Cost of Sales
-7,344,142 GBP2022-07-01 ~ 2023-06-30
-6,112,314 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,648,771 GBP2022-07-01 ~ 2023-06-30
-3,038,947 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
12,037 GBP2022-07-01 ~ 2023-06-30
3,107 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,430,374 GBP2022-07-01 ~ 2023-06-30
2,412,963 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,896,117 GBP2022-07-01 ~ 2023-06-30
1,961,781 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
5,435,055 GBP2023-06-30
4,714,938 GBP2022-06-30
3,341,157 GBP2021-06-30
Dividends Paid
-1,176,000 GBP2022-07-01 ~ 2023-06-30
Retained earnings (accumulated losses)
-588,000 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
650,614 GBP2023-06-30
715,359 GBP2022-06-30
Debtors
2,013,274 GBP2023-06-30
1,722,123 GBP2022-06-30
Cash at bank and in hand
3,793,355 GBP2023-06-30
2,851,181 GBP2022-06-30
Current Assets
7,594,905 GBP2023-06-30
6,313,109 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,673,767 GBP2023-06-30
-2,203,549 GBP2022-06-30
Net Current Assets/Liabilities
4,921,138 GBP2023-06-30
4,109,560 GBP2022-06-30
Total Assets Less Current Liabilities
5,571,752 GBP2023-06-30
4,824,919 GBP2022-06-30
Net Assets/Liabilities
5,436,045 GBP2023-06-30
4,715,928 GBP2022-06-30
Equity
Called up share capital
490 GBP2023-06-30
490 GBP2022-06-30
Capital redemption reserve
500 GBP2023-06-30
500 GBP2022-06-30
Equity
5,436,045 GBP2023-06-30
4,715,928 GBP2022-06-30
Audit Fees/Expenses
12,000 GBP2022-07-01 ~ 2023-06-30
8,000 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
682022-07-01 ~ 2023-06-30
632021-07-01 ~ 2022-06-30
Wages/Salaries
2,149,729 GBP2022-07-01 ~ 2023-06-30
1,751,656 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
258,932 GBP2022-07-01 ~ 2023-06-30
204,449 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,624,536 GBP2022-07-01 ~ 2023-06-30
2,126,383 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
202,940 GBP2022-07-01 ~ 2023-06-30
149,112 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,716 GBP2022-07-01 ~ 2023-06-30
23,935 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
596,481 GBP2023-06-30
596,481 GBP2022-06-30
Furniture and fittings
222,194 GBP2023-06-30
198,236 GBP2022-06-30
Computers
124,473 GBP2023-06-30
112,062 GBP2022-06-30
Motor vehicles
610,333 GBP2023-06-30
563,666 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,553,481 GBP2023-06-30
1,470,445 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-2,477 GBP2022-07-01 ~ 2023-06-30
Computers
0 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-90,023 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-92,500 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
402,271 GBP2023-06-30
342,623 GBP2022-06-30
Furniture and fittings
128,034 GBP2023-06-30
107,712 GBP2022-06-30
Computers
109,905 GBP2023-06-30
103,890 GBP2022-06-30
Motor vehicles
262,657 GBP2023-06-30
200,861 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
902,867 GBP2023-06-30
755,086 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
59,648 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
21,809 GBP2022-07-01 ~ 2023-06-30
Computers
6,015 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
119,633 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
207,105 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,487 GBP2022-07-01 ~ 2023-06-30
Computers
0 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-57,837 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-59,324 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Improvements to leasehold property
194,210 GBP2023-06-30
253,858 GBP2022-06-30
Furniture and fittings
94,160 GBP2023-06-30
90,524 GBP2022-06-30
Computers
14,568 GBP2023-06-30
8,172 GBP2022-06-30
Motor vehicles
347,676 GBP2023-06-30
362,805 GBP2022-06-30
Finished Goods/Goods for Resale
1,788,276 GBP2023-06-30
1,739,805 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,587,722 GBP2023-06-30
1,352,498 GBP2022-06-30
Other Debtors
Current
424,014 GBP2023-06-30
367,722 GBP2022-06-30
Prepayments/Accrued Income
Current
1,538 GBP2023-06-30
1,903 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,013,274 GBP2023-06-30
1,722,123 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,082,581 GBP2023-06-30
1,736,916 GBP2022-06-30
Corporation Tax Payable
Current
209,058 GBP2023-06-30
187,247 GBP2022-06-30
Other Taxation & Social Security Payable
Current
232,388 GBP2023-06-30
191,911 GBP2022-06-30
Other Creditors
Current
41,709 GBP2023-06-30
44,705 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
108,031 GBP2023-06-30
42,770 GBP2022-06-30
Creditors
Current
2,673,767 GBP2023-06-30
2,203,549 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
138,000 GBP2023-06-30
138,000 GBP2022-06-30
Between two and five year
220,000 GBP2023-06-30
330,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
358,000 GBP2023-06-30
468,000 GBP2022-06-30