Cost of Sales
-38,871,059 GBP2023-06-01 ~ 2024-05-31
-50,045,888 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,946,658 GBP2023-06-01 ~ 2024-05-31
-3,607,294 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
4 GBP2023-06-01 ~ 2024-05-31
0 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-61,570 GBP2023-06-01 ~ 2024-05-31
590,442 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-06-01 ~ 2024-05-31
-81,786 GBP2022-06-01 ~ 2023-05-31
81,786 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
-61,570 GBP2023-06-01 ~ 2024-05-31
508,656 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
-61,570 GBP2023-06-01 ~ 2024-05-31
508,656 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
210,763 GBP2024-05-31
269,515 GBP2023-05-31
Fixed Assets - Investments
10,448 GBP2024-05-31
10,448 GBP2023-05-31
Fixed Assets
221,211 GBP2024-05-31
279,963 GBP2023-05-31
Debtors
10,359,217 GBP2024-05-31
10,869,234 GBP2023-05-31
Cash at bank and in hand
293,855 GBP2024-05-31
479,042 GBP2023-05-31
Current Assets
31,141,289 GBP2024-05-31
28,575,573 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-28,576,440 GBP2024-05-31
-25,546,708 GBP2023-05-31
Net Current Assets/Liabilities
2,564,849 GBP2024-05-31
3,028,865 GBP2023-05-31
Total Assets Less Current Liabilities
2,786,060 GBP2024-05-31
3,308,828 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-102,761 GBP2024-05-31
-69,350 GBP2023-05-31
Net Assets/Liabilities
2,683,299 GBP2024-05-31
3,239,478 GBP2023-05-31
Equity
Called up share capital
225,090 GBP2024-05-31
225,090 GBP2023-05-31
225,090 GBP2022-05-31
Share premium
75,000 GBP2024-05-31
75,000 GBP2023-05-31
75,000 GBP2022-05-31
Retained earnings (accumulated losses)
2,383,209 GBP2024-05-31
2,939,388 GBP2023-05-31
3,130,732 GBP2022-05-31
Equity
2,683,299 GBP2024-05-31
3,239,478 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
-61,570 GBP2023-06-01 ~ 2024-05-31
508,656 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-494,609 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
44,416 GBP2023-06-01 ~ 2024-05-31
28,856 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
292023-06-01 ~ 2024-05-31
322022-06-01 ~ 2023-05-31
Wages/Salaries
1,095,414 GBP2023-06-01 ~ 2024-05-31
1,375,658 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,326 GBP2023-06-01 ~ 2024-05-31
24,687 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,245,988 GBP2023-06-01 ~ 2024-05-31
1,570,386 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
90,150 GBP2023-06-01 ~ 2024-05-31
137,967 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
245,892 GBP2024-05-31
246,987 GBP2023-05-31
Plant and equipment
383,807 GBP2024-05-31
386,493 GBP2023-05-31
Furniture and fittings
31,089 GBP2024-05-31
31,089 GBP2023-05-31
Motor vehicles
349,867 GBP2024-05-31
339,396 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,010,655 GBP2024-05-31
1,003,965 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-24,480 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-28,653 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-54,228 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
245,892 GBP2024-05-31
246,367 GBP2023-05-31
Plant and equipment
359,004 GBP2024-05-31
343,443 GBP2023-05-31
Furniture and fittings
28,393 GBP2024-05-31
26,082 GBP2023-05-31
Motor vehicles
166,603 GBP2024-05-31
118,558 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
799,892 GBP2024-05-31
734,450 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
37 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
26,660 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
2,311 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
76,698 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,706 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,099 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-28,653 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,264 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-05-31
620 GBP2023-05-31
Plant and equipment
24,803 GBP2024-05-31
43,050 GBP2023-05-31
Furniture and fittings
2,696 GBP2024-05-31
5,007 GBP2023-05-31
Motor vehicles
183,264 GBP2024-05-31
220,838 GBP2023-05-31
Finished Goods/Goods for Resale
20,488,217 GBP2024-05-31
17,227,297 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
8,624,897 GBP2024-05-31
9,245,906 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
293,041 GBP2024-05-31
193,117 GBP2023-05-31
Other Debtors
Current
1,372,779 GBP2024-05-31
1,180,828 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
10,359,217 GBP2024-05-31
10,869,234 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
13,945,520 GBP2024-05-31
12,255,537 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
76,878 GBP2024-05-31
150,870 GBP2023-05-31
Other Remaining Borrowings
Current
5,856,887 GBP2024-05-31
3,502,716 GBP2023-05-31
Trade Creditors/Trade Payables
Current
7,681,620 GBP2024-05-31
8,148,874 GBP2023-05-31
Corporation Tax Payable
Current
81,150 GBP2024-05-31
136,687 GBP2023-05-31
Other Taxation & Social Security Payable
Current
500,191 GBP2024-05-31
352,801 GBP2023-05-31
Other Creditors
Current
0 GBP2024-05-31
69,302 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
434,194 GBP2024-05-31
929,921 GBP2023-05-31
Creditors
Current
28,576,440 GBP2024-05-31
25,546,708 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
102,761 GBP2024-05-31
69,350 GBP2023-05-31
Bank Borrowings
13,945,520 GBP2024-05-31
12,255,537 GBP2023-05-31
Total Borrowings
19,802,407 GBP2024-05-31
15,758,253 GBP2023-05-31
Current
19,802,407 GBP2024-05-31
15,758,253 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
76,878 GBP2024-05-31
150,870 GBP2023-05-31
Minimum gross finance lease payments owing
179,639 GBP2024-05-31
220,220 GBP2023-05-31
Equity
Called up share capital
225,090 GBP2024-05-31
225,090 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between two and five year
549,796 GBP2024-05-31
793,904 GBP2023-05-31