Turnover/Revenue
13,417,160 GBP2023-06-01 ~ 2024-05-31
15,565,075 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
11,167,812 GBP2023-06-01 ~ 2024-05-31
13,861,346 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
2,249,348 GBP2023-06-01 ~ 2024-05-31
1,703,729 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
702,649 GBP2023-06-01 ~ 2024-05-31
792,894 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,186,088 GBP2023-06-01 ~ 2024-05-31
1,201,832 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
360,611 GBP2023-06-01 ~ 2024-05-31
-290,997 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
10,674 GBP2023-06-01 ~ 2024-05-31
4,843 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
5,285 GBP2023-06-01 ~ 2024-05-31
1,758 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
366,000 GBP2023-06-01 ~ 2024-05-31
-287,912 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
100,158 GBP2023-06-01 ~ 2024-05-31
-65,888 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
265,842 GBP2023-06-01 ~ 2024-05-31
-222,024 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
265,842 GBP2023-06-01 ~ 2024-05-31
-222,024 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
168,223 GBP2024-05-31
162,019 GBP2023-05-31
Fixed Assets
168,223 GBP2024-05-31
162,019 GBP2023-05-31
Total Inventories
3,250,539 GBP2024-05-31
2,867,620 GBP2023-05-31
Debtors
2,848,426 GBP2024-05-31
3,275,826 GBP2023-05-31
Cash at bank and in hand
1,032,458 GBP2024-05-31
316,275 GBP2023-05-31
Current Assets
7,131,423 GBP2024-05-31
6,459,721 GBP2023-05-31
Creditors
Current
3,644,202 GBP2024-05-31
2,974,884 GBP2023-05-31
Net Current Assets/Liabilities
3,487,221 GBP2024-05-31
3,484,837 GBP2023-05-31
Total Assets Less Current Liabilities
3,655,444 GBP2024-05-31
3,646,856 GBP2023-05-31
Creditors
Non-current
-74,967 GBP2024-05-31
-40,322 GBP2023-05-31
Net Assets/Liabilities
3,553,415 GBP2024-05-31
3,587,873 GBP2023-05-31
Equity
Called up share capital
91 GBP2024-05-31
91 GBP2023-05-31
91 GBP2022-05-31
Capital redemption reserve
10 GBP2024-05-31
10 GBP2023-05-31
10 GBP2022-05-31
Retained earnings (accumulated losses)
3,553,314 GBP2024-05-31
3,587,772 GBP2023-05-31
5,089,317 GBP2022-05-31
Equity
3,553,415 GBP2024-05-31
3,587,873 GBP2023-05-31
5,089,418 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
265,842 GBP2023-06-01 ~ 2024-05-31
-222,024 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
522,769 GBP2023-06-01 ~ 2024-05-31
497,172 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
45,736 GBP2023-06-01 ~ 2024-05-31
54,861 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
5,252 GBP2023-06-01 ~ 2024-05-31
8,204 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
573,757 GBP2023-06-01 ~ 2024-05-31
560,237 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
152023-06-01 ~ 2024-05-31
162022-06-01 ~ 2023-05-31
Director Remuneration
126,717 GBP2023-06-01 ~ 2024-05-31
128,844 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,761 GBP2023-06-01 ~ 2024-05-31
15,761 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
91,757 GBP2023-06-01 ~ 2024-05-31
-65,107 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
85,626 GBP2023-06-01 ~ 2024-05-31
-54,703 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
112,382 GBP2024-05-31
112,382 GBP2023-05-31
Furniture and fittings
58,580 GBP2024-05-31
58,580 GBP2023-05-31
Motor vehicles
226,138 GBP2024-05-31
219,903 GBP2023-05-31
Computers
55,973 GBP2024-05-31
55,973 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
453,073 GBP2024-05-31
446,838 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-104,729 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-104,729 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
106,592 GBP2024-05-31
103,224 GBP2023-05-31
Furniture and fittings
39,580 GBP2024-05-31
35,780 GBP2023-05-31
Motor vehicles
82,705 GBP2024-05-31
89,842 GBP2023-05-31
Computers
55,973 GBP2024-05-31
55,973 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
284,850 GBP2024-05-31
284,819 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,368 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
3,800 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
45,228 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,396 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-52,365 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,365 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
5,790 GBP2024-05-31
9,158 GBP2023-05-31
Furniture and fittings
19,000 GBP2024-05-31
22,800 GBP2023-05-31
Motor vehicles
143,433 GBP2024-05-31
130,061 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
110,964 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
183,175 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
36,635 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
65,519 GBP2024-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
117,656 GBP2024-05-31
95,691 GBP2023-05-31
Merchandise
3,250,539 GBP2024-05-31
2,867,620 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,550,008 GBP2024-05-31
3,115,691 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
112,813 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
270,789 GBP2024-05-31
Prepayments/Accrued Income
Current
27,629 GBP2024-05-31
47,322 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
2,848,426 GBP2024-05-31
3,275,826 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
51,589 GBP2024-05-31
39,125 GBP2023-05-31
Trade Creditors/Trade Payables
Current
3,522,289 GBP2024-05-31
2,693,032 GBP2023-05-31
Corporation Tax Payable
Current
28,253 GBP2024-05-31
Other Taxation & Social Security Payable
Current
11,263 GBP2024-05-31
10,253 GBP2023-05-31
Accrued Liabilities
Current
30,808 GBP2024-05-31
68,283 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
74,967 GBP2024-05-31
40,322 GBP2023-05-31
Current, hire purchase agreements, Amounts falling due within one year
51,589 GBP2024-05-31
Between one and five year, hire purchase agreements
74,967 GBP2024-05-31
hire purchase agreements
126,556 GBP2024-05-31
79,447 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,654 GBP2024-05-31
219,436 GBP2023-05-31
Between one and five year
34,117 GBP2024-05-31
115,595 GBP2023-05-31
All periods
116,771 GBP2024-05-31
335,031 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,062 GBP2024-05-31
18,661 GBP2023-05-31