Average Number of Employees
1342023-06-01 ~ 2024-05-31
1372022-06-01 ~ 2023-05-31
Turnover/Revenue
14,370,133 GBP2023-06-01 ~ 2024-05-31
15,266,726 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-11,346,807 GBP2023-06-01 ~ 2024-05-31
-11,611,372 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
3,023,326 GBP2023-06-01 ~ 2024-05-31
3,655,354 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-1,569,404 GBP2023-06-01 ~ 2024-05-31
-1,622,223 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,453,922 GBP2023-06-01 ~ 2024-05-31
2,033,131 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
89,160 GBP2023-06-01 ~ 2024-05-31
12,586 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
-266,209 GBP2023-06-01 ~ 2024-05-31
-159,502 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,276,873 GBP2023-06-01 ~ 2024-05-31
1,886,215 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
5,137,878 GBP2024-05-31
4,488,026 GBP2023-05-31
3,191,671 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
944,556 GBP2023-06-01 ~ 2024-05-31
1,548,505 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-294,704 GBP2023-06-01 ~ 2024-05-31
-252,150 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
6,573,636 GBP2024-05-31
5,314,536 GBP2023-05-31
Fixed Assets
6,573,636 GBP2024-05-31
5,314,536 GBP2023-05-31
Total Inventories
297,757 GBP2024-05-31
178,182 GBP2023-05-31
Debtors
Current
1,993,166 GBP2024-05-31
1,697,917 GBP2023-05-31
Cash at bank and in hand
3,740,833 GBP2024-05-31
3,656,738 GBP2023-05-31
Current Assets
6,031,756 GBP2024-05-31
5,532,837 GBP2023-05-31
Net Current Assets/Liabilities
3,885,728 GBP2024-05-31
3,138,892 GBP2023-05-31
Total Assets Less Current Liabilities
10,459,364 GBP2024-05-31
8,453,428 GBP2023-05-31
Net Assets/Liabilities
5,137,980 GBP2024-05-31
4,488,128 GBP2023-05-31
Equity
Called up share capital
102 GBP2024-05-31
102 GBP2023-05-31
Equity
5,137,980 GBP2024-05-31
4,488,128 GBP2023-05-31
Audit Fees/Expenses
12,000 GBP2023-06-01 ~ 2024-05-31
12,000 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,817,978 GBP2023-06-01 ~ 2024-05-31
4,765,598 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
443,581 GBP2023-06-01 ~ 2024-05-31
472,884 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,439,564 GBP2023-06-01 ~ 2024-05-31
5,418,863 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
18,017 GBP2023-06-01 ~ 2024-05-31
19,136 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
332,187 GBP2023-06-01 ~ 2024-05-31
245,106 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
319,219 GBP2023-06-01 ~ 2024-05-31
377,295 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
294,704 GBP2023-06-01 ~ 2024-05-31
252,150 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,193,028 GBP2024-05-31
8,387,355 GBP2023-05-31
Motor vehicles
111,651 GBP2024-05-31
111,651 GBP2023-05-31
Computers
108,085 GBP2024-05-31
89,509 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
9,541,650 GBP2024-05-31
8,703,881 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,498,975 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-3,498,975 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,236,191 GBP2023-05-31
Motor vehicles
82,276 GBP2023-05-31
Computers
23,269 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,389,345 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
524,227 GBP2023-06-01 ~ 2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
899,456 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
899,456 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,845,014 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,845,014 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,777,734 GBP2024-05-31
Motor vehicles
89,620 GBP2024-05-31
Computers
43,432 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,968,014 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
6,415,294 GBP2024-05-31
5,151,164 GBP2023-05-31
Motor vehicles
22,031 GBP2024-05-31
29,375 GBP2023-05-31
Computers
64,653 GBP2024-05-31
66,240 GBP2023-05-31
Land and buildings
71,658 GBP2024-05-31
67,757 GBP2023-05-31
Under hire purchased contracts or finance leases, Plant and equipment
5,151,293 GBP2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
4,531,425 GBP2023-05-31
Under hire purchased contracts or finance leases
5,151,293 GBP2024-05-31
4,531,425 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,495,603 GBP2024-05-31
1,291,457 GBP2023-05-31
Other Debtors
Current
383,405 GBP2024-05-31
272,357 GBP2023-05-31
Prepayments/Accrued Income
Current
114,158 GBP2024-05-31
134,103 GBP2023-05-31
Bank Overdrafts
-4,416 GBP2024-05-31
-41,580 GBP2023-05-31
Cash and Cash Equivalents
3,736,417 GBP2024-05-31
3,615,158 GBP2023-05-31
Bank Overdrafts
Current
4,416 GBP2024-05-31
41,580 GBP2023-05-31
Trade Creditors/Trade Payables
Current
498,699 GBP2024-05-31
490,119 GBP2023-05-31
Corporation Tax Payable
Current
113 GBP2024-05-31
132,308 GBP2023-05-31
Taxation/Social Security Payable
Current
122,637 GBP2024-05-31
132,980 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
1,141,865 GBP2024-05-31
1,350,331 GBP2023-05-31
Other Creditors
Current
83,265 GBP2024-05-31
82,268 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
295,033 GBP2024-05-31
164,359 GBP2023-05-31
Creditors
Current
2,146,028 GBP2024-05-31
2,393,945 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
4,141,379 GBP2024-05-31
3,117,482 GBP2023-05-31
Creditors
Non-current
4,141,379 GBP2024-05-31
3,117,482 GBP2023-05-31
Net Deferred Tax Liability/Asset
1,180,005 GBP2024-05-31
847,818 GBP2023-05-31
602,712 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
332,187 GBP2023-06-01 ~ 2024-05-31
245,106 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,599,476 GBP2024-05-31
854,700 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-05-31
500 shares2023-05-31
Par Value of Share
Class 1 ordinary share
0.202023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2024-05-31
10 shares2023-05-31
Par Value of Share
Class 2 ordinary share
0.202023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
162,147 GBP2024-05-31
162,147 GBP2023-05-31
Between one and five year
751,681 GBP2024-05-31
778,248 GBP2023-05-31
More than five year
137,500 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
913,828 GBP2024-05-31
1,077,895 GBP2023-05-31