Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
18,181,375 GBP2024-06-01 ~ 2025-05-31
17,060,048 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
11,033,977 GBP2024-06-01 ~ 2025-05-31
11,662,015 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
7,147,398 GBP2024-06-01 ~ 2025-05-31
5,398,033 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
633,785 GBP2024-06-01 ~ 2025-05-31
671,936 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
3,059,065 GBP2024-06-01 ~ 2025-05-31
2,937,182 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
3,530,291 GBP2024-06-01 ~ 2025-05-31
1,860,509 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
29,957 GBP2024-06-01 ~ 2025-05-31
40,120 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
15 GBP2024-06-01 ~ 2025-05-31
15 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
3,560,233 GBP2024-06-01 ~ 2025-05-31
1,900,614 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
846,237 GBP2024-06-01 ~ 2025-05-31
446,069 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
2,713,996 GBP2024-06-01 ~ 2025-05-31
1,454,545 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
2,713,996 GBP2024-06-01 ~ 2025-05-31
1,454,545 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
620,574 GBP2025-05-31
815,681 GBP2024-05-31
Fixed Assets - Investments
200 GBP2025-05-31
200 GBP2024-05-31
Fixed Assets
620,774 GBP2025-05-31
815,881 GBP2024-05-31
Total Inventories
1,907,777 GBP2025-05-31
1,829,904 GBP2024-05-31
Debtors
3,088,618 GBP2025-05-31
3,164,120 GBP2024-05-31
Cash at bank and in hand
3,106,697 GBP2025-05-31
5,343,904 GBP2024-05-31
Current Assets
8,103,092 GBP2025-05-31
10,337,928 GBP2024-05-31
Creditors
Current
5,329,014 GBP2025-05-31
8,015,172 GBP2024-05-31
Net Current Assets/Liabilities
2,774,078 GBP2025-05-31
2,322,756 GBP2024-05-31
Total Assets Less Current Liabilities
3,394,852 GBP2025-05-31
3,138,637 GBP2024-05-31
Net Assets/Liabilities
3,332,766 GBP2025-05-31
3,018,770 GBP2024-05-31
Equity
Called up share capital
100 GBP2025-05-31
100 GBP2024-05-31
100 GBP2023-05-31
Retained earnings (accumulated losses)
3,332,666 GBP2025-05-31
3,018,670 GBP2024-05-31
2,564,125 GBP2023-05-31
Equity
3,332,766 GBP2025-05-31
3,018,770 GBP2024-05-31
2,564,225 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-2,400,000 GBP2024-06-01 ~ 2025-05-31
-1,000,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-2,400,000 GBP2024-06-01 ~ 2025-05-31
-1,000,000 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,713,996 GBP2024-06-01 ~ 2025-05-31
1,454,545 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
3,142,067 GBP2024-06-01 ~ 2025-05-31
3,072,878 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
348,104 GBP2024-06-01 ~ 2025-05-31
312,146 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
232,007 GBP2024-06-01 ~ 2025-05-31
207,176 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,722,178 GBP2024-06-01 ~ 2025-05-31
3,592,200 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
912024-06-01 ~ 2025-05-31
982023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
452,909 GBP2024-06-01 ~ 2025-05-31
263,248 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
18,200 GBP2024-06-01 ~ 2025-05-31
15,000 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
904,018 GBP2024-06-01 ~ 2025-05-31
470,533 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
890,058 GBP2024-06-01 ~ 2025-05-31
475,154 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,456 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,456 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,302,097 GBP2025-05-31
2,202,463 GBP2024-05-31
Furniture and fittings
678,227 GBP2025-05-31
668,787 GBP2024-05-31
Land and buildings, Short leasehold
805,725 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,905,998 GBP2025-05-31
1,741,403 GBP2024-05-31
Furniture and fittings
645,410 GBP2025-05-31
632,892 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
164,595 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
12,518 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
804,398 GBP2025-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
1,327 GBP2025-05-31
Plant and equipment
396,099 GBP2025-05-31
461,060 GBP2024-05-31
Furniture and fittings
32,817 GBP2025-05-31
35,895 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
226,290 GBP2025-05-31
156,881 GBP2024-05-31
Computers
695,744 GBP2025-05-31
668,596 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
4,708,083 GBP2025-05-31
4,502,452 GBP2024-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-47,200 GBP2024-06-01 ~ 2025-05-31
Computers
-5,486 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-52,686 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
117,419 GBP2025-05-31
137,082 GBP2024-05-31
Computers
614,284 GBP2025-05-31
568,055 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,087,509 GBP2025-05-31
3,686,771 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
27,537 GBP2024-06-01 ~ 2025-05-31
Computers
51,200 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
452,909 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-47,200 GBP2024-06-01 ~ 2025-05-31
Computers
-4,971 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,171 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Motor vehicles
108,871 GBP2025-05-31
19,799 GBP2024-05-31
Computers
81,460 GBP2025-05-31
100,541 GBP2024-05-31
Merchandise
725,618 GBP2025-05-31
662,939 GBP2024-05-31
Value of work in progress
53,586 GBP2025-05-31
147,276 GBP2024-05-31
Finished Goods
1,128,573 GBP2025-05-31
1,019,689 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
2,696,793 GBP2025-05-31
2,745,270 GBP2024-05-31
Other Debtors
Current
10,973 GBP2025-05-31
534 GBP2024-05-31
Prepayments
Current
337,721 GBP2025-05-31
348,363 GBP2024-05-31
Debtors
Current, Amounts falling due within one year
3,088,618 GBP2025-05-31
3,164,120 GBP2024-05-31
Trade Creditors/Trade Payables
Current
694,272 GBP2025-05-31
872,499 GBP2024-05-31
Corporation Tax Payable
Current
500,963 GBP2025-05-31
470,533 GBP2024-05-31
Other Taxation & Social Security Payable
Current
157,660 GBP2025-05-31
188,515 GBP2024-05-31
Other Creditors
Current
113,719 GBP2025-05-31
442,691 GBP2024-05-31
Accrued Liabilities
Current
350,217 GBP2025-05-31
293,835 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,880 GBP2025-05-31
269,632 GBP2024-05-31
Between one and five year
862,960 GBP2025-05-31
844,848 GBP2024-05-31
More than five year
3,386,251 GBP2025-05-31
3,307,215 GBP2024-05-31
All periods
4,473,091 GBP2025-05-31
4,421,695 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
62,086 GBP2025-05-31
119,867 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
2,713,996 GBP2024-06-01 ~ 2025-05-31