Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
14,002,574 GBP2023-07-01 ~ 2024-06-30
13,603,062 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
12,288,019 GBP2023-07-01 ~ 2024-06-30
11,843,756 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,714,555 GBP2023-07-01 ~ 2024-06-30
1,759,306 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
502,823 GBP2023-07-01 ~ 2024-06-30
498,272 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
518,132 GBP2023-07-01 ~ 2024-06-30
483,695 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
709,184 GBP2023-07-01 ~ 2024-06-30
791,448 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
73,207 GBP2023-07-01 ~ 2024-06-30
7,821 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
782,391 GBP2023-07-01 ~ 2024-06-30
799,269 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
211,121 GBP2023-07-01 ~ 2024-06-30
306,451 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
571,270 GBP2023-07-01 ~ 2024-06-30
492,818 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
571,270 GBP2023-07-01 ~ 2024-06-30
502,856 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
1 GBP2023-06-30
Property, Plant & Equipment
3,315,008 GBP2024-06-30
3,491,877 GBP2023-06-30
Investment Property
100,000 GBP2024-06-30
100,000 GBP2023-06-30
Fixed Assets
3,415,008 GBP2024-06-30
3,591,878 GBP2023-06-30
Total Inventories
1,286,325 GBP2024-06-30
1,462,765 GBP2023-06-30
Debtors
1,921,320 GBP2024-06-30
1,584,246 GBP2023-06-30
Cash at bank and in hand
3,010,255 GBP2024-06-30
2,619,319 GBP2023-06-30
Current Assets
6,217,900 GBP2024-06-30
5,666,330 GBP2023-06-30
Creditors
Current
1,142,362 GBP2024-06-30
1,068,391 GBP2023-06-30
Net Current Assets/Liabilities
5,075,538 GBP2024-06-30
4,597,939 GBP2023-06-30
Total Assets Less Current Liabilities
8,490,546 GBP2024-06-30
8,189,817 GBP2023-06-30
Net Assets/Liabilities
7,564,973 GBP2024-06-30
7,226,203 GBP2023-06-30
Equity
Called up share capital
77,500 GBP2024-06-30
77,500 GBP2023-06-30
77,500 GBP2022-06-30
Share premium
65,000 GBP2024-06-30
65,000 GBP2023-06-30
65,000 GBP2022-06-30
Revaluation reserve
87,165 GBP2024-06-30
87,165 GBP2023-06-30
87,165 GBP2022-06-30
Retained earnings (accumulated losses)
7,320,131 GBP2024-06-30
6,981,361 GBP2023-06-30
6,682,293 GBP2022-06-30
Equity
7,564,973 GBP2024-06-30
7,226,203 GBP2023-06-30
6,917,097 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-232,500 GBP2023-07-01 ~ 2024-06-30
-193,750 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
571,270 GBP2023-07-01 ~ 2024-06-30
492,818 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-232,500 GBP2023-07-01 ~ 2024-06-30
-193,750 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
1,273,070 GBP2023-07-01 ~ 2024-06-30
1,165,518 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
122,984 GBP2023-07-01 ~ 2024-06-30
140,697 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
141,736 GBP2023-07-01 ~ 2024-06-30
136,200 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,537,790 GBP2023-07-01 ~ 2024-06-30
1,442,415 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
332023-07-01 ~ 2024-06-30
322022-07-01 ~ 2023-06-30
Director Remuneration
253,637 GBP2023-07-01 ~ 2024-06-30
255,988 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
263,519 GBP2023-07-01 ~ 2024-06-30
264,373 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
11,856 GBP2023-07-01 ~ 2024-06-30
10,250 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
231,714 GBP2023-07-01 ~ 2024-06-30
172,079 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
195,598 GBP2023-07-01 ~ 2024-06-30
163,818 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
232,500 GBP2023-07-01 ~ 2024-06-30
193,750 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Computer software
44,594 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,058,315 GBP2024-06-30
4,086,587 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,716,128 GBP2024-06-30
5,780,689 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-191,259 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-227,548 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,055,993 GBP2024-06-30
1,950,260 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,401,120 GBP2024-06-30
2,288,812 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
230,404 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
263,519 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-124,671 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,211 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment
2,002,322 GBP2024-06-30
2,136,327 GBP2023-06-30
Investment Property - Fair Value Model
100,000 GBP2023-06-30
Merchandise
737,549 GBP2024-06-30
1,020,295 GBP2023-06-30
Raw Materials
548,776 GBP2024-06-30
442,470 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,813,060 GBP2024-06-30
1,475,211 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
50,239 GBP2024-06-30
47,385 GBP2023-06-30
Prepayments/Accrued Income
Current
58,021 GBP2024-06-30
61,650 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
1,921,320 GBP2024-06-30
1,584,246 GBP2023-06-30
Trade Creditors/Trade Payables
Current
661,667 GBP2024-06-30
668,690 GBP2023-06-30
Corporation Tax Payable
Current
231,714 GBP2024-06-30
163,994 GBP2023-06-30
Other Taxation & Social Security Payable
Current
36,273 GBP2024-06-30
37,772 GBP2023-06-30
Other Creditors
Current
126,701 GBP2024-06-30
135,087 GBP2023-06-30
Accrued Liabilities
Current
86,007 GBP2024-06-30
62,848 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
522,508 GBP2024-06-30
551,073 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
77,500 shares2024-06-30