP2024-07-01 ~ 2025-06-30
1,108,741 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,110,796 GBP2024-07-01 ~ 2025-06-30
1,448,650 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
347,297 GBP2024-07-01 ~ 2025-06-30
104,217 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
10,411 GBP2024-07-01 ~ 2025-06-30
4,504 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
579 GBP2024-07-01 ~ 2025-06-30
890 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
357,129 GBP2024-07-01 ~ 2025-06-30
107,831 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
357,129 GBP2024-07-01 ~ 2025-06-30
107,831 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
357,129 GBP2024-07-01 ~ 2025-06-30
107,831 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
45,000 GBP2025-06-30
60,000 GBP2024-06-30
Property, Plant & Equipment
7,107,693 GBP2025-06-30
5,576,041 GBP2024-06-30
Fixed Assets
7,152,693 GBP2025-06-30
5,636,041 GBP2024-06-30
Total Inventories
73,429 GBP2025-06-30
70,670 GBP2024-06-30
Debtors
1,706,579 GBP2025-06-30
811,616 GBP2024-06-30
Cash at bank and in hand
409,717 GBP2025-06-30
551,171 GBP2024-06-30
Current Assets
2,189,725 GBP2025-06-30
1,433,457 GBP2024-06-30
Creditors
Current
515,718 GBP2025-06-30
719,988 GBP2024-06-30
Net Current Assets/Liabilities
1,674,007 GBP2025-06-30
713,469 GBP2024-06-30
Total Assets Less Current Liabilities
8,826,700 GBP2025-06-30
6,349,510 GBP2024-06-30
Creditors
Non-current
10,110,376 GBP2025-06-30
7,990,315 GBP2024-06-30
Net Assets/Liabilities
-1,283,676 GBP2025-06-30
-1,640,805 GBP2024-06-30
Equity
Called up share capital
2 GBP2025-06-30
2 GBP2024-06-30
2 GBP2023-06-30
Retained earnings (accumulated losses)
-1,283,678 GBP2025-06-30
-1,640,807 GBP2024-06-30
-1,748,638 GBP2023-06-30
Equity
-1,283,676 GBP2025-06-30
-1,640,805 GBP2024-06-30
-1,748,636 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
357,129 GBP2024-07-01 ~ 2025-06-30
107,831 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,489,851 GBP2024-07-01 ~ 2025-06-30
1,495,179 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
104,894 GBP2024-07-01 ~ 2025-06-30
107,414 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,663 GBP2024-07-01 ~ 2025-06-30
23,625 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,616,408 GBP2024-07-01 ~ 2025-06-30
1,626,218 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1042024-07-01 ~ 2025-06-30
1082023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
261,725 GBP2024-07-01 ~ 2025-06-30
277,887 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
7,275 GBP2024-07-01 ~ 2025-06-30
7,275 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
89,282 GBP2024-07-01 ~ 2025-06-30
26,958 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
149,999 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
104,999 GBP2025-06-30
89,999 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
15,000 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Net goodwill
45,000 GBP2025-06-30
60,000 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,018,727 GBP2025-06-30
2,243,465 GBP2024-06-30
Improvements to leasehold property
2,934,038 GBP2025-06-30
2,933,025 GBP2024-06-30
Plant and equipment
64,021 GBP2025-06-30
43,799 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
238,365 GBP2025-06-30
119,183 GBP2024-06-30
Improvements to leasehold property
127,483 GBP2025-06-30
63,735 GBP2024-06-30
Plant and equipment
21,996 GBP2025-06-30
16,330 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
119,182 GBP2024-07-01 ~ 2025-06-30
Improvements to leasehold property
63,748 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
5,666 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
3,780,362 GBP2025-06-30
2,124,282 GBP2024-06-30
Improvements to leasehold property
2,806,555 GBP2025-06-30
2,869,290 GBP2024-06-30
Plant and equipment
42,025 GBP2025-06-30
27,469 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
966,762 GBP2025-06-30
970,312 GBP2024-06-30
Computers
34,895 GBP2025-06-30
32,737 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
8,018,443 GBP2025-06-30
6,223,338 GBP2024-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-4,050 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-4,050 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
491,077 GBP2025-06-30
419,138 GBP2024-06-30
Computers
31,829 GBP2025-06-30
28,911 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
910,750 GBP2025-06-30
647,297 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
71,939 GBP2024-07-01 ~ 2025-06-30
Computers
2,918 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
263,453 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
475,685 GBP2025-06-30
551,174 GBP2024-06-30
Computers
3,066 GBP2025-06-30
3,826 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
20,016 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
7,627 GBP2025-06-30
5,899 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,728 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
12,389 GBP2025-06-30
14,117 GBP2024-06-30
Merchandise
73,429 GBP2025-06-30
70,670 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
18,168 GBP2025-06-30
5,855 GBP2024-06-30
Other Debtors
Current
25,131 GBP2025-06-30
24,669 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
204,449 GBP2025-06-30
Prepayments/Accrued Income
Current
65,614 GBP2025-06-30
36,246 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
313,362 GBP2025-06-30
Amounts falling due within one year, Current
66,770 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
5,429 GBP2025-06-30
5,098 GBP2024-06-30
Trade Creditors/Trade Payables
Current
100,611 GBP2025-06-30
76,287 GBP2024-06-30
Other Taxation & Social Security Payable
Current
26,658 GBP2025-06-30
140,450 GBP2024-06-30
Other Creditors
Current
19,149 GBP2025-06-30
70,921 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
362,529 GBP2025-06-30
426,626 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
939 GBP2025-06-30
6,367 GBP2024-06-30
Amounts owed to group undertakings
Non-current
10,109,437 GBP2025-06-30
7,983,948 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,367 GBP2024-06-30
hire purchase agreements
6,368 GBP2025-06-30
11,465 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,362 GBP2025-06-30
Between one and five year
8,724 GBP2025-06-30
All periods
13,086 GBP2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
357,129 GBP2024-07-01 ~ 2025-06-30