Cost of Sales
-93,118,286 GBP2022-06-01 ~ 2023-05-31
-80,978,205 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-3,462,880 GBP2022-06-01 ~ 2023-05-31
-3,253,667 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
4,409 GBP2022-06-01 ~ 2023-05-31
316 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,602,313 GBP2022-06-01 ~ 2023-05-31
2,035,355 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,349,527 GBP2022-06-01 ~ 2023-05-31
1,651,182 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Goodwill
-46,939 GBP2023-05-31
-70,409 GBP2022-05-31
Property, Plant & Equipment
1,928,128 GBP2023-05-31
1,843,217 GBP2022-05-31
Investment Property
1,434,000 GBP2023-05-31
320,442 GBP2022-05-31
Fixed Assets
3,315,189 GBP2023-05-31
2,093,250 GBP2022-05-31
Debtors
6,458,445 GBP2023-05-31
5,373,539 GBP2022-05-31
Cash at bank and in hand
2,030,709 GBP2023-05-31
2,300,776 GBP2022-05-31
Current Assets
14,874,245 GBP2023-05-31
13,428,480 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-8,735,483 GBP2023-05-31
-7,126,575 GBP2022-05-31
Net Current Assets/Liabilities
6,138,762 GBP2023-05-31
6,301,905 GBP2022-05-31
Total Assets Less Current Liabilities
9,453,951 GBP2023-05-31
8,395,155 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-05-31
-3,155 GBP2022-05-31
Net Assets/Liabilities
9,341,750 GBP2023-05-31
8,250,823 GBP2022-05-31
Equity
Called up share capital
112 GBP2023-05-31
112 GBP2022-05-31
112 GBP2021-05-31
Revaluation reserve
403,082 GBP2023-05-31
378,127 GBP2022-05-31
434,489 GBP2021-05-31
Other miscellaneous reserve
978,181 GBP2023-05-31
978,181 GBP2022-05-31
978,181 GBP2021-05-31
Retained earnings (accumulated losses)
7,960,375 GBP2023-05-31
6,894,403 GBP2022-05-31
5,258,459 GBP2021-05-31
Equity
9,341,750 GBP2023-05-31
8,250,823 GBP2022-05-31
6,671,241 GBP2021-05-31
Audit Fees/Expenses
34,000 GBP2022-06-01 ~ 2023-05-31
15,730 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,976 GBP2022-06-01 ~ 2023-05-31
30,438 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
962022-06-01 ~ 2023-05-31
972021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
456,641 GBP2022-06-01 ~ 2023-05-31
272,760 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
211,934 GBP2022-06-01 ~ 2023-05-31
245,841 GBP2021-06-01 ~ 2022-05-31
Investment Property - Fair Value Model
1,434,000 GBP2023-05-31
320,442 GBP2022-05-31
Intangible Assets - Gross Cost
Goodwill
-117,349 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
-70,410 GBP2023-05-31
-46,940 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
-23,470 GBP2022-06-01 ~ 2023-05-31
Trade Debtors/Trade Receivables
Current
4,710,284 GBP2023-05-31
3,865,269 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
21,227 GBP2023-05-31
21,228 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
1,469,002 GBP2023-05-31
1,169,002 GBP2022-05-31
Other Debtors
Current
64,725 GBP2023-05-31
65,316 GBP2022-05-31
Prepayments/Accrued Income
Current
193,207 GBP2023-05-31
252,724 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
6,458,445 GBP2023-05-31
5,373,539 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
940,000 GBP2023-05-31
940,000 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
735,045 GBP2023-05-31
597,735 GBP2022-05-31
Plant and equipment
2,258,452 GBP2023-05-31
2,150,870 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
3,933,497 GBP2023-05-31
3,688,605 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-49,013 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-49,013 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
69,911 GBP2023-05-31
46,411 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
144,536 GBP2023-05-31
125,463 GBP2022-05-31
Plant and equipment
1,790,922 GBP2023-05-31
1,673,514 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,005,369 GBP2023-05-31
1,845,388 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
23,500 GBP2022-06-01 ~ 2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
19,073 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
119,910 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,483 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,502 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,502 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
870,089 GBP2023-05-31
893,589 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
590,509 GBP2023-05-31
472,272 GBP2022-05-31
Plant and equipment
467,530 GBP2023-05-31
477,356 GBP2022-05-31
Finished Goods/Goods for Resale
6,096,756 GBP2023-05-31
5,547,078 GBP2022-05-31
Trade Creditors/Trade Payables
Current
7,369,159 GBP2023-05-31
5,524,518 GBP2022-05-31
Corporation Tax Payable
Current
281,762 GBP2023-05-31
374,962 GBP2022-05-31
Other Taxation & Social Security Payable
Current
497,155 GBP2023-05-31
396,208 GBP2022-05-31
Other Creditors
Current
106,068 GBP2023-05-31
186,587 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
481,339 GBP2023-05-31
552,165 GBP2022-05-31
Creditors
Current
8,735,483 GBP2023-05-31
7,126,575 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
12 shares2023-05-31
Par Value of Share
Class 2 ordinary share
1 GBP2022-06-01 ~ 2023-05-31
Equity
Called up share capital
112 GBP2023-05-31
112 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
279,000 GBP2023-05-31
58,000 GBP2022-05-31
Between two and five year
1,000,000 GBP2023-05-31
More than five year
41,667 GBP2023-05-31