Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
17,060,048 GBP2023-06-01 ~ 2024-05-31
16,922,854 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
11,662,015 GBP2023-06-01 ~ 2024-05-31
11,209,494 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
5,398,033 GBP2023-06-01 ~ 2024-05-31
5,713,360 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
671,936 GBP2023-06-01 ~ 2024-05-31
692,661 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
2,937,182 GBP2023-06-01 ~ 2024-05-31
2,643,297 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,860,509 GBP2023-06-01 ~ 2024-05-31
2,448,035 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
40,120 GBP2023-06-01 ~ 2024-05-31
4,844 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
15 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
1,900,614 GBP2023-06-01 ~ 2024-05-31
2,452,879 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
446,069 GBP2023-06-01 ~ 2024-05-31
455,209 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,454,545 GBP2023-06-01 ~ 2024-05-31
1,997,670 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
1,454,545 GBP2023-06-01 ~ 2024-05-31
1,997,670 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
815,681 GBP2024-05-31
935,350 GBP2023-05-31
Fixed Assets - Investments
200 GBP2024-05-31
200 GBP2023-05-31
Fixed Assets
815,881 GBP2024-05-31
935,550 GBP2023-05-31
Total Inventories
1,829,904 GBP2024-05-31
2,748,592 GBP2023-05-31
Debtors
3,164,120 GBP2024-05-31
2,931,246 GBP2023-05-31
Cash at bank and in hand
5,343,904 GBP2024-05-31
2,457,338 GBP2023-05-31
Current Assets
10,337,928 GBP2024-05-31
8,137,176 GBP2023-05-31
Creditors
Current
8,015,172 GBP2024-05-31
6,364,170 GBP2023-05-31
Net Current Assets/Liabilities
2,322,756 GBP2024-05-31
1,773,006 GBP2023-05-31
Total Assets Less Current Liabilities
3,138,637 GBP2024-05-31
2,708,556 GBP2023-05-31
Net Assets/Liabilities
3,018,770 GBP2024-05-31
2,564,225 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
100 GBP2022-05-31
Retained earnings (accumulated losses)
3,018,670 GBP2024-05-31
2,564,125 GBP2023-05-31
2,066,455 GBP2022-05-31
Equity
3,018,770 GBP2024-05-31
2,564,225 GBP2023-05-31
2,066,555 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-06-01 ~ 2024-05-31
-1,500,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-1,000,000 GBP2023-06-01 ~ 2024-05-31
-1,500,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,454,545 GBP2023-06-01 ~ 2024-05-31
1,997,670 GBP2022-06-01 ~ 2023-05-31
Bank Overdrafts
-116,770 GBP2022-05-31
Wages/Salaries
3,072,878 GBP2023-06-01 ~ 2024-05-31
2,868,277 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
312,146 GBP2023-06-01 ~ 2024-05-31
293,182 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
207,176 GBP2023-06-01 ~ 2024-05-31
186,526 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,592,200 GBP2023-06-01 ~ 2024-05-31
3,347,985 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
982023-06-01 ~ 2024-05-31
972022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
263,248 GBP2023-06-01 ~ 2024-05-31
248,770 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
15,000 GBP2023-06-01 ~ 2024-05-31
13,800 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
470,533 GBP2023-06-01 ~ 2024-05-31
393,794 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
475,154 GBP2023-06-01 ~ 2024-05-31
613,220 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,456 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,456 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,202,463 GBP2024-05-31
2,186,986 GBP2023-05-31
Furniture and fittings
668,787 GBP2024-05-31
664,460 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-71,177 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
805,725 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,741,403 GBP2024-05-31
1,646,328 GBP2023-05-31
Furniture and fittings
632,892 GBP2024-05-31
621,120 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
166,252 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
11,772 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-71,177 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
607,339 GBP2024-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
198,386 GBP2024-05-31
Plant and equipment
461,060 GBP2024-05-31
540,658 GBP2023-05-31
Furniture and fittings
35,895 GBP2024-05-31
43,340 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
156,881 GBP2024-05-31
156,881 GBP2023-05-31
Computers
668,596 GBP2024-05-31
631,041 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
4,502,452 GBP2024-05-31
4,445,093 GBP2023-05-31
Property, Plant & Equipment - Disposals
Computers
-15,043 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-86,220 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
137,082 GBP2024-05-31
118,847 GBP2023-05-31
Computers
568,055 GBP2024-05-31
529,128 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,686,771 GBP2024-05-31
3,509,743 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
18,235 GBP2023-06-01 ~ 2024-05-31
Computers
53,970 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
263,248 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-15,043 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-86,220 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles
19,799 GBP2024-05-31
38,034 GBP2023-05-31
Computers
100,541 GBP2024-05-31
101,913 GBP2023-05-31
Merchandise
662,939 GBP2024-05-31
1,276,176 GBP2023-05-31
Value of work in progress
147,276 GBP2024-05-31
23,822 GBP2023-05-31
Finished Goods
1,019,689 GBP2024-05-31
1,448,594 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,745,270 GBP2024-05-31
2,527,620 GBP2023-05-31
Other Debtors
Current
534 GBP2024-05-31
10,327 GBP2023-05-31
Prepayments
Current
348,363 GBP2024-05-31
305,961 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
3,164,120 GBP2024-05-31
Current, Amounts falling due within one year
2,931,246 GBP2023-05-31
Trade Creditors/Trade Payables
Current
872,499 GBP2024-05-31
902,929 GBP2023-05-31
Corporation Tax Payable
Current
470,533 GBP2024-05-31
393,794 GBP2023-05-31
Other Taxation & Social Security Payable
Current
188,515 GBP2024-05-31
200,504 GBP2023-05-31
Other Creditors
Current
442,691 GBP2024-05-31
110,821 GBP2023-05-31
Accrued Liabilities
Current
293,835 GBP2024-05-31
257,825 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
269,632 GBP2024-05-31
313,252 GBP2023-05-31
Between one and five year
844,848 GBP2024-05-31
885,508 GBP2023-05-31
More than five year
3,307,215 GBP2024-05-31
3,515,467 GBP2023-05-31
All periods
4,421,695 GBP2024-05-31
4,714,227 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,867 GBP2024-05-31
144,331 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,454,545 GBP2023-06-01 ~ 2024-05-31