Cost of Sales
-34,669,445 GBP2023-06-01 ~ 2024-05-31
-34,084,007 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-862,938 GBP2023-06-01 ~ 2024-05-31
-1,002,073 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,714,924 GBP2023-06-01 ~ 2024-05-31
-2,250,524 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
3,429 GBP2023-06-01 ~ 2024-05-31
7 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,023,796 GBP2023-06-01 ~ 2024-05-31
2,787,078 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
758,907 GBP2023-06-01 ~ 2024-05-31
2,162,088 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
758,907 GBP2023-06-01 ~ 2024-05-31
2,162,088 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
2,787,050 GBP2024-05-31
2,340,276 GBP2023-05-31
Debtors
5,523,497 GBP2024-05-31
6,335,060 GBP2023-05-31
Cash at bank and in hand
137,789 GBP2024-05-31
222,136 GBP2023-05-31
Current Assets
10,860,313 GBP2024-05-31
12,519,507 GBP2023-05-31
Net Current Assets/Liabilities
4,827,279 GBP2024-05-31
4,660,662 GBP2023-05-31
Total Assets Less Current Liabilities
7,614,329 GBP2024-05-31
7,000,938 GBP2023-05-31
Net Assets/Liabilities
7,150,347 GBP2024-05-31
6,651,440 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
100 GBP2022-05-31
Retained earnings (accumulated losses)
7,150,247 GBP2024-05-31
6,651,340 GBP2023-05-31
5,257,904 GBP2022-05-31
Equity
7,150,347 GBP2024-05-31
6,651,440 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
758,907 GBP2023-06-01 ~ 2024-05-31
2,162,088 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-768,652 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-260,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
20,000 GBP2023-06-01 ~ 2024-05-31
25,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
762023-06-01 ~ 2024-05-31
732022-06-01 ~ 2023-05-31
Wages/Salaries
2,679,899 GBP2023-06-01 ~ 2024-05-31
2,450,698 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
197,250 GBP2023-06-01 ~ 2024-05-31
167,706 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,234,459 GBP2023-06-01 ~ 2024-05-31
2,876,625 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
281,325 GBP2023-06-01 ~ 2024-05-31
233,623 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
113,483 GBP2023-06-01 ~ 2024-05-31
126,166 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
473,285 GBP2024-05-31
473,285 GBP2023-05-31
Improvements to leasehold property
455,279 GBP2024-05-31
426,029 GBP2023-05-31
Plant and equipment
66,805 GBP2024-05-31
78,771 GBP2023-05-31
Furniture and fittings
209,491 GBP2024-05-31
197,170 GBP2023-05-31
Computers
197,232 GBP2024-05-31
194,323 GBP2023-05-31
Motor vehicles
2,936,271 GBP2024-05-31
2,274,288 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
4,351,612 GBP2024-05-31
3,657,115 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,966 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-523,495 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-535,461 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
13,249 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
70,667 GBP2024-05-31
28,203 GBP2023-05-31
Plant and equipment
48,468 GBP2024-05-31
47,404 GBP2023-05-31
Furniture and fittings
110,229 GBP2024-05-31
93,761 GBP2023-05-31
Computers
119,080 GBP2024-05-31
79,030 GBP2023-05-31
Motor vehicles
1,170,870 GBP2024-05-31
1,027,193 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,564,562 GBP2024-05-31
1,316,839 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-06-01 ~ 2024-05-31
Improvements to leasehold property
42,464 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
5,688 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
16,468 GBP2023-06-01 ~ 2024-05-31
Computers
40,050 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
397,328 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
505,998 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,624 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-253,651 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-258,275 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
13,248 GBP2024-05-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
441,285 GBP2024-05-31
445,285 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
1 GBP2024-05-31
1 GBP2023-05-31
Improvements to leasehold property
384,612 GBP2024-05-31
397,826 GBP2023-05-31
Plant and equipment
18,337 GBP2024-05-31
31,367 GBP2023-05-31
Furniture and fittings
99,262 GBP2024-05-31
103,409 GBP2023-05-31
Computers
78,152 GBP2024-05-31
115,293 GBP2023-05-31
Motor vehicles
1,765,401 GBP2024-05-31
1,247,095 GBP2023-05-31
Finished Goods/Goods for Resale
5,199,027 GBP2024-05-31
5,962,311 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
4,574,748 GBP2024-05-31
5,612,624 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
215,361 GBP2024-05-31
0 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
94,221 GBP2024-05-31
336,644 GBP2023-05-31
Other Debtors
Current
335,667 GBP2024-05-31
118,887 GBP2023-05-31
Prepayments/Accrued Income
Current
303,500 GBP2024-05-31
266,905 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
5,523,497 GBP2024-05-31
6,335,060 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-05-31
178,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
375,000 GBP2024-05-31
136,658 GBP2023-05-31
Trade Creditors/Trade Payables
Current
4,465,662 GBP2024-05-31
4,778,410 GBP2023-05-31
Amounts owed to group undertakings
Current
9,749 GBP2024-05-31
0 GBP2023-05-31
Corporation Tax Payable
Current
0 GBP2024-05-31
104,249 GBP2023-05-31
Other Taxation & Social Security Payable
Current
444,212 GBP2024-05-31
496,076 GBP2023-05-31
Other Creditors
Current
430,270 GBP2024-05-31
1,888,744 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
308,141 GBP2024-05-31
276,708 GBP2023-05-31
Creditors
Current
6,033,034 GBP2024-05-31
7,858,845 GBP2023-05-31
Bank Borrowings
0 GBP2024-05-31
178,000 GBP2023-05-31
Total Borrowings
Current
0 GBP2024-05-31
178,000 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
375,000 GBP2024-05-31
136,658 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
220,789 GBP2024-05-31
0 GBP2023-05-31
Between two and five year
495,435 GBP2024-05-31
0 GBP2023-05-31
More than five year
235,000 GBP2024-05-31
0 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
951,224 GBP2024-05-31
0 GBP2023-05-31