Cost of Sales
-8,483,412 GBP2023-07-01 ~ 2024-06-30
-7,344,142 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,872,608 GBP2023-07-01 ~ 2024-06-30
-3,648,771 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
69,805 GBP2023-07-01 ~ 2024-06-30
12,037 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-6,238 GBP2023-07-01 ~ 2024-06-30
6,238 GBP2023-07-01 ~ 2024-06-30
0 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
3,158,365 GBP2023-07-01 ~ 2024-06-30
2,430,374 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,357,354 GBP2023-07-01 ~ 2024-06-30
1,896,117 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
6,616,409 GBP2024-06-30
5,435,055 GBP2023-06-30
4,714,938 GBP2022-06-30
Dividends Paid
-1,176,000 GBP2023-07-01 ~ 2024-06-30
Retained earnings (accumulated losses)
-1,176,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
629,017 GBP2024-06-30
650,614 GBP2023-06-30
Debtors
2,310,111 GBP2024-06-30
2,013,274 GBP2023-06-30
Cash at bank and in hand
4,934,494 GBP2024-06-30
3,793,355 GBP2023-06-30
Current Assets
9,319,411 GBP2024-06-30
7,594,905 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,192,237 GBP2024-06-30
-2,673,767 GBP2023-06-30
Net Current Assets/Liabilities
6,127,174 GBP2024-06-30
4,921,138 GBP2023-06-30
Total Assets Less Current Liabilities
6,756,191 GBP2024-06-30
5,571,752 GBP2023-06-30
Net Assets/Liabilities
6,617,399 GBP2024-06-30
5,436,045 GBP2023-06-30
Equity
Called up share capital
490 GBP2024-06-30
490 GBP2023-06-30
Capital redemption reserve
500 GBP2024-06-30
500 GBP2023-06-30
Equity
6,617,399 GBP2024-06-30
5,436,045 GBP2023-06-30
Average Number of Employees
712023-07-01 ~ 2024-06-30
682022-07-01 ~ 2023-06-30
Wages/Salaries
2,289,197 GBP2023-07-01 ~ 2024-06-30
2,149,729 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
269,560 GBP2023-07-01 ~ 2024-06-30
258,932 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,784,870 GBP2023-07-01 ~ 2024-06-30
2,624,536 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
8,500 GBP2023-07-01 ~ 2024-06-30
12,000 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
193,013 GBP2023-07-01 ~ 2024-06-30
202,940 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,085 GBP2023-07-01 ~ 2024-06-30
26,716 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
596,481 GBP2024-06-30
596,481 GBP2023-06-30
Furniture and fittings
232,174 GBP2024-06-30
222,194 GBP2023-06-30
Computers
133,727 GBP2024-06-30
124,473 GBP2023-06-30
Motor vehicles
685,320 GBP2024-06-30
610,333 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,647,702 GBP2024-06-30
1,553,481 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-425 GBP2023-07-01 ~ 2024-06-30
Computers
-6,414 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-199,221 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-206,060 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
461,919 GBP2024-06-30
402,271 GBP2023-06-30
Furniture and fittings
150,456 GBP2024-06-30
128,034 GBP2023-06-30
Computers
113,423 GBP2024-06-30
109,905 GBP2023-06-30
Motor vehicles
292,887 GBP2024-06-30
262,657 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,018,685 GBP2024-06-30
902,867 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
59,648 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
22,847 GBP2023-07-01 ~ 2024-06-30
Computers
9,932 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
130,811 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
223,238 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-425 GBP2023-07-01 ~ 2024-06-30
Computers
-6,414 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-100,581 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-107,420 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
134,562 GBP2024-06-30
194,210 GBP2023-06-30
Furniture and fittings
81,718 GBP2024-06-30
94,160 GBP2023-06-30
Computers
20,304 GBP2024-06-30
14,568 GBP2023-06-30
Motor vehicles
392,433 GBP2024-06-30
347,676 GBP2023-06-30
Finished Goods/Goods for Resale
2,074,806 GBP2024-06-30
1,788,276 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,792,739 GBP2024-06-30
1,587,722 GBP2023-06-30
Other Debtors
Current
507,664 GBP2024-06-30
424,014 GBP2023-06-30
Prepayments/Accrued Income
Current
9,708 GBP2024-06-30
1,538 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
2,310,111 GBP2024-06-30
2,013,274 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,348,675 GBP2024-06-30
2,082,581 GBP2023-06-30
Corporation Tax Payable
Current
472,096 GBP2024-06-30
209,058 GBP2023-06-30
Other Taxation & Social Security Payable
Current
230,280 GBP2024-06-30
232,388 GBP2023-06-30
Other Creditors
Current
22,122 GBP2024-06-30
41,709 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
119,064 GBP2024-06-30
108,031 GBP2023-06-30
Creditors
Current
3,192,237 GBP2024-06-30
2,673,767 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,140 GBP2024-06-30
143,820 GBP2023-06-30
Between two and five year
241,740 GBP2024-06-30
285,320 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
401,880 GBP2024-06-30
429,140 GBP2023-06-30