Average Number of Employees
1702022-06-01 ~ 2023-05-31
1662021-06-01 ~ 2022-05-31
Turnover/Revenue
38,451,546 GBP2022-06-01 ~ 2023-05-31
39,098,984 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-14,817,253 GBP2022-06-01 ~ 2023-05-31
-15,904,007 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
23,634,293 GBP2022-06-01 ~ 2023-05-31
23,194,977 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-3,385,110 GBP2022-06-01 ~ 2023-05-31
-2,677,907 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-19,736,436 GBP2022-06-01 ~ 2023-05-31
-19,021,834 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
512,747 GBP2022-06-01 ~ 2023-05-31
1,495,236 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,097 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
511,919 GBP2022-06-01 ~ 2023-05-31
1,495,229 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
892,370 GBP2022-06-01 ~ 2023-05-31
1,979,689 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
17,557,915 GBP2023-05-31
16,407,316 GBP2022-05-31
Fixed Assets
17,557,915 GBP2023-05-31
16,407,316 GBP2022-05-31
Total Inventories
8,029,279 GBP2023-05-31
6,452,734 GBP2022-05-31
Debtors
Current
14,657,524 GBP2023-05-31
18,537,332 GBP2022-05-31
Cash at bank and in hand
7,037,078 GBP2023-05-31
7,233,714 GBP2022-05-31
Current Assets
29,723,881 GBP2023-05-31
32,223,780 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-6,446,964 GBP2023-05-31
-8,308,183 GBP2022-05-31
Net Current Assets/Liabilities
23,276,917 GBP2023-05-31
23,915,597 GBP2022-05-31
Total Assets Less Current Liabilities
40,834,832 GBP2023-05-31
40,322,913 GBP2022-05-31
Net Assets/Liabilities
40,834,832 GBP2023-05-31
39,942,462 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
100 GBP2021-06-01
Retained earnings (accumulated losses)
40,834,732 GBP2023-05-31
39,942,362 GBP2022-05-31
38,793,257 GBP2021-06-01
Equity
40,834,832 GBP2023-05-31
39,942,462 GBP2022-05-31
38,793,357 GBP2021-06-01
Retained earnings (accumulated losses), Restated amount
39,942,362 GBP2022-05-31
37,962,673 GBP2021-06-01
Restated amount
39,942,462 GBP2022-05-31
37,962,773 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
892,370 GBP2022-06-01 ~ 2023-05-31
1,979,689 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
892,370 GBP2022-06-01 ~ 2023-05-31
1,979,689 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
892,370 GBP2022-06-01 ~ 2023-05-31
1,979,689 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202022-06-01 ~ 2023-05-31
Furniture and fittings
102022-06-01 ~ 2023-05-31
Office equipment
202022-06-01 ~ 2023-05-31
Audit Fees/Expenses
58,500 GBP2022-06-01 ~ 2023-05-31
52,000 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
10,329,372 GBP2022-06-01 ~ 2023-05-31
8,794,632 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
1,055,306 GBP2022-06-01 ~ 2023-05-31
1,131,878 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
12,808,223 GBP2022-06-01 ~ 2023-05-31
11,141,837 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
225,217 GBP2022-06-01 ~ 2023-05-31
224,319 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-380,451 GBP2022-06-01 ~ 2023-05-31
-212,489 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
102,384 GBP2022-06-01 ~ 2023-05-31
284,094 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Buildings
18,391,337 GBP2023-05-31
16,838,581 GBP2022-05-31
Motor vehicles
1,127,066 GBP2023-05-31
1,062,206 GBP2022-05-31
Furniture and fittings
6,461,389 GBP2023-05-31
6,112,881 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
25,979,792 GBP2023-05-31
24,013,668 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-159,935 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-35,232 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-232,309 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
519,579 GBP2022-05-31
Furniture and fittings
4,100,098 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,606,352 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
192,128 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings, Owned/Freehold
460,321 GBP2022-06-01 ~ 2023-05-31
Owned/Freehold
965,242 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-135,235 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-14,482 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-149,717 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
576,472 GBP2023-05-31
Furniture and fittings
4,545,937 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,421,877 GBP2023-05-31
Property, Plant & Equipment
Buildings
15,091,869 GBP2023-05-31
13,851,906 GBP2022-05-31
Motor vehicles
550,594 GBP2023-05-31
542,627 GBP2022-05-31
Furniture and fittings
1,915,452 GBP2023-05-31
2,012,784 GBP2022-05-31
Raw materials and consumables
2,391,952 GBP2023-05-31
2,182,972 GBP2022-05-31
Finished Goods/Goods for Resale
5,637,327 GBP2023-05-31
4,269,762 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
7,747,197 GBP2023-05-31
8,101,961 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
5,712,645 GBP2023-05-31
9,487,352 GBP2022-05-31
Other Debtors
Current
71,106 GBP2023-05-31
279,422 GBP2022-05-31
Prepayments/Accrued Income
Current
1,126,576 GBP2023-05-31
668,597 GBP2022-05-31
Cash and Cash Equivalents
7,037,078 GBP2023-05-31
7,233,714 GBP2022-05-31
Trade Creditors/Trade Payables
Current
3,586,836 GBP2023-05-31
6,815,628 GBP2022-05-31
Taxation/Social Security Payable
Current
961,505 GBP2023-05-31
545,853 GBP2022-05-31
Other Creditors
Current
379,277 GBP2023-05-31
205,899 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
1,519,346 GBP2023-05-31
740,803 GBP2022-05-31
Creditors
Current
6,446,964 GBP2023-05-31
8,308,183 GBP2022-05-31
Net Deferred Tax Liability/Asset
-380,451 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
380,451 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,061,509 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
100 shares2022-05-31
Par Value of Share
Class 1 ordinary share
1.002022-06-01 ~ 2023-05-31