Cost of Sales
-19,834,577 GBP2022-06-01 ~ 2023-05-31
-16,011,275 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-5,027,646 GBP2022-06-01 ~ 2023-05-31
-3,145,831 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,507 GBP2022-06-01 ~ 2023-05-31
31 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-3,421 GBP2022-06-01 ~ 2023-05-31
0 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
306,486 GBP2022-06-01 ~ 2023-05-31
874,307 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
226,799 GBP2022-06-01 ~ 2023-05-31
726,885 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
226,799 GBP2022-06-01 ~ 2023-05-31
726,885 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Goodwill
278,323 GBP2023-05-31
16,200 GBP2022-05-31
Other
150,315 GBP2023-05-31
191,307 GBP2022-05-31
Intangible Assets
428,638 GBP2023-05-31
207,507 GBP2022-05-31
Property, Plant & Equipment
343,938 GBP2023-05-31
239,346 GBP2022-05-31
Fixed Assets - Investments
2,181 GBP2023-05-31
427,611 GBP2022-05-31
Fixed Assets
774,757 GBP2023-05-31
874,464 GBP2022-05-31
Debtors
5,542,997 GBP2023-05-31
4,750,523 GBP2022-05-31
Cash at bank and in hand
212,768 GBP2023-05-31
262,913 GBP2022-05-31
Current Assets
9,794,522 GBP2023-05-31
7,268,942 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,959,925 GBP2023-05-31
-2,772,803 GBP2022-05-31
Net Current Assets/Liabilities
4,834,597 GBP2023-05-31
4,496,139 GBP2022-05-31
Total Assets Less Current Liabilities
5,609,354 GBP2023-05-31
5,370,603 GBP2022-05-31
Net Assets/Liabilities
5,523,369 GBP2023-05-31
5,296,570 GBP2022-05-31
Equity
Called up share capital
30,905 GBP2023-05-31
30,905 GBP2022-05-31
30,905 GBP2021-05-31
Capital redemption reserve
20 GBP2023-05-31
20 GBP2022-05-31
20 GBP2021-05-31
Retained earnings (accumulated losses)
5,492,444 GBP2023-05-31
5,265,645 GBP2022-05-31
4,538,760 GBP2021-05-31
Equity
5,523,369 GBP2023-05-31
5,296,570 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
226,799 GBP2022-06-01 ~ 2023-05-31
726,885 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
20,000 GBP2022-06-01 ~ 2023-05-31
15,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
742022-06-01 ~ 2023-05-31
562021-06-01 ~ 2022-05-31
Wages/Salaries
2,526,385 GBP2022-06-01 ~ 2023-05-31
1,708,655 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
157,671 GBP2022-06-01 ~ 2023-05-31
75,397 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,948,347 GBP2022-06-01 ~ 2023-05-31
1,944,551 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
364,841 GBP2022-06-01 ~ 2023-05-31
174,598 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,952 GBP2022-06-01 ~ 2023-05-31
35,112 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
437,904 GBP2023-05-31
108,000 GBP2022-05-31
Computer software
287,904 GBP2023-05-31
275,045 GBP2022-05-31
Intangible Assets - Gross Cost
725,808 GBP2023-05-31
383,045 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
159,581 GBP2023-05-31
91,800 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
297,170 GBP2023-05-31
175,538 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
67,781 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
121,632 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
140,147 GBP2023-05-31
67,907 GBP2022-05-31
Furniture and fittings
220,071 GBP2023-05-31
167,929 GBP2022-05-31
Motor vehicles
107,466 GBP2023-05-31
92,830 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
605,614 GBP2023-05-31
441,596 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-20,265 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-20,265 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
47,793 GBP2023-05-31
30,408 GBP2022-05-31
Furniture and fittings
125,516 GBP2023-05-31
103,320 GBP2022-05-31
Motor vehicles
47,840 GBP2023-05-31
41,788 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
261,676 GBP2023-05-31
202,250 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,385 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
22,196 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
20,151 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,525 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-14,099 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,099 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
92,354 GBP2023-05-31
37,499 GBP2022-05-31
Furniture and fittings
94,555 GBP2023-05-31
64,609 GBP2022-05-31
Motor vehicles
59,626 GBP2023-05-31
51,042 GBP2022-05-31
Amounts invested in assets
Non-current
2,181 GBP2023-05-31
427,611 GBP2022-05-31
Finished Goods/Goods for Resale
4,038,757 GBP2023-05-31
2,255,506 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,880,356 GBP2023-05-31
2,588,726 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
2,344,206 GBP2023-05-31
1,853,349 GBP2022-05-31
Other Debtors
Current
128,123 GBP2023-05-31
127,922 GBP2022-05-31
Prepayments/Accrued Income
Current
190,312 GBP2023-05-31
180,526 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
5,542,997 GBP2023-05-31
4,750,523 GBP2022-05-31
Other Remaining Borrowings
Current
259,644 GBP2023-05-31
0 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,301,321 GBP2023-05-31
2,036,188 GBP2022-05-31
Amounts owed to group undertakings
Current
555,484 GBP2023-05-31
0 GBP2022-05-31
Corporation Tax Payable
Current
68,192 GBP2023-05-31
102,474 GBP2022-05-31
Other Taxation & Social Security Payable
Current
487,772 GBP2023-05-31
362,157 GBP2022-05-31
Other Creditors
Current
1,212,676 GBP2023-05-31
124,329 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
74,836 GBP2023-05-31
147,655 GBP2022-05-31
Creditors
Current
4,959,925 GBP2023-05-31
2,772,803 GBP2022-05-31
Total Borrowings
Current
259,644 GBP2023-05-31
0 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
417,726 GBP2023-05-31
168,593 GBP2022-05-31
Between two and five year
559,880 GBP2023-05-31
232,207 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
977,606 GBP2023-05-31
400,800 GBP2022-05-31