Average Number of Employees
892023-06-01 ~ 2024-05-31
902022-06-01 ~ 2023-05-31
Turnover/Revenue
15,449,650 GBP2023-06-01 ~ 2024-05-31
18,822,214 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-10,209,385 GBP2023-06-01 ~ 2024-05-31
-13,692,527 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
5,240,265 GBP2023-06-01 ~ 2024-05-31
5,129,687 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,352,673 GBP2023-06-01 ~ 2024-05-31
-3,972,031 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
917,695 GBP2023-06-01 ~ 2024-05-31
1,187,759 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
21,205 GBP2023-06-01 ~ 2024-05-31
4,921 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
865,244 GBP2023-06-01 ~ 2024-05-31
1,107,689 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
5,584,456 GBP2024-05-31
5,016,103 GBP2023-05-31
4,180,063 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
643,353 GBP2023-06-01 ~ 2024-05-31
911,040 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2023-06-01 ~ 2024-05-31
-75,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
1,432,170 GBP2024-05-31
1,533,827 GBP2023-05-31
Fixed Assets - Investments
54,499 GBP2024-05-31
54,499 GBP2023-05-31
Fixed Assets
1,486,669 GBP2024-05-31
1,588,326 GBP2023-05-31
Total Inventories
2,518,674 GBP2024-05-31
3,381,158 GBP2023-05-31
Debtors
Current
4,755,694 GBP2024-05-31
5,133,004 GBP2023-05-31
Cash at bank and in hand
1,327,290 GBP2024-05-31
753,690 GBP2023-05-31
Current Assets
8,601,658 GBP2024-05-31
9,267,852 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-3,860,545 GBP2024-05-31
-4,991,701 GBP2023-05-31
Net Current Assets/Liabilities
4,741,113 GBP2024-05-31
4,276,151 GBP2023-05-31
Total Assets Less Current Liabilities
6,227,782 GBP2024-05-31
5,864,477 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-299,734 GBP2024-05-31
-490,144 GBP2023-05-31
Net Assets/Liabilities
5,649,456 GBP2024-05-31
5,081,103 GBP2023-05-31
Equity
Called up share capital
65,000 GBP2024-05-31
65,000 GBP2023-05-31
Equity
5,649,456 GBP2024-05-31
5,081,103 GBP2023-05-31
Audit Fees/Expenses
17,750 GBP2023-06-01 ~ 2024-05-31
16,450 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
2,954,960 GBP2023-06-01 ~ 2024-05-31
2,791,393 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
271,264 GBP2023-06-01 ~ 2024-05-31
282,128 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,328,488 GBP2023-06-01 ~ 2024-05-31
3,162,042 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
773,063 GBP2023-06-01 ~ 2024-05-31
583,446 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,638 GBP2023-06-01 ~ 2024-05-31
42,760 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
216,311 GBP2023-06-01 ~ 2024-05-31
221,538 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
75,000 GBP2023-06-01 ~ 2024-05-31
75,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,772,289 GBP2024-05-31
3,638,742 GBP2023-05-31
Motor vehicles
516,779 GBP2024-05-31
387,895 GBP2023-05-31
Furniture and fittings
538,278 GBP2024-05-31
520,448 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
5,084,426 GBP2024-05-31
4,802,160 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,032 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-1,315 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-38,347 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,450,961 GBP2023-05-31
Motor vehicles
161,256 GBP2023-05-31
Furniture and fittings
476,488 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,268,333 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
304,055 GBP2023-06-01 ~ 2024-05-31
Motor vehicles, Owned/Freehold
82,360 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
422,270 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,032 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-1,315 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,347 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,717,984 GBP2024-05-31
Motor vehicles
243,616 GBP2024-05-31
Furniture and fittings
491,790 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,652,256 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
1,054,305 GBP2024-05-31
1,187,781 GBP2023-05-31
Motor vehicles
273,163 GBP2024-05-31
226,639 GBP2023-05-31
Furniture and fittings
46,488 GBP2024-05-31
43,960 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
732,230 GBP2024-05-31
976,306 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
106,150 GBP2024-05-31
96,750 GBP2023-05-31
Under hire purchased contracts or finance leases
838,380 GBP2024-05-31
1,073,056 GBP2023-05-31
Raw materials and consumables
1,709,827 GBP2024-05-31
2,360,881 GBP2023-05-31
Value of work in progress
808,847 GBP2024-05-31
1,020,277 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,901,618 GBP2024-05-31
3,631,266 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
898,840 GBP2024-05-31
898,840 GBP2023-05-31
Other Debtors
Current
456,124 GBP2024-05-31
385,147 GBP2023-05-31
Prepayments/Accrued Income
Current
499,013 GBP2024-05-31
217,652 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
99 GBP2024-05-31
99 GBP2023-05-31
Cash and Cash Equivalents
1,327,290 GBP2024-05-31
753,690 GBP2023-05-31
Bank Borrowings
Current
22,500 GBP2024-05-31
32,500 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,260,247 GBP2024-05-31
2,196,210 GBP2023-05-31
Corporation Tax Payable
Current
118,258 GBP2024-05-31
5,441 GBP2023-05-31
Taxation/Social Security Payable
Current
428,012 GBP2024-05-31
524,806 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
236,734 GBP2024-05-31
340,946 GBP2023-05-31
Other Creditors
Current
87,111 GBP2024-05-31
595 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
446,894 GBP2024-05-31
315,092 GBP2023-05-31
Creditors
Current
3,860,545 GBP2024-05-31
4,991,701 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
299,734 GBP2024-05-31
490,144 GBP2023-05-31
Creditors
Non-current
299,734 GBP2024-05-31
490,144 GBP2023-05-31
Minimum gross finance lease payments owing
536,468 GBP2024-05-31
831,090 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,638 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
283,171 GBP2024-05-31
297,439 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
65,000 shares2024-05-31
65,000 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,425 GBP2024-05-31
37,425 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
37,425 GBP2024-05-31
37,425 GBP2023-05-31