Distribution Costs
-4,947,934 GBP2024-06-30 ~ 2025-06-28
-5,622,418 GBP2023-06-25 ~ 2024-06-29
Administrative Expenses
-1,665,658 GBP2024-06-30 ~ 2025-06-28
-1,740,552 GBP2023-06-25 ~ 2024-06-29
Other Interest Receivable/Similar Income (Finance Income)
13,420 GBP2024-06-30 ~ 2025-06-28
1,318 GBP2023-06-25 ~ 2024-06-29
Profit/Loss on Ordinary Activities Before Tax
-2,275,511 GBP2024-06-30 ~ 2025-06-28
-892,456 GBP2023-06-25 ~ 2024-06-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
535,887 GBP2024-06-30 ~ 2025-06-28
40,579 GBP2023-06-25 ~ 2024-06-29
Profit/Loss
-1,739,624 GBP2024-06-30 ~ 2025-06-28
-851,877 GBP2023-06-25 ~ 2024-06-29
Comprehensive Income/Expense
-1,739,624 GBP2024-06-30 ~ 2025-06-28
-851,877 GBP2023-06-25 ~ 2024-06-29
Intangible Assets
Goodwill
0 GBP2025-06-28
200 GBP2024-06-29
Other than goodwill
18,501 GBP2025-06-28
2,500 GBP2024-06-29
Intangible Assets
18,501 GBP2025-06-28
2,700 GBP2024-06-29
Property, Plant & Equipment
438,803 GBP2025-06-28
330,296 GBP2024-06-29
Fixed Assets
457,304 GBP2025-06-28
332,996 GBP2024-06-29
Debtors
2,939,190 GBP2025-06-28
2,369,140 GBP2024-06-29
Cash at bank and in hand
914,618 GBP2025-06-28
121,051 GBP2024-06-29
Current Assets
7,042,262 GBP2025-06-28
6,562,742 GBP2024-06-29
Net Current Assets/Liabilities
-1,837,356 GBP2025-06-28
35,971 GBP2024-06-29
Total Assets Less Current Liabilities
-1,380,052 GBP2025-06-28
368,967 GBP2024-06-29
Net Assets/Liabilities
-1,452,845 GBP2025-06-28
286,779 GBP2024-06-29
Equity
Called up share capital
10 GBP2025-06-28
10 GBP2024-06-29
10 GBP2023-06-24
Retained earnings (accumulated losses)
-1,452,855 GBP2025-06-28
286,769 GBP2024-06-29
1,186,146 GBP2023-06-24
Equity
-1,452,845 GBP2025-06-28
286,779 GBP2024-06-29
Profit/Loss
Retained earnings (accumulated losses)
-1,739,624 GBP2024-06-30 ~ 2025-06-28
-851,877 GBP2023-06-25 ~ 2024-06-29
Dividends Paid
Retained earnings (accumulated losses)
-47,500 GBP2023-06-25 ~ 2024-06-29
Audit Fees/Expenses
23,500 GBP2024-06-30 ~ 2025-06-28
23,000 GBP2023-06-25 ~ 2024-06-29
Average Number of Employees
1982024-06-30 ~ 2025-06-28
2432023-06-25 ~ 2024-06-29
Wages/Salaries
2,650,468 GBP2024-06-30 ~ 2025-06-28
2,903,238 GBP2023-06-25 ~ 2024-06-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,379 GBP2024-06-30 ~ 2025-06-28
36,643 GBP2023-06-25 ~ 2024-06-29
Staff Costs/Employee Benefits Expense
2,860,097 GBP2024-06-30 ~ 2025-06-28
3,077,581 GBP2023-06-25 ~ 2024-06-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-535,887 GBP2024-06-30 ~ 2025-06-28
-40,579 GBP2023-06-25 ~ 2024-06-29
Intangible Assets - Gross Cost
Goodwill
1,000 GBP2025-06-28
1,000 GBP2024-06-29
Development expenditure
24,668 GBP2025-06-28
2,500 GBP2024-06-29
Intangible Assets - Gross Cost
25,668 GBP2025-06-28
3,500 GBP2024-06-29
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,000 GBP2025-06-28
800 GBP2024-06-29
Development expenditure
6,167 GBP2025-06-28
0 GBP2024-06-29
Intangible Assets - Accumulated Amortisation & Impairment
7,167 GBP2025-06-28
800 GBP2024-06-29
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
200 GBP2024-06-30 ~ 2025-06-28
Development expenditure
6,167 GBP2024-06-30 ~ 2025-06-28
Intangible Assets - Increase From Amortisation Charge for Year
6,367 GBP2024-06-30 ~ 2025-06-28
Intangible Assets
Development expenditure
18,501 GBP2025-06-28
2,500 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
Furniture and fittings
367,361 GBP2025-06-28
467,550 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
784,132 GBP2025-06-28
645,509 GBP2024-06-29
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-146,010 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals
-245,923 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
416,771 GBP2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
200,562 GBP2025-06-28
193,242 GBP2024-06-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
345,329 GBP2025-06-28
315,213 GBP2024-06-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
111,615 GBP2024-06-30 ~ 2025-06-28
Furniture and fittings
65,681 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
177,296 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-58,361 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-147,180 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
144,767 GBP2025-06-28
Property, Plant & Equipment
Land and buildings
272,004 GBP2025-06-28
55,988 GBP2024-06-29
Furniture and fittings
166,799 GBP2025-06-28
274,308 GBP2024-06-29
Finished Goods/Goods for Resale
3,188,454 GBP2025-06-28
4,072,551 GBP2024-06-29
Trade Debtors/Trade Receivables
Current
48,188 GBP2025-06-28
51,045 GBP2024-06-29
Amounts Owed by Group Undertakings
Current
114,806 GBP2025-06-28
13,800 GBP2024-06-29
Other Debtors
Current
406,004 GBP2025-06-28
296,294 GBP2024-06-29
Prepayments/Accrued Income
Current
168,234 GBP2025-06-28
332,535 GBP2024-06-29
Trade Creditors/Trade Payables
Current
208,113 GBP2025-06-28
229,451 GBP2024-06-29
Amounts owed to group undertakings
Current
6,342,079 GBP2025-06-28
5,066,746 GBP2024-06-29
Other Creditors
Current
2,106,858 GBP2025-06-28
579,096 GBP2024-06-29
Accrued Liabilities/Deferred Income
Current
222,568 GBP2025-06-28
651,478 GBP2024-06-29
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-30 ~ 2025-06-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2025-06-28
10 shares2024-06-29