(expand)Turnover/Revenue
19,214,471 GBP2023-07-01 ~ 2024-06-30
12,960,961 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-7,208,385 GBP2023-07-01 ~ 2024-06-30
-6,349,634 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
12,006,086 GBP2023-07-01 ~ 2024-06-30
6,611,327 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-6,233,348 GBP2023-07-01 ~ 2024-06-30
-5,318,890 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
5,695,324 GBP2023-07-01 ~ 2024-06-30
2,659,472 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
4,257,512 GBP2023-07-01 ~ 2024-06-30
2,206,697 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
4,356,137 GBP2023-07-01 ~ 2024-06-30
2,349,639 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
7,499,209 GBP2024-06-30
5,618,277 GBP2023-06-30
Investment Property
4,800,000 GBP2024-06-30
4,800,000 GBP2023-06-30
Fixed Assets
12,299,209 GBP2024-06-30
10,418,277 GBP2023-06-30
Total Inventories
9,059,109 GBP2024-06-30
4,499,158 GBP2023-06-30
Debtors
3,958,483 GBP2024-06-30
3,202,443 GBP2023-06-30
Cash at bank and in hand
1,530,069 GBP2024-06-30
5,858,436 GBP2023-06-30
Current Assets
14,547,661 GBP2024-06-30
13,560,037 GBP2023-06-30
Creditors
Current
7,943,351 GBP2024-06-30
6,426,237 GBP2023-06-30
Net Current Assets/Liabilities
6,604,310 GBP2024-06-30
7,133,800 GBP2023-06-30
Total Assets Less Current Liabilities
18,903,519 GBP2024-06-30
17,552,077 GBP2023-06-30
Creditors
Non-current
-849,299 GBP2024-06-30
-3,829,859 GBP2023-06-30
Net Assets/Liabilities
16,519,486 GBP2024-06-30
12,216,402 GBP2023-06-30
Equity
Called up share capital
400,000 GBP2024-06-30
400,000 GBP2023-06-30
400,000 GBP2022-06-30
Revaluation reserve
2,082,374 GBP2024-06-30
4,898,894 GBP2023-06-30
3,687,097 GBP2022-06-30
Capital redemption reserve
40,000 GBP2024-06-30
40,000 GBP2023-06-30
40,000 GBP2022-06-30
Retained earnings (accumulated losses)
11,081,967 GBP2024-06-30
6,877,508 GBP2023-06-30
5,792,719 GBP2022-06-30
Equity
16,519,486 GBP2024-06-30
12,216,402 GBP2023-06-30
9,919,816 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-53,053 GBP2023-07-01 ~ 2024-06-30
-53,053 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,356,137 GBP2023-07-01 ~ 2024-06-30
2,349,639 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-53,053 GBP2023-07-01 ~ 2024-06-30
-53,053 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,252,881 GBP2023-07-01 ~ 2024-06-30
1,887,694 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
174,831 GBP2023-07-01 ~ 2024-06-30
140,763 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,515 GBP2023-07-01 ~ 2024-06-30
26,664 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,461,227 GBP2023-07-01 ~ 2024-06-30
2,055,121 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1162023-07-01 ~ 2024-06-30
1072022-07-01 ~ 2023-06-30
Director Remuneration
54,005 GBP2023-07-01 ~ 2024-06-30
54,005 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,207 GBP2023-07-01 ~ 2024-06-30
192,460 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
27,500 GBP2023-07-01 ~ 2024-06-30
25,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
1,441,769 GBP2023-07-01 ~ 2024-06-30
61,872 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
1,423,831 GBP2023-07-01 ~ 2024-06-30
545,085 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
372,770 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
780,000 GBP2023-06-30
Intangible Assets - Gross Cost
1,152,770 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
372,770 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
780,000 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
1,152,770 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
6,850,000 GBP2024-06-30
5,050,000 GBP2023-06-30
Land and buildings, Short leasehold
446,061 GBP2024-06-30
407,453 GBP2023-06-30
Improvements to leasehold property
23,879 GBP2024-06-30
4,852 GBP2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
131,500 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
118,950 GBP2024-06-30
103,370 GBP2023-06-30
Improvements to leasehold property
2,473 GBP2024-06-30
971 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
45,510 GBP2023-07-01 ~ 2024-06-30
Improvements to leasehold property
1,502 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
6,850,000 GBP2024-06-30
5,050,000 GBP2023-06-30
Land and buildings, Short leasehold
327,111 GBP2024-06-30
304,083 GBP2023-06-30
Improvements to leasehold property
21,406 GBP2024-06-30
3,881 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,580,023 GBP2024-06-30
1,894,097 GBP2023-06-30
Motor vehicles
35,020 GBP2024-06-30
35,020 GBP2023-06-30
Computers
269,277 GBP2024-06-30
268,088 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
9,204,260 GBP2024-06-30
7,659,510 GBP2023-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-457,928 GBP2023-07-01 ~ 2024-06-30
Computers
-14,531 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-515,061 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
131,500 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,388,676 GBP2024-06-30
1,774,541 GBP2023-06-30
Motor vehicles
35,020 GBP2024-06-30
34,413 GBP2023-06-30
Computers
159,932 GBP2024-06-30
127,938 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,705,051 GBP2024-06-30
2,041,233 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
72,063 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
607 GBP2023-07-01 ~ 2024-06-30
Computers
46,525 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
166,207 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-457,928 GBP2023-07-01 ~ 2024-06-30
Computers
-14,531 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-502,389 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
191,347 GBP2024-06-30
119,556 GBP2023-06-30
Computers
109,345 GBP2024-06-30
140,150 GBP2023-06-30
Motor vehicles
607 GBP2023-06-30
Investment Property - Fair Value Model
4,800,000 GBP2023-06-30
Merchandise
9,059,109 GBP2024-06-30
4,499,158 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
434,716 GBP2024-06-30
175,102 GBP2023-06-30
Other Debtors
Current
1,065,481 GBP2024-06-30
852,890 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
160,606 GBP2024-06-30
Prepayments/Accrued Income
Current
1,945,797 GBP2024-06-30
1,819,534 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,651,509 GBP2024-06-30
2,892,435 GBP2023-06-30
Other Debtors
Non-current
3,125 GBP2023-06-30
Debtors
Non-current
306,974 GBP2024-06-30
310,008 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
594,472 GBP2024-06-30
1,256,927 GBP2023-06-30
Trade Creditors/Trade Payables
Current
5,509,244 GBP2024-06-30
4,195,657 GBP2023-06-30
Corporation Tax Payable
Current
1,441,769 GBP2024-06-30
61,872 GBP2023-06-30
Other Taxation & Social Security Payable
Current
44,287 GBP2024-06-30
35,568 GBP2023-06-30
Other Creditors
Current
94,482 GBP2024-06-30
188,108 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
259,097 GBP2024-06-30
302,462 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
849,299 GBP2024-06-30
3,829,859 GBP2023-06-30
Bank Borrowings
Non-current, Between two and five year
648,580 GBP2024-06-30
1,880,780 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
821,285 GBP2024-06-30
799,437 GBP2023-06-30
Between one and five year
2,079,278 GBP2024-06-30
2,403,044 GBP2023-06-30
More than five year
3,458,804 GBP2024-06-30
3,452,916 GBP2023-06-30
All periods
6,359,367 GBP2024-06-30
6,655,397 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,534,734 GBP2024-06-30
1,505,816 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
4,257,512 GBP2023-07-01 ~ 2024-06-30