Average Number of Employees
62024-06-01 ~ 2025-05-31
62023-06-01 ~ 2024-05-31
Turnover/Revenue
21,201,847 GBP2024-06-01 ~ 2025-05-31
20,058,921 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-11,161,593 GBP2024-06-01 ~ 2025-05-31
-11,743,524 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
10,040,254 GBP2024-06-01 ~ 2025-05-31
8,315,397 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
-7,958,880 GBP2024-06-01 ~ 2025-05-31
-6,922,610 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-494,294 GBP2024-06-01 ~ 2025-05-31
-677,318 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
2,101,239 GBP2024-06-01 ~ 2025-05-31
715,469 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
716,234 GBP2024-06-01 ~ 2025-05-31
321,614 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,817,473 GBP2024-06-01 ~ 2025-05-31
1,037,083 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
2,817,473 GBP2024-06-01 ~ 2025-05-31
1,037,083 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
80,000 GBP2025-05-31
80,000 GBP2024-05-31
Property, Plant & Equipment
63,107 GBP2025-05-31
398,341 GBP2024-05-31
Fixed Assets - Investments
146,669 GBP2025-05-31
146,744 GBP2024-05-31
Fixed Assets
289,776 GBP2025-05-31
625,085 GBP2024-05-31
Total Inventories
4,474,057 GBP2025-05-31
3,711,127 GBP2024-05-31
Debtors
Current
4,272,498 GBP2025-05-31
14,329,686 GBP2024-05-31
Cash at bank and in hand
16,202,622 GBP2025-05-31
15,246,460 GBP2024-05-31
Current Assets
24,949,177 GBP2025-05-31
33,287,273 GBP2024-05-31
Net Current Assets/Liabilities
15,408,529 GBP2025-05-31
25,168,322 GBP2024-05-31
Total Assets Less Current Liabilities
15,698,305 GBP2025-05-31
25,793,407 GBP2024-05-31
Net Assets/Liabilities
15,698,305 GBP2025-05-31
25,793,407 GBP2024-05-31
Equity
Called up share capital
320 GBP2025-05-31
320 GBP2024-05-31
320 GBP2023-06-01
Capital redemption reserve
780 GBP2025-05-31
780 GBP2024-05-31
780 GBP2023-06-01
Retained earnings (accumulated losses)
15,697,205 GBP2025-05-31
25,792,307 GBP2024-05-31
24,755,224 GBP2023-06-01
Equity
15,698,305 GBP2025-05-31
25,793,407 GBP2024-05-31
24,756,324 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
2,817,473 GBP2024-06-01 ~ 2025-05-31
1,037,083 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,817,473 GBP2024-06-01 ~ 2025-05-31
1,037,083 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
2,817,473 GBP2024-06-01 ~ 2025-05-31
1,037,083 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-12,912,575 GBP2024-06-01 ~ 2025-05-31
Dividends Paid
-12,912,575 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-06-01 ~ 2025-05-31
Audit Fees/Expenses
38,000 GBP2024-06-01 ~ 2025-05-31
36,660 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
520,000 GBP2024-06-01 ~ 2025-05-31
470,000 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
72,788 GBP2024-06-01 ~ 2025-05-31
59,837 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
592,788 GBP2024-06-01 ~ 2025-05-31
529,837 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
420,000 GBP2024-06-01 ~ 2025-05-31
370,000 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
704,368 GBP2024-06-01 ~ 2025-05-31
259,271 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
12,912,575 GBP2024-06-01 ~ 2025-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
80,000 GBP2025-05-31
80,000 GBP2024-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
80,000 GBP2025-05-31
80,000 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Buildings
398,341 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
67,013 GBP2025-05-31
398,341 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
-398,341 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
67,013 GBP2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,906 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
3,906 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,906 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,906 GBP2025-05-31
Property, Plant & Equipment
Plant and equipment
63,107 GBP2025-05-31
Buildings
398,341 GBP2024-05-31
Investments in Subsidiaries
146,669 GBP2025-05-31
146,744 GBP2024-05-31
Raw materials and consumables
1,674,783 GBP2025-05-31
1,437,263 GBP2024-05-31
Finished Goods/Goods for Resale
2,799,274 GBP2025-05-31
2,273,864 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,161,755 GBP2025-05-31
4,022,554 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
34,119 GBP2025-05-31
10,032,432 GBP2024-05-31
Other Debtors
Current
9,186 GBP2025-05-31
Prepayments/Accrued Income
Current
67,438 GBP2025-05-31
22,085 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
252,615 GBP2024-05-31
Cash and Cash Equivalents
16,202,622 GBP2025-05-31
15,246,460 GBP2024-05-31
Trade Creditors/Trade Payables
Current
35,159 GBP2025-05-31
27,873 GBP2024-05-31
Amounts owed to group undertakings
Current
7,421,809 GBP2025-05-31
7,104,824 GBP2024-05-31
Taxation/Social Security Payable
Current
107,040 GBP2025-05-31
271,053 GBP2024-05-31
Other Creditors
Current
429,140 GBP2025-05-31
420,500 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
1,547,500 GBP2025-05-31
294,701 GBP2024-05-31
Creditors
Current
9,540,648 GBP2025-05-31
8,118,951 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
320 shares2025-05-31
320 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.0002024-06-01 ~ 2025-05-31