Cost of Sales
-9,299,600 GBP2022-06-01 ~ 2023-05-31
-7,626,873 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-251,287 GBP2022-06-01 ~ 2023-05-31
-185,994 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-3,762,838 GBP2022-06-01 ~ 2023-05-31
-2,255,434 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
43,439 GBP2022-06-01 ~ 2023-05-31
25,141 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-1,291 GBP2022-06-01 ~ 2023-05-31
-3,195 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
6,085,720 GBP2022-06-01 ~ 2023-05-31
6,498,383 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-800,687 GBP2022-06-01 ~ 2023-05-31
-1,224,405 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
5,285,033 GBP2022-06-01 ~ 2023-05-31
5,273,978 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Other
33,122 GBP2023-05-31
0 GBP2022-05-31
Property, Plant & Equipment
88,734 GBP2023-05-31
101,196 GBP2022-05-31
Fixed Assets
121,856 GBP2023-05-31
101,196 GBP2022-05-31
Debtors
5,447,470 GBP2023-05-31
1,913,816 GBP2022-05-31
Cash at bank and in hand
7,015,113 GBP2023-05-31
10,084,630 GBP2022-05-31
Current Assets
12,493,291 GBP2023-05-31
12,071,127 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,474,737 GBP2023-05-31
-3,400,695 GBP2022-05-31
Net Current Assets/Liabilities
8,018,554 GBP2023-05-31
8,670,432 GBP2022-05-31
Total Assets Less Current Liabilities
8,140,410 GBP2023-05-31
8,771,628 GBP2022-05-31
Equity
Called up share capital
457,000 GBP2023-05-31
457,000 GBP2022-05-31
457,000 GBP2021-05-31
Retained earnings (accumulated losses)
7,683,410 GBP2023-05-31
8,314,628 GBP2022-05-31
3,040,650 GBP2021-05-31
Equity
8,140,410 GBP2023-05-31
8,771,628 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
5,285,033 GBP2022-06-01 ~ 2023-05-31
5,273,978 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-5,916,251 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
15,045 GBP2022-06-01 ~ 2023-05-31
7,005 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
262022-06-01 ~ 2023-05-31
262021-06-01 ~ 2022-05-31
Wages/Salaries
1,981,196 GBP2022-06-01 ~ 2023-05-31
1,406,747 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,948 GBP2022-06-01 ~ 2023-05-31
92,443 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,276,583 GBP2022-06-01 ~ 2023-05-31
1,651,898 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
0 GBP2022-06-01 ~ 2023-05-31
8,100 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
144,258 GBP2023-05-31
144,258 GBP2022-05-31
Furniture and fittings
53,866 GBP2023-05-31
53,267 GBP2022-05-31
Computers
151,419 GBP2023-05-31
135,333 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
349,543 GBP2023-05-31
332,858 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
81,747 GBP2023-05-31
67,321 GBP2022-05-31
Furniture and fittings
50,660 GBP2023-05-31
46,406 GBP2022-05-31
Computers
128,402 GBP2023-05-31
117,935 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
260,809 GBP2023-05-31
231,662 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,426 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
4,254 GBP2022-06-01 ~ 2023-05-31
Computers
10,467 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,147 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Improvements to leasehold property
62,511 GBP2023-05-31
76,937 GBP2022-05-31
Furniture and fittings
3,206 GBP2023-05-31
6,861 GBP2022-05-31
Computers
23,017 GBP2023-05-31
17,398 GBP2022-05-31
Finished Goods/Goods for Resale
30,708 GBP2023-05-31
72,681 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,559,610 GBP2023-05-31
1,292,352 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
1,873,774 GBP2023-05-31
117,620 GBP2022-05-31
Prepayments/Accrued Income
Current
1,014,086 GBP2023-05-31
503,844 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
5,447,470 GBP2023-05-31
1,913,816 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,118,979 GBP2023-05-31
614,900 GBP2022-05-31
Amounts owed to group undertakings
Current
63,285 GBP2023-05-31
0 GBP2022-05-31
Corporation Tax Payable
Current
370,043 GBP2023-05-31
714,428 GBP2022-05-31
Other Taxation & Social Security Payable
Current
418,369 GBP2023-05-31
197,824 GBP2022-05-31
Other Creditors
Current
500 GBP2023-05-31
0 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
2,503,561 GBP2023-05-31
1,873,543 GBP2022-05-31
Creditors
Current
4,474,737 GBP2023-05-31
3,400,695 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
384,315 GBP2023-05-31
40,349 GBP2022-05-31