Distribution Costs
-17,943,042 GBP2024-06-01 ~ 2025-05-30
-15,529,293 GBP2023-06-03 ~ 2024-05-31
Administrative Expenses
-4,131,438 GBP2024-06-01 ~ 2025-05-30
-5,445,140 GBP2023-06-03 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
4,236,338 GBP2024-06-01 ~ 2025-05-30
3,543,741 GBP2023-06-03 ~ 2024-05-31
Profit/Loss
3,136,338 GBP2024-06-01 ~ 2025-05-30
2,658,340 GBP2023-06-03 ~ 2024-05-31
Intangible Assets
Other
76,000 GBP2025-05-30
40,000 GBP2024-05-31
Property, Plant & Equipment
20,865,409 GBP2025-05-30
14,196,377 GBP2024-05-31
Investment Property
347,467 GBP2025-05-30
347,467 GBP2024-05-31
Fixed Assets - Investments
2,379 GBP2025-05-30
2,329 GBP2024-05-31
Fixed Assets
21,291,255 GBP2025-05-30
14,586,173 GBP2024-05-31
Debtors
32,305,427 GBP2025-05-30
29,028,331 GBP2024-05-31
Cash at bank and in hand
1,966,573 GBP2025-05-30
2,386,906 GBP2024-05-31
Current Assets
35,824,083 GBP2025-05-30
32,521,476 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-25,750,351 GBP2024-05-31
Net Current Assets/Liabilities
3,873,497 GBP2025-05-30
6,771,125 GBP2024-05-31
Total Assets Less Current Liabilities
25,164,752 GBP2025-05-30
21,357,298 GBP2024-05-31
Net Assets/Liabilities
17,906,101 GBP2025-05-30
14,769,763 GBP2024-05-31
Equity
Called up share capital
50,000 GBP2025-05-30
50,000 GBP2024-05-31
50,000 GBP2023-06-02
Revaluation reserve
99,590 GBP2025-05-30
102,703 GBP2024-05-31
105,816 GBP2023-06-02
Retained earnings (accumulated losses)
17,756,511 GBP2025-05-30
14,617,060 GBP2024-05-31
12,205,607 GBP2023-06-02
Equity
17,906,101 GBP2025-05-30
14,769,763 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
3,136,338 GBP2024-06-01 ~ 2025-05-30
2,658,340 GBP2023-06-03 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2023-06-03 ~ 2024-05-31
Audit Fees/Expenses
30,000 GBP2024-06-01 ~ 2025-05-30
28,250 GBP2023-06-03 ~ 2024-05-31
Average Number of Employees
2282024-06-01 ~ 2025-05-30
2182023-06-03 ~ 2024-05-31
Wages/Salaries
14,008,710 GBP2024-06-01 ~ 2025-05-30
11,770,316 GBP2023-06-03 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
477,994 GBP2024-06-01 ~ 2025-05-30
364,763 GBP2023-06-03 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
15,628,348 GBP2024-06-01 ~ 2025-05-30
13,459,215 GBP2023-06-03 ~ 2024-05-31
Director Remuneration
2,734,282 GBP2024-06-01 ~ 2025-05-30
2,645,917 GBP2023-06-03 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
362,665 GBP2024-06-01 ~ 2025-05-30
390,000 GBP2023-06-03 ~ 2024-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
76,000 GBP2025-05-30
40,000 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2024-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
76,000 GBP2025-05-30
40,000 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
13,875,665 GBP2025-05-30
8,490,065 GBP2024-05-31
Plant and equipment
5,346,254 GBP2025-05-30
4,384,558 GBP2024-05-31
Motor vehicles
9,656,560 GBP2025-05-30
7,742,466 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
28,878,479 GBP2025-05-30
20,617,089 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-30
Motor vehicles
-584,579 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment - Other Disposals
-584,579 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,566,600 GBP2025-05-30
3,188,396 GBP2024-05-31
Motor vehicles
3,313,549 GBP2025-05-30
2,292,978 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,013,070 GBP2025-05-30
6,420,712 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
193,583 GBP2024-06-01 ~ 2025-05-30
Plant and equipment
378,204 GBP2024-06-01 ~ 2025-05-30
Motor vehicles
1,270,800 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,842,587 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-30
Motor vehicles
-250,229 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-250,229 GBP2024-06-01 ~ 2025-05-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
12,742,744 GBP2025-05-30
7,550,727 GBP2024-05-31
Plant and equipment
1,779,654 GBP2025-05-30
1,196,162 GBP2024-05-31
Motor vehicles
6,343,011 GBP2025-05-30
5,449,488 GBP2024-05-31
Investment Property - Fair Value Model
347,467 GBP2024-05-31
Amounts invested in assets
Non-current
2,379 GBP2025-05-30
2,329 GBP2024-05-31
Finished Goods/Goods for Resale
1,150,700 GBP2025-05-30
853,517 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
26,415,162 GBP2025-05-30
25,237,722 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
0 GBP2025-05-30
112,688 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
2,439,503 GBP2025-05-30
389,537 GBP2024-05-31
Other Debtors
Current
3,450,762 GBP2025-05-30
2,464,983 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
32,305,427 GBP2025-05-30
Current, Amounts falling due within one year
29,028,331 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
1,793,816 GBP2025-05-30
266,664 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
1,479,492 GBP2025-05-30
955,107 GBP2024-05-31
Trade Creditors/Trade Payables
Current
27,144,463 GBP2025-05-30
22,546,183 GBP2024-05-31
Amounts owed to group undertakings
Current
150,811 GBP2025-05-30
326,530 GBP2024-05-31
Corporation Tax Payable
Current
441,937 GBP2025-05-30
0 GBP2024-05-31
Other Taxation & Social Security Payable
Current
361,710 GBP2025-05-30
347,182 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
578,357 GBP2025-05-30
1,308,685 GBP2024-05-31
Creditors
Current
31,950,586 GBP2025-05-30
25,750,351 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
3,133,340 GBP2025-05-30
3,400,005 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
2,425,311 GBP2025-05-30
1,850,195 GBP2024-05-31
Creditors
Non-current
5,558,651 GBP2025-05-30
5,250,200 GBP2024-05-31
Bank Borrowings
4,927,156 GBP2025-05-30
3,666,669 GBP2024-05-31
Total Borrowings
Current
1,793,816 GBP2025-05-30
266,664 GBP2024-05-31
Non-current
3,133,340 GBP2025-05-30
3,400,005 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,479,492 GBP2025-05-30
955,107 GBP2024-05-31
Minimum gross finance lease payments owing
3,904,803 GBP2025-05-30
2,805,302 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-05-30
50,000 shares2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,500 GBP2025-05-30
202,500 GBP2024-05-31
Between two and five year
680,112 GBP2025-05-30
726,473 GBP2024-05-31
More than five year
222,784 GBP2025-05-30
378,923 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,105,396 GBP2025-05-30
1,307,896 GBP2024-05-31