Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-05-31
Turnover/Revenue
46,586,107 GBP2022-06-01 ~ 2023-05-31
38,157,786 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
34,362,591 GBP2022-06-01 ~ 2023-05-31
29,031,153 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
12,223,516 GBP2022-06-01 ~ 2023-05-31
9,126,633 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
375,415 GBP2022-06-01 ~ 2023-05-31
371,186 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
5,636,138 GBP2022-06-01 ~ 2023-05-31
4,751,391 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
6,215,463 GBP2022-06-01 ~ 2023-05-31
4,027,725 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
67,872 GBP2022-06-01 ~ 2023-05-31
5,524 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
6,283,335 GBP2022-06-01 ~ 2023-05-31
4,033,249 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,186,733 GBP2022-06-01 ~ 2023-05-31
742,217 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
5,096,602 GBP2022-06-01 ~ 2023-05-31
3,291,032 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
5,096,602 GBP2022-06-01 ~ 2023-05-31
3,291,032 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
1,408,423 GBP2023-05-31
1,613,500 GBP2022-05-31
Total Inventories
374,824 GBP2023-05-31
774,166 GBP2022-05-31
Debtors
14,963,120 GBP2023-05-31
12,404,293 GBP2022-05-31
Cash at bank and in hand
8,756,532 GBP2023-05-31
5,416,322 GBP2022-05-31
Current Assets
24,094,476 GBP2023-05-31
18,594,781 GBP2022-05-31
Creditors
Current
12,591,264 GBP2023-05-31
10,357,983 GBP2022-05-31
Net Current Assets/Liabilities
11,503,212 GBP2023-05-31
8,236,798 GBP2022-05-31
Total Assets Less Current Liabilities
12,911,635 GBP2023-05-31
9,850,298 GBP2022-05-31
Net Assets/Liabilities
12,723,375 GBP2023-05-31
9,626,773 GBP2022-05-31
Equity
Called up share capital
50,000 GBP2023-05-31
50,000 GBP2022-05-31
50,000 GBP2021-05-31
Retained earnings (accumulated losses)
12,673,375 GBP2023-05-31
9,576,773 GBP2022-05-31
8,285,741 GBP2021-05-31
Equity
12,723,375 GBP2023-05-31
9,626,773 GBP2022-05-31
8,335,741 GBP2021-05-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-06-01 ~ 2023-05-31
-2,000,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-2,000,000 GBP2022-06-01 ~ 2023-05-31
-2,000,000 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,096,602 GBP2022-06-01 ~ 2023-05-31
3,291,032 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
5,695,273 GBP2022-06-01 ~ 2023-05-31
5,612,802 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
655,914 GBP2022-06-01 ~ 2023-05-31
617,731 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
243,076 GBP2022-06-01 ~ 2023-05-31
210,314 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
6,594,263 GBP2022-06-01 ~ 2023-05-31
6,440,847 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
1202022-06-01 ~ 2023-05-31
1312021-06-01 ~ 2022-05-31
Director Remuneration
217,000 GBP2022-06-01 ~ 2023-05-31
217,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
509,281 GBP2022-06-01 ~ 2023-05-31
384,344 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
27,490 GBP2022-06-01 ~ 2023-05-31
26,180 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
1,282,010 GBP2022-06-01 ~ 2023-05-31
603,217 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
1,193,834 GBP2022-06-01 ~ 2023-05-31
766,317 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,596,971 GBP2023-05-31
3,318,139 GBP2022-05-31
Furniture and fittings
277,258 GBP2023-05-31
251,886 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
4,644,510 GBP2023-05-31
4,340,306 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,708,272 GBP2023-05-31
2,252,988 GBP2022-05-31
Furniture and fittings
239,391 GBP2023-05-31
231,611 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,236,087 GBP2023-05-31
2,726,806 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
455,284 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
7,780 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
509,281 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
888,699 GBP2023-05-31
1,065,151 GBP2022-05-31
Furniture and fittings
37,867 GBP2023-05-31
20,275 GBP2022-05-31
Raw Materials
374,824 GBP2023-05-31
774,166 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
8,402,322 GBP2023-05-31
6,984,304 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
330,343 GBP2023-05-31
305,007 GBP2022-05-31
Other Debtors
Current
11,002 GBP2023-05-31
10,860 GBP2022-05-31
Prepayments/Accrued Income
Current
81,462 GBP2023-05-31
96,862 GBP2022-05-31
Debtors
Amounts falling due within one year, Current
14,963,120 GBP2023-05-31
12,404,293 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
627,940 GBP2023-05-31
1,001,625 GBP2022-05-31
Trade Creditors/Trade Payables
Current
6,565,563 GBP2023-05-31
5,460,463 GBP2022-05-31
Amounts owed to group undertakings
Current
2,759,713 GBP2023-05-31
2,611,372 GBP2022-05-31
Corporation Tax Payable
Current
821,715 GBP2023-05-31
215,628 GBP2022-05-31
Other Taxation & Social Security Payable
Current
69,287 GBP2023-05-31
269,125 GBP2022-05-31
Other Creditors
Current
11,383 GBP2023-05-31
20,110 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
1,417,235 GBP2023-05-31
482,932 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
525,840 GBP2023-05-31
More than five year
2,493,333 GBP2023-05-31
335,280 GBP2022-05-31
All periods
3,019,173 GBP2023-05-31
335,280 GBP2022-05-31
Bank Overdrafts
Secured
627,940 GBP2023-05-31
1,001,625 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
188,260 GBP2023-05-31
223,525 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
5,096,602 GBP2022-06-01 ~ 2023-05-31