Average Number of Employees
562023-06-01 ~ 2024-05-31
492022-06-01 ~ 2023-05-31
Turnover/Revenue
48,418,268 GBP2023-06-01 ~ 2024-05-31
36,418,644 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-46,869,822 GBP2023-06-01 ~ 2024-05-31
-35,140,888 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,548,446 GBP2023-06-01 ~ 2024-05-31
1,277,756 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-902,928 GBP2023-06-01 ~ 2024-05-31
-902,727 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
645,518 GBP2023-06-01 ~ 2024-05-31
375,029 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
335,999 GBP2023-06-01 ~ 2024-05-31
174,892 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
322,416 GBP2023-06-01 ~ 2024-05-31
66,220 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
2,291,628 GBP2024-05-31
2,002,853 GBP2023-05-31
Investment Property
490,000 GBP2024-05-31
490,000 GBP2023-05-31
Fixed Assets
2,781,628 GBP2024-05-31
2,492,853 GBP2023-05-31
Total Inventories
3,188,681 GBP2024-05-31
4,492,220 GBP2023-05-31
Debtors
Current
1,500,137 GBP2024-05-31
1,255,839 GBP2023-05-31
Cash at bank and in hand
557,707 GBP2024-05-31
122,494 GBP2023-05-31
Current Assets
5,246,525 GBP2024-05-31
5,870,553 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-6,133,780 GBP2024-05-31
-6,715,032 GBP2023-05-31
Net Current Assets/Liabilities
-887,255 GBP2024-05-31
-844,479 GBP2023-05-31
Total Assets Less Current Liabilities
1,894,373 GBP2024-05-31
1,648,374 GBP2023-05-31
Net Assets/Liabilities
1,513,828 GBP2024-05-31
1,281,412 GBP2023-05-31
Equity
Called up share capital
4,365 GBP2024-05-31
4,365 GBP2023-05-31
4,365 GBP2022-06-01
Revaluation reserve
1,031,622 GBP2024-05-31
1,031,622 GBP2023-05-31
1,077,636 GBP2022-06-01
Capital redemption reserve
600 GBP2024-05-31
600 GBP2023-05-31
600 GBP2022-06-01
Retained earnings (accumulated losses)
477,241 GBP2024-05-31
244,825 GBP2023-05-31
132,591 GBP2022-06-01
Equity
1,513,828 GBP2024-05-31
1,281,412 GBP2023-05-31
1,215,192 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
322,416 GBP2023-06-01 ~ 2024-05-31
66,220 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
322,416 GBP2023-06-01 ~ 2024-05-31
66,220 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
322,416 GBP2023-06-01 ~ 2024-05-31
66,220 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-90,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
22,000 GBP2023-06-01 ~ 2024-05-31
20,750 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,760,070 GBP2023-06-01 ~ 2024-05-31
1,474,706 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
7,853 GBP2023-06-01 ~ 2024-05-31
5,575 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,844,977 GBP2023-06-01 ~ 2024-05-31
1,576,273 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
66,000 GBP2023-06-01 ~ 2024-05-31
78,287 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,583 GBP2023-06-01 ~ 2024-05-31
108,672 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
84,000 GBP2023-06-01 ~ 2024-05-31
33,229 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
90,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Buildings
1,345,100 GBP2024-05-31
1,345,100 GBP2023-05-31
Plant and equipment
1,195,348 GBP2024-05-31
954,827 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,988,145 GBP2024-05-31
2,626,302 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-27,879 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-27,879 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
479,968 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
623,449 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
43,329 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
73,068 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
523,297 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
696,517 GBP2024-05-31
Property, Plant & Equipment
Buildings
1,222,830 GBP2024-05-31
1,245,712 GBP2023-05-31
Plant and equipment
672,051 GBP2024-05-31
474,859 GBP2023-05-31
Finished Goods/Goods for Resale
3,188,681 GBP2024-05-31
4,492,220 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,156,567 GBP2024-05-31
827,589 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
197,458 GBP2024-05-31
212,458 GBP2023-05-31
Other Debtors
Current
65,050 GBP2024-05-31
143,432 GBP2023-05-31
Prepayments/Accrued Income
Current
81,062 GBP2024-05-31
72,360 GBP2023-05-31
Cash and Cash Equivalents
557,707 GBP2024-05-31
122,494 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,948,974 GBP2024-05-31
2,807,977 GBP2023-05-31
Amounts owed to group undertakings
Current
915,879 GBP2024-05-31
936,579 GBP2023-05-31
Taxation/Social Security Payable
Current
232,016 GBP2024-05-31
8,692 GBP2023-05-31
Other Creditors
Current
1,895,245 GBP2024-05-31
2,781,554 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
141,666 GBP2024-05-31
180,230 GBP2023-05-31
Creditors
Current
6,133,780 GBP2024-05-31
6,715,032 GBP2023-05-31
Net Deferred Tax Liability/Asset
380,545 GBP2024-05-31
366,962 GBP2023-05-31
258,290 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
13,583 GBP2023-06-01 ~ 2024-05-31
108,672 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
181,116 GBP2024-05-31
178,135 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,365 shares2024-05-31
4,365 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
68,937 GBP2024-05-31
9,224 GBP2023-05-31
Between one and five year
239,726 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
308,663 GBP2024-05-31
9,224 GBP2023-05-31