(expand)Amounts set aside to cover potential liabilities or losses
Deferred taxation
181,508 GBP2024-11-30
186,598 GBP2023-05-31
Turnover/Revenue
35,071,429 GBP2023-06-01 ~ 2024-11-30
23,519,529 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
31,927,096 GBP2023-06-01 ~ 2024-11-30
21,931,439 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
3,144,333 GBP2023-06-01 ~ 2024-11-30
1,588,090 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
2,811,949 GBP2023-06-01 ~ 2024-11-30
1,939,710 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
269,478 GBP2023-06-01 ~ 2024-11-30
-188,845 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
90,037 GBP2023-06-01 ~ 2024-11-30
54,205 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
179,441 GBP2023-06-01 ~ 2024-11-30
-243,050 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
97,921 GBP2023-06-01 ~ 2024-11-30
-120,386 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
81,520 GBP2023-06-01 ~ 2024-11-30
-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
81,520 GBP2023-06-01 ~ 2024-11-30
-6,293 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
1,247,532 GBP2024-11-30
1,420,180 GBP2023-05-31
Total Inventories
1,592,073 GBP2024-11-30
806,813 GBP2023-05-31
Debtors
5,129,775 GBP2024-11-30
5,415,554 GBP2023-05-31
Cash at bank and in hand
155,157 GBP2024-11-30
67,835 GBP2023-05-31
Current Assets
6,877,005 GBP2024-11-30
6,290,202 GBP2023-05-31
Creditors
Amounts falling due within one year
5,747,041 GBP2024-11-30
5,286,760 GBP2023-05-31
Net Current Assets/Liabilities
1,129,964 GBP2024-11-30
1,003,442 GBP2023-05-31
Total Assets Less Current Liabilities
2,377,496 GBP2024-11-30
2,423,622 GBP2023-05-31
Creditors
Amounts falling due after one year
693,331 GBP2024-11-30
1,212,496 GBP2023-05-31
Net Assets/Liabilities
1,502,657 GBP2024-11-30
1,024,528 GBP2023-05-31
Equity
Called up share capital
500,000 GBP2024-11-30
760 GBP2023-05-31
760 GBP2022-05-31
Revaluation reserve
189,939 GBP2024-11-30
189,939 GBP2023-05-31
73,568 GBP2022-05-31
Capital redemption reserve
6,840 GBP2024-11-30
6,840 GBP2023-05-31
6,840 GBP2022-05-31
Retained earnings (accumulated losses)
805,878 GBP2024-11-30
826,989 GBP2023-05-31
1,198,074 GBP2022-05-31
Equity
1,502,657 GBP2024-11-30
1,024,528 GBP2023-05-31
1,279,242 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
81,520 GBP2023-06-01 ~ 2024-11-30
-122,664 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
81,520 GBP2023-06-01 ~ 2024-11-30
-122,664 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-102,631 GBP2023-06-01 ~ 2024-11-30
-248,421 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-102,631 GBP2023-06-01 ~ 2024-11-30
-248,421 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-102,631 GBP2023-06-01 ~ 2024-11-30
-248,421 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
396,609 GBP2023-06-01 ~ 2024-11-30
-248,421 GBP2022-06-01 ~ 2023-05-31
Issue of Equity Instruments
Called up share capital
499,240 GBP2023-06-01 ~ 2024-11-30
Issue of Equity Instruments
499,240 GBP2023-06-01 ~ 2024-11-30
Equity - Income/Expense Recognised Directly
Called up share capital
499,240 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002023-06-01 ~ 2024-11-30
Furniture and fittings
15.002023-06-01 ~ 2024-11-30
Motor vehicles
17.002023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Depreciation Expense
217,859 GBP2023-06-01 ~ 2024-11-30
219,231 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,572,137 GBP2023-06-01 ~ 2024-11-30
2,414,709 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
399,471 GBP2023-06-01 ~ 2024-11-30
257,154 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,716 GBP2023-06-01 ~ 2024-11-30
49,384 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,046,324 GBP2023-06-01 ~ 2024-11-30
2,721,247 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
579,723 GBP2023-06-01 ~ 2024-11-30
218,007 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,090 GBP2023-06-01 ~ 2024-11-30
-72,988 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
