(expand)Turnover/Revenue
23,519,529 GBP2022-06-01 ~ 2023-05-31
21,681,836 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
21,931,439 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,588,090 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,939,710 GBP2022-06-01 ~ 2023-05-31
1,775,734 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-188,845 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
54,205 GBP2022-06-01 ~ 2023-05-31
106,952 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-243,050 GBP2022-06-01 ~ 2023-05-31
400,292 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-120,386 GBP2022-06-01 ~ 2023-05-31
211,488 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-122,664 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
116,371 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
-6,293 GBP2022-06-01 ~ 2023-05-31
188,804 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
1,420,180 GBP2023-05-31
1,220,427 GBP2022-05-31
Total Inventories
806,813 GBP2023-05-31
Debtors
5,415,554 GBP2023-05-31
4,540,832 GBP2022-05-31
Cash at bank and in hand
67,835 GBP2023-05-31
373,777 GBP2022-05-31
Current Assets
6,290,202 GBP2023-05-31
Creditors
Amounts falling due within one year
5,286,760 GBP2023-05-31
4,394,789 GBP2022-05-31
Net Current Assets/Liabilities
1,003,442 GBP2023-05-31
Restated amount
1,721,119 GBP2022-05-31
Total Assets Less Current Liabilities
2,423,622 GBP2023-05-31
Restated amount
2,941,546 GBP2022-05-31
Creditors
Amounts falling due after one year
1,212,496 GBP2023-05-31
1,102,718 GBP2022-05-31
Net Assets/Liabilities
1,024,528 GBP2023-05-31
Restated amount
1,279,242 GBP2022-05-31
Equity
Called up share capital
760 GBP2023-05-31
760 GBP2022-05-31
760 GBP2021-05-31
Revaluation reserve
189,939 GBP2023-05-31
73,568 GBP2022-05-31
73,568 GBP2021-05-31
Capital redemption reserve
6,840 GBP2023-05-31
6,840 GBP2022-05-31
6,840 GBP2021-05-31
Retained earnings (accumulated losses)
826,989 GBP2023-05-31
1,198,074 GBP2022-05-31
1,123,481 GBP2021-05-31
Equity
1,024,528 GBP2023-05-31
Restated amount
1,279,242 GBP2022-05-31
1,204,649 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-122,664 GBP2022-06-01 ~ 2023-05-31
188,804 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-248,421 GBP2022-06-01 ~ 2023-05-31
-114,211 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-248,421 GBP2022-06-01 ~ 2023-05-31
-114,211 GBP2021-06-01 ~ 2022-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-248,421 GBP2022-06-01 ~ 2023-05-31
-114,211 GBP2021-06-01 ~ 2022-05-31
Equity - Income/Expense Recognised Directly
-248,421 GBP2022-06-01 ~ 2023-05-31
-114,211 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
-122,664 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-06-01 ~ 2023-05-31
Furniture and fittings
0.152022-06-01 ~ 2023-05-31
Motor vehicles
0.252022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
219,231 GBP2022-06-01 ~ 2023-05-31
108,944 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
2,414,709 GBP2022-06-01 ~ 2023-05-31
2,210,740 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
257,154 GBP2022-06-01 ~ 2023-05-31
250,728 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,384 GBP2022-06-01 ~ 2023-05-31
50,940 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,721,247 GBP2022-06-01 ~ 2023-05-31
2,512,408 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
218,007 GBP2022-06-01 ~ 2023-05-31
115,756 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,988 GBP2022-06-01 ~ 2023-05-31
185,945 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-46,180 GBP2022-06-01 ~ 2023-05-31
76,055 GBP2021-06-01 ~ 2022-05-31
Dividends Paid on Shares
All ordinary shares
248,421 GBP2022-06-01 ~ 2023-05-31
114,211 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
725,000 GBP2023-05-31
517,305 GBP2022-05-31
Plant and equipment
139,897 GBP2023-05-31
136,202 GBP2022-05-31
Furniture and fittings
37,364 GBP2023-05-31
37,188 GBP2022-05-31
Motor vehicles
1,057,032 GBP2023-05-31
1,017,948 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
2,044,243 GBP2023-05-31
1,782,064 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-120,725 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-120,725 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
66,307 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
66,307 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
14,583 GBP2023-05-31
50,064 GBP2022-05-31
Plant and equipment
94,025 GBP2023-05-31
80,288 GBP2022-05-31
Furniture and fittings
26,843 GBP2023-05-31
23,645 GBP2022-05-31
Motor vehicles
416,888 GBP2023-05-31
348,697 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
624,063 GBP2023-05-31
561,637 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,583 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
13,737 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
3,198 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
174,932 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,231 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-106,741 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,741 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
710,417 GBP2023-05-31
467,241 GBP2022-05-31
Plant and equipment
45,872 GBP2023-05-31
55,914 GBP2022-05-31
Furniture and fittings
10,521 GBP2023-05-31
13,543 GBP2022-05-31
Motor vehicles
640,144 GBP2023-05-31
669,251 GBP2022-05-31
Under hire purchased contracts or finance leases, Motor vehicles
630,520 GBP2023-05-31
654,254 GBP2022-05-31
Raw Materials
52,512 GBP2023-05-31
48,664 GBP2022-05-31
Value of work in progress
754,301 GBP2023-05-31
Trade Debtors/Trade Receivables
2,048,775 GBP2023-05-31
1,247,355 GBP2022-05-31
Prepayments/Accrued Income
901,726 GBP2023-05-31
900,790 GBP2022-05-31
Amounts owed by directors
19,000 GBP2023-05-31
462,204 GBP2022-05-31
Other Debtors
686,704 GBP2023-05-31
631,147 GBP2022-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
170,887 GBP2023-05-31
170,476 GBP2022-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,518,704 GBP2023-05-31
2,323,255 GBP2022-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,277,252 GBP2023-05-31
1,639,505 GBP2022-05-31
Corporation Tax Payable
Amounts falling due within one year
32,479 GBP2023-05-31
32,479 GBP2022-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
81,463 GBP2023-05-31
81,867 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
156,882 GBP2023-05-31
142,824 GBP2022-05-31
Other Creditors
Amounts falling due within one year
49,093 GBP2023-05-31
2,912 GBP2022-05-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
426,968 GBP2023-05-31
594,451 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
485,528 GBP2023-05-31
508,267 GBP2022-05-31
Other Creditors
Amounts falling due after one year
300,000 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
156,882 GBP2023-05-31
142,824 GBP2022-05-31
Between one and five year
485,528 GBP2023-05-31
508,267 GBP2022-05-31
Minimum gross finance lease payments owing
642,410 GBP2023-05-31
651,091 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
186,598 GBP2023-05-31
259,586 GBP2022-05-31
Deferred Tax Liabilities
186,598 GBP2023-05-31
259,586 GBP2022-05-31
Par Value of Share
Class 2 ordinary share
1 shares2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
760 shares2023-05-31
760 shares2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,027 GBP2023-05-31
46,011 GBP2022-05-31
Between one and five year
23,593 GBP2023-05-31
32,683 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
52,620 GBP2023-05-31
78,694 GBP2022-05-31