Cost of Sales
-34,084,007 GBP2022-06-01 ~ 2023-05-31
-26,940,858 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-1,002,073 GBP2022-06-01 ~ 2023-05-31
-735,254 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,250,524 GBP2022-06-01 ~ 2023-05-31
-1,744,912 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
7 GBP2022-06-01 ~ 2023-05-31
7 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
2,787,078 GBP2022-06-01 ~ 2023-05-31
2,773,864 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
2,162,088 GBP2022-06-01 ~ 2023-05-31
2,252,748 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
2,340,276 GBP2023-05-31
1,450,275 GBP2022-05-31
Debtors
6,335,060 GBP2023-05-31
5,792,803 GBP2022-05-31
Cash at bank and in hand
222,136 GBP2023-05-31
276,427 GBP2022-05-31
Current Assets
12,519,507 GBP2023-05-31
10,870,721 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-7,858,845 GBP2023-05-31
-6,878,049 GBP2022-05-31
Net Current Assets/Liabilities
4,660,662 GBP2023-05-31
3,992,672 GBP2022-05-31
Total Assets Less Current Liabilities
7,000,938 GBP2023-05-31
5,442,947 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-05-31
-18,889 GBP2022-05-31
Net Assets/Liabilities
6,651,440 GBP2023-05-31
5,258,004 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
100 GBP2021-05-31
Retained earnings (accumulated losses)
6,651,340 GBP2023-05-31
5,257,904 GBP2022-05-31
3,645,156 GBP2021-05-31
Equity
6,651,440 GBP2023-05-31
5,258,004 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-640,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-768,652 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
25,000 GBP2022-06-01 ~ 2023-05-31
22,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
732022-06-01 ~ 2023-05-31
562021-06-01 ~ 2022-05-31
Wages/Salaries
2,450,698 GBP2022-06-01 ~ 2023-05-31
1,748,475 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,706 GBP2022-06-01 ~ 2023-05-31
143,224 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,876,625 GBP2022-06-01 ~ 2023-05-31
2,076,544 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
233,623 GBP2022-06-01 ~ 2023-05-31
115,430 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
126,166 GBP2022-06-01 ~ 2023-05-31
16,117 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
473,285 GBP2023-05-31
473,285 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
13,249 GBP2023-05-31
13,249 GBP2022-05-31
Improvements to leasehold property
426,029 GBP2023-05-31
28,230 GBP2022-05-31
Plant and equipment
78,771 GBP2023-05-31
87,801 GBP2022-05-31
Furniture and fittings
197,170 GBP2023-05-31
156,205 GBP2022-05-31
Computers
194,323 GBP2023-05-31
79,795 GBP2022-05-31
Motor vehicles
2,274,288 GBP2023-05-31
1,726,986 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
3,657,115 GBP2023-05-31
2,565,551 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,030 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Computers
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-336,837 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-345,867 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
28,000 GBP2023-05-31
24,000 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
13,248 GBP2023-05-31
13,248 GBP2022-05-31
Improvements to leasehold property
28,203 GBP2023-05-31
10,893 GBP2022-05-31
Plant and equipment
47,404 GBP2023-05-31
43,060 GBP2022-05-31
Furniture and fittings
93,761 GBP2023-05-31
79,786 GBP2022-05-31
Computers
79,030 GBP2023-05-31
75,955 GBP2022-05-31
Motor vehicles
1,027,193 GBP2023-05-31
868,334 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,316,839 GBP2023-05-31
1,115,276 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
4,000 GBP2022-06-01 ~ 2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-06-01 ~ 2023-05-31
Improvements to leasehold property
17,310 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
6,834 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
13,975 GBP2022-06-01 ~ 2023-05-31
Computers
3,075 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
328,466 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
373,660 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,490 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Computers
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-169,607 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-172,097 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
445,285 GBP2023-05-31
449,285 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
1 GBP2023-05-31
1 GBP2022-05-31
Improvements to leasehold property
397,826 GBP2023-05-31
17,337 GBP2022-05-31
Plant and equipment
31,367 GBP2023-05-31
44,741 GBP2022-05-31
Furniture and fittings
103,409 GBP2023-05-31
76,419 GBP2022-05-31
Computers
115,293 GBP2023-05-31
3,840 GBP2022-05-31
Motor vehicles
1,247,095 GBP2023-05-31
858,652 GBP2022-05-31
Finished Goods/Goods for Resale
5,962,311 GBP2023-05-31
4,801,491 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
5,612,624 GBP2023-05-31
5,019,081 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
336,644 GBP2023-05-31
515,327 GBP2022-05-31
Other Debtors
Current
118,887 GBP2023-05-31
52,177 GBP2022-05-31
Prepayments/Accrued Income
Current
266,905 GBP2023-05-31
206,218 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
6,335,060 GBP2023-05-31
5,792,803 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
178,000 GBP2023-05-31
125,000 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
136,658 GBP2023-05-31
71,666 GBP2022-05-31
Trade Creditors/Trade Payables
Current
4,778,410 GBP2023-05-31
4,942,999 GBP2022-05-31
Corporation Tax Payable
Current
104,249 GBP2023-05-31
264,949 GBP2022-05-31
Other Taxation & Social Security Payable
Current
496,076 GBP2023-05-31
332,817 GBP2022-05-31
Other Creditors
Current
1,888,744 GBP2023-05-31
1,033,956 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
276,708 GBP2023-05-31
106,662 GBP2022-05-31
Creditors
Current
7,858,845 GBP2023-05-31
6,878,049 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-05-31
18,889 GBP2022-05-31
Bank Borrowings
178,000 GBP2023-05-31
125,000 GBP2022-05-31
Total Borrowings
Current
178,000 GBP2023-05-31
125,000 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
136,658 GBP2023-05-31
71,666 GBP2022-05-31
Minimum gross finance lease payments owing
136,658 GBP2023-05-31
90,555 GBP2022-05-31
Profit/Loss
2,162,088 GBP2022-06-01 ~ 2023-05-31