Cost of Sales
-161,367,248 GBP2023-06-03 ~ 2024-05-31
-157,306,620 GBP2022-05-28 ~ 2023-06-02
Distribution Costs
-15,529,293 GBP2023-06-03 ~ 2024-05-31
-13,784,492 GBP2022-05-28 ~ 2023-06-02
Administrative Expenses
-5,445,140 GBP2023-06-03 ~ 2024-05-31
-3,258,795 GBP2022-05-28 ~ 2023-06-02
Profit/Loss on Ordinary Activities Before Tax
3,543,741 GBP2023-06-03 ~ 2024-05-31
2,132,071 GBP2022-05-28 ~ 2023-06-02
Profit/Loss
2,658,340 GBP2023-06-03 ~ 2024-05-31
1,732,071 GBP2022-05-28 ~ 2023-06-02
Intangible Assets
Other
40,000 GBP2024-05-31
40,000 GBP2023-06-02
Property, Plant & Equipment
14,196,377 GBP2024-05-31
12,440,409 GBP2023-06-02
Investment Property
347,467 GBP2024-05-31
347,467 GBP2023-06-02
Fixed Assets - Investments
2,329 GBP2024-05-31
2,329 GBP2023-06-02
Fixed Assets
14,586,173 GBP2024-05-31
12,830,205 GBP2023-06-02
Debtors
29,028,331 GBP2024-05-31
28,618,767 GBP2023-06-02
Cash at bank and in hand
2,386,906 GBP2024-05-31
2,383,988 GBP2023-06-02
Current Assets
32,521,476 GBP2024-05-31
32,041,761 GBP2023-06-02
Creditors
Current, Amounts falling due within one year
-25,750,351 GBP2024-05-31
-26,071,000 GBP2023-06-02
Net Current Assets/Liabilities
6,771,125 GBP2024-05-31
5,970,761 GBP2023-06-02
Total Assets Less Current Liabilities
21,357,298 GBP2024-05-31
18,800,966 GBP2023-06-02
Creditors
Non-current, Amounts falling due after one year
-5,250,200 GBP2024-05-31
-5,492,208 GBP2023-06-02
Net Assets/Liabilities
14,769,763 GBP2024-05-31
12,361,423 GBP2023-06-02
Equity
Called up share capital
50,000 GBP2024-05-31
50,000 GBP2023-06-02
50,000 GBP2022-05-27
Revaluation reserve
102,703 GBP2024-05-31
105,816 GBP2023-06-02
108,929 GBP2022-05-27
Retained earnings (accumulated losses)
14,617,060 GBP2024-05-31
12,205,607 GBP2023-06-02
10,670,423 GBP2022-05-27
Equity
14,769,763 GBP2024-05-31
12,361,423 GBP2023-06-02
Profit/Loss
Retained earnings (accumulated losses)
2,658,340 GBP2023-06-03 ~ 2024-05-31
1,732,071 GBP2022-05-28 ~ 2023-06-02
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2022-05-28 ~ 2023-06-02
Dividends Paid
-250,000 GBP2023-06-03 ~ 2024-05-31
Audit Fees/Expenses
28,250 GBP2023-06-03 ~ 2024-05-31
23,000 GBP2022-05-28 ~ 2023-06-02
Average Number of Employees
2182023-06-03 ~ 2024-05-31
1982022-05-28 ~ 2023-06-02
Wages/Salaries
11,770,316 GBP2023-06-03 ~ 2024-05-31
10,668,844 GBP2022-05-28 ~ 2023-06-02
Pension & Other Post-employment Benefit Costs/Other Pension Costs
364,763 GBP2023-06-03 ~ 2024-05-31
323,541 GBP2022-05-28 ~ 2023-06-02
Staff Costs/Employee Benefits Expense
13,459,215 GBP2023-06-03 ~ 2024-05-31
12,122,505 GBP2022-05-28 ~ 2023-06-02
Director Remuneration
2,645,917 GBP2023-06-03 ~ 2024-05-31
2,730,075 GBP2022-05-28 ~ 2023-06-02
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
390,000 GBP2023-06-03 ~ 2024-05-31
615,000 GBP2022-05-28 ~ 2023-06-02
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
40,000 GBP2023-06-02
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2023-06-02
Intangible Assets
Patents/Trademarks/Licences/Concessions
40,000 GBP2024-05-31
40,000 GBP2023-06-02
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,490,065 GBP2024-05-31
7,698,038 GBP2023-06-02
Plant and equipment
4,384,558 GBP2024-05-31
4,194,984 GBP2023-06-02
Motor vehicles
7,742,466 GBP2024-05-31
6,003,216 GBP2023-06-02
Property, Plant & Equipment - Gross Cost
20,617,089 GBP2024-05-31
17,896,238 GBP2023-06-02
