Average Number of Employees
502024-06-01 ~ 2024-12-31
652023-06-01 ~ 2024-05-31
Property, Plant & Equipment
1,001,242 GBP2024-12-31
1,219,702 GBP2024-05-31
Fixed Assets - Investments
5,000 GBP2024-05-31
Fixed Assets
1,001,242 GBP2024-12-31
1,224,702 GBP2024-05-31
Total Inventories
1,904,536 GBP2024-12-31
1,726,411 GBP2024-05-31
Debtors
Current
2,308,094 GBP2024-12-31
1,278,400 GBP2024-05-31
Cash at bank and in hand
543,759 GBP2024-12-31
598,074 GBP2024-05-31
Current Assets
4,756,389 GBP2024-12-31
3,602,885 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-2,042,233 GBP2024-12-31
Net Current Assets/Liabilities
2,714,156 GBP2024-12-31
1,852,318 GBP2024-05-31
Total Assets Less Current Liabilities
3,715,398 GBP2024-12-31
3,077,020 GBP2024-05-31
Net Assets/Liabilities
3,511,352 GBP2024-12-31
2,638,082 GBP2024-05-31
Equity
Called up share capital
93,000 GBP2024-12-31
93,000 GBP2024-05-31
93,000 GBP2023-06-01
Capital redemption reserve
70 GBP2024-12-31
70 GBP2024-05-31
70 GBP2023-06-01
Retained earnings (accumulated losses)
3,418,282 GBP2024-12-31
2,545,012 GBP2024-05-31
2,377,570 GBP2023-06-01
Equity
3,511,352 GBP2024-12-31
2,638,082 GBP2024-05-31
2,470,640 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,034,070 GBP2024-06-01 ~ 2024-12-31
941,245 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
1,034,070 GBP2024-06-01 ~ 2024-12-31
941,245 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-160,800 GBP2024-06-01 ~ 2024-12-31
-773,803 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-160,800 GBP2024-06-01 ~ 2024-12-31
-773,803 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,908,149 GBP2024-12-31
2,908,149 GBP2024-05-31
Furniture and fittings
1,491,658 GBP2024-12-31
1,489,240 GBP2024-05-31
Motor vehicles
301,408 GBP2024-12-31
493,785 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
4,701,215 GBP2024-12-31
4,891,174 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-265,692 GBP2024-06-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-265,692 GBP2024-06-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,346,623 GBP2024-05-31
Furniture and fittings
1,080,034 GBP2024-05-31
Motor vehicles
244,815 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,671,472 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
41,298 GBP2024-06-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
51,762 GBP2024-06-01 ~ 2024-12-31
Owned/Freehold
161,630 GBP2024-06-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-133,129 GBP2024-06-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-133,129 GBP2024-06-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,415,193 GBP2024-12-31
Furniture and fittings
1,121,332 GBP2024-12-31
Motor vehicles
163,448 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,699,973 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
492,956 GBP2024-12-31
561,526 GBP2024-05-31
Furniture and fittings
370,326 GBP2024-12-31
409,206 GBP2024-05-31
Motor vehicles
137,960 GBP2024-12-31
248,970 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
1,171,122 GBP2024-12-31
391,534 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
712,501 GBP2024-12-31
476,631 GBP2024-05-31
Other Debtors
Current
137,771 GBP2024-12-31
88,327 GBP2024-05-31
Prepayments/Accrued Income
Current
161,529 GBP2024-12-31
321,908 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
125,171 GBP2024-12-31
Bank Borrowings
Current
150,000 GBP2024-12-31
150,000 GBP2024-05-31
Trade Creditors/Trade Payables
Current
189,892 GBP2024-12-31
557,719 GBP2024-05-31
Corporation Tax Payable
Current
109,367 GBP2024-05-31
Taxation/Social Security Payable
Current
212,892 GBP2024-12-31
131,905 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
25,424 GBP2024-12-31
53,988 GBP2024-05-31
Other Creditors
Current
12,434 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
1,464,025 GBP2024-12-31
735,154 GBP2024-05-31
Creditors
Current
2,042,233 GBP2024-12-31
1,750,567 GBP2024-05-31
Bank Borrowings
Non-current
62,500 GBP2024-12-31
150,000 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
58,810 GBP2024-12-31
103,846 GBP2024-05-31
Creditors
Non-current
121,310 GBP2024-12-31
253,846 GBP2024-05-31
Bank Borrowings
Current, Amounts falling due within one year
150,000 GBP2024-12-31
Non-current, Between one and two years
62,500 GBP2024-12-31
150,000 GBP2024-05-31
Total Borrowings
212,500 GBP2024-12-31
300,000 GBP2024-05-31
Minimum gross finance lease payments owing
84,234 GBP2024-12-31
157,834 GBP2024-05-31
Net Deferred Tax Liability/Asset
-82,736 GBP2024-12-31
-185,092 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
102,356 GBP2024-06-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-161,628 GBP2024-12-31
-185,092 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
93,000 shares2024-12-31
93,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2024-12-31