Average Number of Employees
1182023-07-01 ~ 2024-06-30
992022-07-01 ~ 2023-06-30
Turnover/Revenue
5,763,962 GBP2023-07-01 ~ 2024-06-30
5,520,411 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-2,772,215 GBP2023-07-01 ~ 2024-06-30
-2,678,986 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,991,747 GBP2023-07-01 ~ 2024-06-30
2,841,425 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-938,177 GBP2023-07-01 ~ 2024-06-30
-883,364 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-971,300 GBP2023-07-01 ~ 2024-06-30
-742,080 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,084,583 GBP2023-07-01 ~ 2024-06-30
1,247,998 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
12,198 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-114,574 GBP2023-07-01 ~ 2024-06-30
-127,357 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
982,207 GBP2023-07-01 ~ 2024-06-30
1,120,641 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
714,422 GBP2023-07-01 ~ 2024-06-30
878,554 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
4,595,670 GBP2024-06-30
4,736,403 GBP2023-06-30
Fixed Assets
4,595,670 GBP2024-06-30
4,736,403 GBP2023-06-30
Total Inventories
94,778 GBP2024-06-30
129,602 GBP2023-06-30
Debtors
841,767 GBP2024-06-30
829,570 GBP2023-06-30
Cash at bank and in hand
1,295,920 GBP2024-06-30
764,766 GBP2023-06-30
Current Assets
2,232,465 GBP2024-06-30
1,723,938 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,299,058 GBP2024-06-30
-2,436,768 GBP2023-06-30
Net Current Assets/Liabilities
-1,066,593 GBP2024-06-30
-712,830 GBP2023-06-30
Total Assets Less Current Liabilities
3,529,077 GBP2024-06-30
4,023,573 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-1,429,500 GBP2024-06-30
-1,194,604 GBP2023-06-30
Net Assets/Liabilities
1,791,413 GBP2024-06-30
2,496,616 GBP2023-06-30
Equity
Called up share capital
10,000 GBP2024-06-30
10,000 GBP2023-06-30
10,000 GBP2022-07-01
Revaluation reserve
212,026 GBP2024-06-30
212,026 GBP2023-06-30
212,026 GBP2022-07-01
Capital redemption reserve
5,000 GBP2024-06-30
5,000 GBP2023-06-30
5,000 GBP2022-07-01
Retained earnings (accumulated losses)
1,564,387 GBP2024-06-30
2,269,590 GBP2023-06-30
1,716,166 GBP2022-07-01
Equity
1,791,413 GBP2024-06-30
2,496,616 GBP2023-06-30
1,943,192 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
714,422 GBP2023-07-01 ~ 2024-06-30
878,554 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,419,625 GBP2023-07-01 ~ 2024-06-30
-325,130 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-1,419,625 GBP2023-07-01 ~ 2024-06-30
-325,130 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
14,525 GBP2023-07-01 ~ 2024-06-30
14,025 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,675,093 GBP2023-07-01 ~ 2024-06-30
1,595,283 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
126,226 GBP2023-07-01 ~ 2024-06-30
117,515 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,981,871 GBP2023-07-01 ~ 2024-06-30
1,790,148 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
22,161 GBP2023-07-01 ~ 2024-06-30
21,959 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,875 GBP2023-07-01 ~ 2024-06-30
18,444 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
245,552 GBP2023-07-01 ~ 2024-06-30
229,685 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
4,559,529 GBP2024-06-30
4,546,194 GBP2023-06-30
Motor vehicles
68,774 GBP2024-06-30
66,582 GBP2023-06-30
Furniture and fittings
4,905,805 GBP2024-06-30
4,791,195 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
9,534,108 GBP2024-06-30
9,403,971 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-67,999 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-67,999 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
22,666 GBP2023-06-30
Furniture and fittings
3,332,350 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,667,568 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
32,813 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
319,967 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-49,097 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-49,097 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
6,382 GBP2024-06-30
Furniture and fittings
3,548,317 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,938,438 GBP2024-06-30
Property, Plant & Equipment
Buildings
3,175,790 GBP2024-06-30
3,233,642 GBP2023-06-30
Motor vehicles
62,392 GBP2024-06-30
43,916 GBP2023-06-30
Furniture and fittings
1,357,488 GBP2024-06-30
1,458,845 GBP2023-06-30
Debtors
Non-current
753,054 GBP2024-06-30
753,097 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
6,150 GBP2024-06-30
4,403 GBP2023-06-30
Other Debtors
Current
15,432 GBP2024-06-30
9,132 GBP2023-06-30
Prepayments/Accrued Income
Current
67,131 GBP2024-06-30
62,938 GBP2023-06-30
Debtors
Current
841,767 GBP2024-06-30
829,570 GBP2023-06-30
Cash and Cash Equivalents
1,295,920 GBP2024-06-30
764,766 GBP2023-06-30
Bank Borrowings
Current
387,771 GBP2024-06-30
413,776 GBP2023-06-30
Other Remaining Borrowings
Current
23,084 GBP2024-06-30
Trade Creditors/Trade Payables
Current
492,839 GBP2024-06-30
459,322 GBP2023-06-30
Amounts owed to group undertakings
Current
576,881 GBP2024-06-30
Corporation Tax Payable
Current
285,659 GBP2024-06-30
221,346 GBP2023-06-30
Taxation/Social Security Payable
Current
283,491 GBP2024-06-30
247,269 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
12,775 GBP2023-06-30
Other Creditors
Current
15,425 GBP2024-06-30
43,211 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,233,908 GBP2024-06-30
1,039,069 GBP2023-06-30
Creditors
Current
3,299,058 GBP2024-06-30
2,436,768 GBP2023-06-30
Bank Borrowings
Non-current
1,429,500 GBP2024-06-30
1,159,180 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
35,424 GBP2023-06-30
Creditors
Non-current
1,429,500 GBP2024-06-30
1,194,604 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
387,771 GBP2024-06-30
413,776 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
410,855 GBP2024-06-30
413,776 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
1,159,180 GBP2023-06-30
Total Borrowings
1,840,355 GBP2024-06-30
1,572,956 GBP2023-06-30
Net Deferred Tax Liability/Asset
-301,609 GBP2024-06-30
-323,484 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
21,875 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-301,609 GBP2024-06-30
-323,484 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,000 GBP2024-06-30
26,000 GBP2023-06-30
Between one and five year
104,000 GBP2024-06-30
104,000 GBP2023-06-30
More than five year
26,000 GBP2024-06-30
52,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
156,000 GBP2024-06-30
182,000 GBP2023-06-30