Property, Plant & Equipment - Other Disposals
Plant and equipment
-106,584 GBP2023-06-03 ~ 2024-05-31
Motor vehicles
-1,158,731 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-1,265,315 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
939,338 GBP2024-05-31
745,721 GBP2023-06-02
Plant and equipment
3,188,396 GBP2024-05-31
2,750,478 GBP2023-06-02
Motor vehicles
2,292,978 GBP2024-05-31
1,959,630 GBP2023-06-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,420,712 GBP2024-05-31
5,455,829 GBP2023-06-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
193,617 GBP2023-06-03 ~ 2024-05-31
Plant and equipment
460,547 GBP2023-06-03 ~ 2024-05-31
Motor vehicles
1,092,078 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,746,242 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-22,629 GBP2023-06-03 ~ 2024-05-31
Motor vehicles
-758,730 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-781,359 GBP2023-06-03 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
7,550,727 GBP2024-05-31
6,952,317 GBP2023-06-02
Plant and equipment
1,196,162 GBP2024-05-31
1,444,506 GBP2023-06-02
Motor vehicles
5,449,488 GBP2024-05-31
4,043,586 GBP2023-06-02
Investment Property - Fair Value Model
347,467 GBP2023-06-02
Amounts invested in assets
Non-current
2,329 GBP2024-05-31
2,329 GBP2023-06-02
Finished Goods/Goods for Resale
853,517 GBP2024-05-31
809,001 GBP2023-06-02
Trade Debtors/Trade Receivables
Current
25,237,722 GBP2024-05-31
25,251,117 GBP2023-06-02
Amount of corporation tax that is recoverable
Current
112,688 GBP2024-05-31
380,415 GBP2023-06-02
Amounts Owed by Group Undertakings
Current
389,537 GBP2024-05-31
502,155 GBP2023-06-02
Other Debtors
Current
2,464,983 GBP2024-05-31
1,661,679 GBP2023-06-02
Debtors
Current, Amounts falling due within one year
29,028,331 GBP2024-05-31
28,618,767 GBP2023-06-02
Bank Borrowings/Overdrafts
Current
266,664 GBP2024-05-31
266,664 GBP2023-06-02
Finance Lease Liabilities - Total Present Value
Current
955,107 GBP2024-05-31
719,072 GBP2023-06-02
Trade Creditors/Trade Payables
Current
22,546,183 GBP2024-05-31
23,729,554 GBP2023-06-02
Amounts owed to group undertakings
Current
326,530 GBP2024-05-31
404,027 GBP2023-06-02
Other Taxation & Social Security Payable
Current
347,182 GBP2024-05-31
258,063 GBP2023-06-02
Accrued Liabilities/Deferred Income
Current
1,308,685 GBP2024-05-31
693,620 GBP2023-06-02
Creditors
Current
25,750,351 GBP2024-05-31
26,071,000 GBP2023-06-02
Bank Borrowings/Overdrafts
Non-current
3,400,005 GBP2024-05-31
3,666,670 GBP2023-06-02
Finance Lease Liabilities - Total Present Value
Non-current
1,850,195 GBP2024-05-31
1,825,538 GBP2023-06-02
Creditors
Non-current
5,250,200 GBP2024-05-31
5,492,208 GBP2023-06-02
Bank Borrowings
3,666,669 GBP2024-05-31
3,933,334 GBP2023-06-02
Total Borrowings
Current
266,664 GBP2024-05-31
266,664 GBP2023-06-02
Non-current
3,400,005 GBP2024-05-31
3,666,670 GBP2023-06-02
Minimum gross finance lease payments owing
Amounts falling due within one year
955,107 GBP2024-05-31
719,072 GBP2023-06-02
Minimum gross finance lease payments owing
2,805,302 GBP2024-05-31
2,544,610 GBP2023-06-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,500 GBP2024-05-31
86,500 GBP2023-06-02
Between two and five year
726,473 GBP2024-05-31
298,904 GBP2023-06-02
More than five year
378,923 GBP2024-05-31
85,750 GBP2023-06-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,307,896 GBP2024-05-31
471,154 GBP2023-06-02