68,565 GBP2023-06-01 ~ 2024-11-30
-46,180 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
All ordinary shares
102,631 GBP2023-06-01 ~ 2024-11-30
248,421 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
725,000 GBP2024-11-30
725,000 GBP2023-05-31
Plant and equipment
143,772 GBP2024-11-30
139,897 GBP2023-05-31
Furniture and fittings
37,540 GBP2024-11-30
37,364 GBP2023-05-31
Motor vehicles
983,444 GBP2024-11-30
1,057,032 GBP2023-05-31
Other
88,264 GBP2024-11-30
84,950 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,978,020 GBP2024-11-30
2,044,243 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-176,082 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Disposals
-176,082 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
14,583 GBP2024-11-30
14,583 GBP2023-05-31
Plant and equipment
112,299 GBP2024-11-30
94,025 GBP2023-05-31
Furniture and fittings
31,639 GBP2024-11-30
26,843 GBP2023-05-31
Motor vehicles
488,305 GBP2024-11-30
416,888 GBP2023-05-31
Other
83,662 GBP2024-11-30
71,724 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
730,488 GBP2024-11-30
624,063 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,274 GBP2023-06-01 ~ 2024-11-30
Furniture and fittings
4,796 GBP2023-06-01 ~ 2024-11-30
Motor vehicles
182,851 GBP2023-06-01 ~ 2024-11-30
Other
11,938 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
217,859 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-111,434 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-111,434 GBP2023-06-01 ~ 2024-11-30
Property, Plant & Equipment
Land and buildings
710,417 GBP2024-11-30
710,417 GBP2023-05-31
Plant and equipment
31,473 GBP2024-11-30
45,872 GBP2023-05-31
Furniture and fittings
5,901 GBP2024-11-30
10,521 GBP2023-05-31
Motor vehicles
495,139 GBP2024-11-30
640,144 GBP2023-05-31
Other
4,602 GBP2024-11-30
13,226 GBP2023-05-31
Motor vehicles, Under hire purchased contracts or finance leases
510,827 GBP2024-11-30
630,520 GBP2023-05-31
Raw Materials
147,420 GBP2024-11-30
52,512 GBP2023-05-31
Value of work in progress
1,444,653 GBP2024-11-30
754,301 GBP2023-05-31
Trade Debtors/Trade Receivables
3,285,641 GBP2024-11-30
2,048,775 GBP2023-05-31
Prepayments/Accrued Income
270,508 GBP2024-11-30
901,726 GBP2023-05-31
Amounts owed by directors
19,000 GBP2023-05-31
Other Debtors
1,175,670 GBP2024-11-30
686,704 GBP2023-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
182,215 GBP2024-11-30
170,887 GBP2023-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,655,223 GBP2024-11-30
2,518,704 GBP2023-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,501,016 GBP2024-11-30
2,277,252 GBP2023-05-31
Corporation Tax Payable
Amounts falling due within one year
114,600 GBP2024-11-30
32,479 GBP2023-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
39,439 GBP2024-11-30
81,463 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
151,039 GBP2024-11-30
156,882 GBP2023-05-31
Other Creditors
Amounts falling due within one year
41,670 GBP2024-11-30
49,093 GBP2023-05-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
176,982 GBP2024-11-30
426,968 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
216,349 GBP2024-11-30
485,528 GBP2023-05-31
Other Creditors
Amounts falling due after one year
300,000 GBP2024-11-30
300,000 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
151,039 GBP2024-11-30
156,882 GBP2023-05-31
Between one and five year
216,349 GBP2024-11-30
485,528 GBP2023-05-31
Minimum gross finance lease payments owing
367,388 GBP2024-11-30
642,410 GBP2023-05-31
Deferred Tax Liabilities
181,508 GBP2024-11-30
186,598 GBP2023-05-31
Par Value of Share
Class 2 ordinary share
1 shares2023-06-01 ~ 2024-11-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500,000 shares2024-11-30
760 shares2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,531 GBP2024-11-30
29,027 GBP2023-05-31
Between one and five year
9,044 GBP2024-11-30
23,593 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,575 GBP2024-11-30
52,620 GBP2023-05-31