Average Number of Employees
1092023-07-01 ~ 2024-06-30
1002022-06-01 ~ 2023-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
13,621,209 GBP2023-07-01 ~ 2024-06-30
13,518,574 GBP2022-06-01 ~ 2023-06-30
Cost of Sales
8,732,571 GBP2023-07-01 ~ 2024-06-30
9,279,299 GBP2022-06-01 ~ 2023-06-30
Gross Profit/Loss
4,888,638 GBP2023-07-01 ~ 2024-06-30
4,239,275 GBP2022-06-01 ~ 2023-06-30
Administrative Expenses
4,057,909 GBP2023-07-01 ~ 2024-06-30
4,364,981 GBP2022-06-01 ~ 2023-06-30
Operating Profit/Loss
833,616 GBP2023-07-01 ~ 2024-06-30
422,171 GBP2022-06-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
460,129 GBP2023-07-01 ~ 2024-06-30
577,867 GBP2022-06-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
373,487 GBP2023-07-01 ~ 2024-06-30
-155,696 GBP2022-06-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
95,711 GBP2023-07-01 ~ 2024-06-30
-36,661 GBP2022-06-01 ~ 2023-06-30
Profit/Loss
277,776 GBP2023-07-01 ~ 2024-06-30
-119,035 GBP2022-06-01 ~ 2023-06-30
Comprehensive Income/Expense
277,776 GBP2023-07-01 ~ 2024-06-30
-119,035 GBP2022-06-01 ~ 2023-06-30
Intangible Assets
2,724,141 GBP2024-06-30
2,982,622 GBP2023-06-30
Property, Plant & Equipment
1,418,390 GBP2024-06-30
1,220,231 GBP2023-06-30
Fixed Assets
4,142,531 GBP2024-06-30
4,202,853 GBP2023-06-30
Total Inventories
680,993 GBP2024-06-30
692,034 GBP2023-06-30
Debtors
2,421,175 GBP2024-06-30
2,428,026 GBP2023-06-30
Cash at bank and in hand
927,524 GBP2024-06-30
513,447 GBP2023-06-30
Current Assets
4,029,692 GBP2024-06-30
3,633,507 GBP2023-06-30
Creditors
Current
2,321,154 GBP2024-06-30
2,075,085 GBP2023-06-30
Net Current Assets/Liabilities
1,708,538 GBP2024-06-30
1,558,422 GBP2023-06-30
Total Assets Less Current Liabilities
5,851,069 GBP2024-06-30
5,761,275 GBP2023-06-30
Creditors
Non-current
-5,605,585 GBP2024-06-30
-5,786,004 GBP2023-06-30
Net Assets/Liabilities
-25,493 GBP2024-06-30
-273,269 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-05-31
Retained earnings (accumulated losses)
-25,593 GBP2024-06-30
-273,369 GBP2023-06-30
-154,334 GBP2022-05-31
Equity
-25,493 GBP2024-06-30
-273,269 GBP2023-06-30
-154,234 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
277,776 GBP2023-07-01 ~ 2024-06-30
-119,035 GBP2022-06-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-30,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-30,000 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
56,909 GBP2023-07-01 ~ 2024-06-30
22,750 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,357 GBP2023-07-01 ~ 2024-06-30
138,292 GBP2022-06-01 ~ 2023-06-30
Audit Fees/Expenses
7,200 GBP2023-07-01 ~ 2024-06-30
6,800 GBP2022-06-01 ~ 2023-06-30
Current Tax for the Period
73,274 GBP2023-07-01 ~ 2024-06-30
87,313 GBP2022-06-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
93,372 GBP2023-07-01 ~ 2024-06-30
-31,918 GBP2022-06-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
8,049,520 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,325,379 GBP2024-06-30
5,066,898 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
258,481 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Net goodwill
2,724,141 GBP2024-06-30
2,982,622 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
71,123 GBP2024-06-30
71,123 GBP2023-06-30
Plant and equipment
45,049 GBP2024-06-30
45,049 GBP2023-06-30
Furniture and fittings
1,454,291 GBP2024-06-30
1,280,126 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
15,126 GBP2024-06-30
13,983 GBP2023-06-30
Plant and equipment
37,011 GBP2024-06-30
35,670 GBP2023-06-30
Furniture and fittings
654,085 GBP2024-06-30
606,278 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
1,143 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
1,341 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
47,807 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
55,997 GBP2024-06-30
57,140 GBP2023-06-30
Plant and equipment
8,038 GBP2024-06-30
9,379 GBP2023-06-30
Furniture and fittings
800,206 GBP2024-06-30
673,848 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
245,163 GBP2024-06-30
176,195 GBP2023-06-30
Computers
858,928 GBP2024-06-30
803,514 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,674,554 GBP2024-06-30
2,376,007 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-66,991 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-66,991 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
75,466 GBP2024-06-30
106,778 GBP2023-06-30
Computers
474,476 GBP2024-06-30
393,067 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,256,164 GBP2024-06-30
1,155,776 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
27,657 GBP2023-07-01 ~ 2024-06-30
Computers
81,409 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,357 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-58,969 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,969 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Motor vehicles
169,697 GBP2024-06-30
69,417 GBP2023-06-30
Computers
384,452 GBP2024-06-30
410,447 GBP2023-06-30
Merchandise
680,993 GBP2024-06-30
692,034 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,075,407 GBP2024-06-30
1,071,535 GBP2023-06-30
Other Debtors
Current
657,995 GBP2023-06-30
Amounts owed by directors
995,789 GBP2024-06-30
409,975 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
6,567 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
181,447 GBP2024-06-30
154,568 GBP2023-06-30
Prepayments/Accrued Income
Current
103,532 GBP2024-06-30
77,386 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
2,356,175 GBP2024-06-30
2,378,026 GBP2023-06-30
Other Debtors
Non-current
65,000 GBP2024-06-30
50,000 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
238,373 GBP2024-06-30
213,996 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,749,503 GBP2024-06-30
1,558,780 GBP2023-06-30
Corporation Tax Payable
Current
16,708 GBP2024-06-30
Other Taxation & Social Security Payable
Current
47,390 GBP2024-06-30
46,197 GBP2023-06-30
Other Creditors
Current
224,887 GBP2024-06-30
224,887 GBP2023-06-30
Accrued Liabilities
Current
44,293 GBP2024-06-30
31,225 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
5,605,585 GBP2024-06-30
5,786,004 GBP2023-06-30
Bank Borrowings
Non-current, Between two and five year
902,602 GBP2024-06-30
811,036 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
133,480 GBP2024-06-30
147,880 GBP2023-06-30
Between one and five year
533,920 GBP2024-06-30
536,224 GBP2023-06-30
More than five year
1,463,376 GBP2024-06-30
1,575,271 GBP2023-06-30
All periods
2,130,776 GBP2024-06-30
2,259,375 GBP2023-06-30
Bank Borrowings
Secured
5,843,958 GBP2024-06-30
6,000,000 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
270,977 GBP2024-06-30
248,540 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30