Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
38,381,276 GBP2023-06-01 ~ 2024-05-31
46,586,107 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
30,999,755 GBP2023-06-01 ~ 2024-05-31
34,362,591 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
7,381,521 GBP2023-06-01 ~ 2024-05-31
12,223,516 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
474,338 GBP2023-06-01 ~ 2024-05-31
375,415 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
5,615,705 GBP2023-06-01 ~ 2024-05-31
5,636,138 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,296,975 GBP2023-06-01 ~ 2024-05-31
6,215,463 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
463,583 GBP2023-06-01 ~ 2024-05-31
67,872 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,760,558 GBP2023-06-01 ~ 2024-05-31
6,283,335 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
435,083 GBP2023-06-01 ~ 2024-05-31
1,186,733 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,325,475 GBP2023-06-01 ~ 2024-05-31
5,096,602 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
1,325,475 GBP2023-06-01 ~ 2024-05-31
5,096,602 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
1,788,541 GBP2024-05-31
1,408,423 GBP2023-05-31
Total Inventories
210,042 GBP2024-05-31
374,824 GBP2023-05-31
Debtors
12,580,433 GBP2024-05-31
14,963,120 GBP2023-05-31
Cash at bank and in hand
15,439,955 GBP2024-05-31
8,756,532 GBP2023-05-31
Current Assets
28,230,430 GBP2024-05-31
24,094,476 GBP2023-05-31
Creditors
Current
16,675,815 GBP2024-05-31
12,591,264 GBP2023-05-31
Net Current Assets/Liabilities
11,554,615 GBP2024-05-31
11,503,212 GBP2023-05-31
Total Assets Less Current Liabilities
13,343,156 GBP2024-05-31
12,911,635 GBP2023-05-31
Net Assets/Liabilities
13,048,850 GBP2024-05-31
12,723,375 GBP2023-05-31
Equity
Called up share capital
50,000 GBP2024-05-31
50,000 GBP2023-05-31
50,000 GBP2022-05-31
Retained earnings (accumulated losses)
12,998,850 GBP2024-05-31
12,673,375 GBP2023-05-31
9,576,773 GBP2022-05-31
Equity
13,048,850 GBP2024-05-31
12,723,375 GBP2023-05-31
9,626,773 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-06-01 ~ 2024-05-31
-2,000,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-1,000,000 GBP2023-06-01 ~ 2024-05-31
-2,000,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,325,475 GBP2023-06-01 ~ 2024-05-31
5,096,602 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
6,150,327 GBP2023-06-01 ~ 2024-05-31
5,695,273 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
704,719 GBP2023-06-01 ~ 2024-05-31
655,914 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,913 GBP2023-06-01 ~ 2024-05-31
243,076 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
7,171,959 GBP2023-06-01 ~ 2024-05-31
6,594,263 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1242023-06-01 ~ 2024-05-31
1202022-06-01 ~ 2023-05-31
Director Remuneration
217,000 GBP2023-06-01 ~ 2024-05-31
217,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
502,570 GBP2023-06-01 ~ 2024-05-31
509,281 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
329,037 GBP2023-06-01 ~ 2024-05-31
1,282,010 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
440,140 GBP2023-06-01 ~ 2024-05-31
1,193,834 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
770,281 GBP2023-05-31
Plant and equipment
4,465,364 GBP2024-05-31
3,596,971 GBP2023-05-31
Furniture and fittings
256,906 GBP2024-05-31
277,258 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
5,492,551 GBP2024-05-31
4,644,510 GBP2023-05-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-34,647 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-34,647 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,152,304 GBP2024-05-31
2,708,272 GBP2023-05-31
Furniture and fittings
217,065 GBP2024-05-31
239,391 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,704,010 GBP2024-05-31
3,236,087 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
444,032 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
12,321 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
502,570 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-34,647 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,647 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
1,313,060 GBP2024-05-31
888,699 GBP2023-05-31
Furniture and fittings
39,841 GBP2024-05-31
37,867 GBP2023-05-31
Land and buildings, Long leasehold
481,857 GBP2023-05-31
Raw Materials
210,042 GBP2024-05-31
374,824 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
7,321,173 GBP2024-05-31
8,402,322 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
340,951 GBP2024-05-31
330,343 GBP2023-05-31
Other Debtors
Current
10,860 GBP2024-05-31
11,002 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
270,964 GBP2024-05-31
Prepayments/Accrued Income
Current
125,517 GBP2024-05-31
81,462 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
12,580,433 GBP2024-05-31
Amounts falling due within one year, Current
14,963,120 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
766,024 GBP2024-05-31
627,940 GBP2023-05-31
Trade Creditors/Trade Payables
Current
5,140,064 GBP2024-05-31
6,565,563 GBP2023-05-31
Amounts owed to group undertakings
Current
2,590,262 GBP2024-05-31
2,759,713 GBP2023-05-31
Corporation Tax Payable
Current
821,715 GBP2023-05-31
Other Taxation & Social Security Payable
Current
354,252 GBP2024-05-31
69,287 GBP2023-05-31
Other Creditors
Current
29,975 GBP2024-05-31
11,383 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
7,610,353 GBP2024-05-31
1,417,235 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
407,280 GBP2024-05-31
Between one and five year
1,096,613 GBP2024-05-31
525,840 GBP2023-05-31
More than five year
1,839,360 GBP2024-05-31
2,493,333 GBP2023-05-31
All periods
3,343,253 GBP2024-05-31
3,019,173 GBP2023-05-31
Bank Overdrafts
Secured
766,024 GBP2024-05-31
627,940 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
294,306 GBP2024-05-31
188,260 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,325,475 GBP2023-06-01 ~ 2024-05-31