Average Number of Employees
282024-07-01 ~ 2025-06-30
312023-07-01 ~ 2024-06-30
Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
21,762,327 GBP2024-07-01 ~ 2025-06-30
21,151,425 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
15,414,069 GBP2024-07-01 ~ 2025-06-30
15,074,069 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
6,348,258 GBP2024-07-01 ~ 2025-06-30
6,077,356 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
1,752,793 GBP2024-07-01 ~ 2025-06-30
1,692,419 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
2,636,096 GBP2024-07-01 ~ 2025-06-30
2,773,936 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
2,763,119 GBP2024-07-01 ~ 2025-06-30
2,257,543 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
627,350 GBP2024-07-01 ~ 2025-06-30
692,611 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
2,135,769 GBP2024-07-01 ~ 2025-06-30
1,564,932 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
541,757 GBP2024-07-01 ~ 2025-06-30
399,382 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,594,012 GBP2024-07-01 ~ 2025-06-30
1,165,550 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,594,012 GBP2024-07-01 ~ 2025-06-30
1,165,550 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
394,220 GBP2025-06-30
535,628 GBP2024-06-30
Total Inventories
8,786,396 GBP2025-06-30
9,691,057 GBP2024-06-30
Debtors
4,653,121 GBP2025-06-30
3,412,725 GBP2024-06-30
Cash at bank and in hand
1,200 GBP2025-06-30
2,250 GBP2024-06-30
Current Assets
13,440,717 GBP2025-06-30
13,106,032 GBP2024-06-30
Creditors
Current
1,836,014 GBP2025-06-30
1,954,324 GBP2024-06-30
Net Current Assets/Liabilities
11,604,703 GBP2025-06-30
11,151,708 GBP2024-06-30
Total Assets Less Current Liabilities
11,998,923 GBP2025-06-30
11,687,336 GBP2024-06-30
Net Assets/Liabilities
11,968,904 GBP2025-06-30
11,624,892 GBP2024-06-30
Equity
Called up share capital
80,000 GBP2025-06-30
80,000 GBP2024-06-30
80,000 GBP2023-06-30
Retained earnings (accumulated losses)
11,888,904 GBP2025-06-30
11,544,892 GBP2024-06-30
11,379,342 GBP2023-06-30
Equity
11,968,904 GBP2025-06-30
11,624,892 GBP2024-06-30
11,459,342 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,250,000 GBP2024-07-01 ~ 2025-06-30
-1,000,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-1,250,000 GBP2024-07-01 ~ 2025-06-30
-1,000,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,594,012 GBP2024-07-01 ~ 2025-06-30
1,165,550 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
415,242 GBP2024-07-01 ~ 2025-06-30
384,830 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
387,007 GBP2024-07-01 ~ 2025-06-30
449,269 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
19,000 GBP2024-07-01 ~ 2025-06-30
18,500 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
504,852 GBP2024-07-01 ~ 2025-06-30
319,793 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
533,942 GBP2024-07-01 ~ 2025-06-30
391,233 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
452,118 GBP2025-06-30
452,118 GBP2024-06-30
Plant and equipment
2,769,874 GBP2025-06-30
2,696,172 GBP2024-06-30
Furniture and fittings
36,607 GBP2025-06-30
36,607 GBP2024-06-30
Motor vehicles
570,812 GBP2025-06-30
549,976 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
3,829,411 GBP2025-06-30
3,734,873 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-91,722 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-59,344 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-151,066 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
383,514 GBP2025-06-30
314,918 GBP2024-06-30
Plant and equipment
2,514,321 GBP2025-06-30
2,370,494 GBP2024-06-30
Furniture and fittings
36,601 GBP2025-06-30
36,601 GBP2024-06-30
Motor vehicles
500,755 GBP2025-06-30
477,232 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,435,191 GBP2025-06-30
3,199,245 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
68,596 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
235,546 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
82,865 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
387,007 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-91,719 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-59,342 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,061 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
68,604 GBP2025-06-30
137,200 GBP2024-06-30
Plant and equipment
255,553 GBP2025-06-30
325,678 GBP2024-06-30
Furniture and fittings
6 GBP2025-06-30
6 GBP2024-06-30
Motor vehicles
70,057 GBP2025-06-30
72,744 GBP2024-06-30
Merchandise
8,786,396 GBP2025-06-30
9,691,057 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,954,953 GBP2025-06-30
2,367,547 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
2,594,152 GBP2025-06-30
746,092 GBP2024-06-30
Other Debtors
Current
21,685 GBP2025-06-30
1,063 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
215,362 GBP2024-06-30
Prepayments/Accrued Income
Current
82,331 GBP2025-06-30
82,661 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
4,653,121 GBP2025-06-30
3,412,725 GBP2024-06-30
Trade Creditors/Trade Payables
Current
572,540 GBP2025-06-30
825,075 GBP2024-06-30
Amounts owed to group undertakings
Current
1,535 GBP2025-06-30
108,752 GBP2024-06-30
Corporation Tax Payable
Current
210,490 GBP2025-06-30
Other Taxation & Social Security Payable
Current
78,063 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
1,051,449 GBP2025-06-30
942,434 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
30,019 GBP2025-06-30
62,444 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,019 GBP2025-06-30
62,444 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,594,012 GBP2024-07-01 ~ 2025-06-30