Average Number of Employees
902024-06-01 ~ 2025-05-31
892023-06-01 ~ 2024-05-31
Turnover/Revenue
17,474,948 GBP2024-06-01 ~ 2025-05-31
15,449,650 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-11,022,573 GBP2024-06-01 ~ 2025-05-31
-10,209,385 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
6,452,375 GBP2024-06-01 ~ 2025-05-31
5,240,265 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-5,053,810 GBP2024-06-01 ~ 2025-05-31
-4,352,673 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
1,418,633 GBP2024-06-01 ~ 2025-05-31
917,695 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
23,788 GBP2024-06-01 ~ 2025-05-31
21,205 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
1,357,163 GBP2024-06-01 ~ 2025-05-31
865,244 GBP2023-06-01 ~ 2024-05-31
Equity
Retained earnings (accumulated losses)
6,518,489 GBP2025-05-31
5,584,456 GBP2024-05-31
5,016,103 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,009,033 GBP2024-06-01 ~ 2025-05-31
643,353 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2024-06-01 ~ 2025-05-31
-75,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
1,992,481 GBP2025-05-31
1,432,170 GBP2024-05-31
Fixed Assets - Investments
54,499 GBP2025-05-31
54,499 GBP2024-05-31
Fixed Assets
2,046,980 GBP2025-05-31
1,486,669 GBP2024-05-31
Total Inventories
2,319,477 GBP2025-05-31
2,518,674 GBP2024-05-31
Debtors
Current
5,946,427 GBP2025-05-31
4,755,694 GBP2024-05-31
Cash at bank and in hand
2,378,781 GBP2025-05-31
1,327,290 GBP2024-05-31
Current Assets
10,644,685 GBP2025-05-31
8,601,658 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-4,977,728 GBP2025-05-31
Net Current Assets/Liabilities
5,666,957 GBP2025-05-31
4,741,113 GBP2024-05-31
Total Assets Less Current Liabilities
7,713,937 GBP2025-05-31
6,227,782 GBP2024-05-31
Net Assets/Liabilities
6,583,489 GBP2025-05-31
5,649,456 GBP2024-05-31
Equity
Called up share capital
65,000 GBP2025-05-31
65,000 GBP2024-05-31
Equity
6,583,489 GBP2025-05-31
5,649,456 GBP2024-05-31
Audit Fees/Expenses
18,750 GBP2024-06-01 ~ 2025-05-31
17,750 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
3,419,796 GBP2024-06-01 ~ 2025-05-31
2,954,960 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
341,169 GBP2024-06-01 ~ 2025-05-31
271,264 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,848,135 GBP2024-06-01 ~ 2025-05-31
3,328,488 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
921,537 GBP2024-06-01 ~ 2025-05-31
773,063 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
136,474 GBP2024-06-01 ~ 2025-05-31
-14,638 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
339,291 GBP2024-06-01 ~ 2025-05-31
216,311 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
75,000 GBP2024-06-01 ~ 2025-05-31
75,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,739,901 GBP2025-05-31
3,772,288 GBP2024-05-31
Motor vehicles
546,879 GBP2025-05-31
516,779 GBP2024-05-31
Furniture and fittings
582,594 GBP2025-05-31
538,279 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
6,126,454 GBP2025-05-31
5,084,426 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-67,910 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-4,861 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-72,771 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,717,983 GBP2024-05-31
Motor vehicles
243,616 GBP2024-05-31
Furniture and fittings
491,794 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,652,256 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
543,648 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-57,366 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-4,565 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,931 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,125,037 GBP2025-05-31
Motor vehicles
289,038 GBP2025-05-31
Furniture and fittings
506,481 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,133,973 GBP2025-05-31
Property, Plant & Equipment
Plant and equipment
1,614,864 GBP2025-05-31
1,054,305 GBP2024-05-31
Motor vehicles
257,841 GBP2025-05-31
273,163 GBP2024-05-31
Furniture and fittings
76,113 GBP2025-05-31
46,485 GBP2024-05-31
Land and buildings
43,663 GBP2025-05-31
58,214 GBP2024-05-31
Under hire purchased contracts or finance leases, Plant and equipment
1,325,885 GBP2025-05-31
732,230 GBP2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
66,735 GBP2025-05-31
Under hire purchased contracts or finance leases, Motor vehicles
106,150 GBP2024-05-31
Under hire purchased contracts or finance leases
1,392,620 GBP2025-05-31
838,380 GBP2024-05-31
Raw materials and consumables
1,164,593 GBP2025-05-31
1,709,827 GBP2024-05-31
Value of work in progress
1,154,884 GBP2025-05-31
808,847 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,198,850 GBP2025-05-31
2,901,618 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
898,840 GBP2025-05-31
898,840 GBP2024-05-31
Other Debtors
Current
526,793 GBP2025-05-31
456,124 GBP2024-05-31
Prepayments/Accrued Income
Current
321,845 GBP2025-05-31
499,013 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
99 GBP2025-05-31
99 GBP2024-05-31
Cash and Cash Equivalents
2,378,781 GBP2025-05-31
1,327,290 GBP2024-05-31
Bank Borrowings
Current
12,500 GBP2025-05-31
22,500 GBP2024-05-31
Trade Creditors/Trade Payables
Current
2,511,493 GBP2025-05-31
2,260,247 GBP2024-05-31
Corporation Tax Payable
Current
51,657 GBP2025-05-31
118,258 GBP2024-05-31
Taxation/Social Security Payable
Current
456,985 GBP2025-05-31
428,012 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
309,660 GBP2025-05-31
236,734 GBP2024-05-31
Other Creditors
Current
132,679 GBP2025-05-31
87,111 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
518,735 GBP2025-05-31
446,894 GBP2024-05-31
Creditors
Current
4,977,728 GBP2025-05-31
3,860,545 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
715,382 GBP2025-05-31
299,734 GBP2024-05-31
Creditors
Non-current
715,382 GBP2025-05-31
299,734 GBP2024-05-31
Minimum gross finance lease payments owing
1,025,042 GBP2025-05-31
536,468 GBP2024-05-31
Net Deferred Tax Liability/Asset
-415,066 GBP2025-05-31
-278,592 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-136,474 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-417,650 GBP2025-05-31
-283,171 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
65,000 shares2025-05-31
65,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,425 GBP2025-05-31
37,425 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
37,425 GBP2025-05-31
37,425 GBP2024-05-31