Average Number of Employees
902022-06-01 ~ 2023-05-31
822021-06-01 ~ 2022-05-31
Turnover/Revenue
18,822,214 GBP2022-06-01 ~ 2023-05-31
15,303,952 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-13,692,527 GBP2022-06-01 ~ 2023-05-31
-11,207,669 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
5,129,687 GBP2022-06-01 ~ 2023-05-31
4,096,283 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-3,972,031 GBP2022-06-01 ~ 2023-05-31
-3,588,418 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
1,187,759 GBP2022-06-01 ~ 2023-05-31
539,404 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
4,921 GBP2022-06-01 ~ 2023-05-31
1,840 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,107,689 GBP2022-06-01 ~ 2023-05-31
502,846 GBP2021-06-01 ~ 2022-05-31
Equity
Retained earnings (accumulated losses)
5,016,103 GBP2023-05-31
4,180,063 GBP2022-05-31
3,833,385 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
911,040 GBP2022-06-01 ~ 2023-05-31
421,678 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2022-06-01 ~ 2023-05-31
-75,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
1,533,827 GBP2023-05-31
1,399,945 GBP2022-05-31
Fixed Assets - Investments
54,499 GBP2023-05-31
54,499 GBP2022-05-31
Fixed Assets
1,588,326 GBP2023-05-31
1,454,444 GBP2022-05-31
Total Inventories
3,381,158 GBP2023-05-31
3,689,386 GBP2022-05-31
Debtors
Current
5,238,402 GBP2023-05-31
4,763,213 GBP2022-05-31
Cash at bank and in hand
753,690 GBP2023-05-31
722,386 GBP2022-05-31
Current Assets
9,373,250 GBP2023-05-31
9,174,985 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-5,097,099 GBP2023-05-31
-5,608,784 GBP2022-05-31
Net Current Assets/Liabilities
4,276,151 GBP2023-05-31
3,566,201 GBP2022-05-31
Total Assets Less Current Liabilities
5,864,477 GBP2023-05-31
5,020,645 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-490,144 GBP2023-05-31
-525,112 GBP2022-05-31
Net Assets/Liabilities
5,081,103 GBP2023-05-31
4,245,063 GBP2022-05-31
Equity
Called up share capital
65,000 GBP2023-05-31
65,000 GBP2022-05-31
Equity
5,081,103 GBP2023-05-31
4,245,063 GBP2022-05-31
Audit Fees/Expenses
16,450 GBP2022-06-01 ~ 2023-05-31
14,950 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
2,791,393 GBP2022-06-01 ~ 2023-05-31
2,397,923 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
282,128 GBP2022-06-01 ~ 2023-05-31
230,183 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
3,162,042 GBP2022-06-01 ~ 2023-05-31
2,701,181 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
583,446 GBP2022-06-01 ~ 2023-05-31
456,575 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,760 GBP2022-06-01 ~ 2023-05-31
83,400 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
221,538 GBP2022-06-01 ~ 2023-05-31
95,541 GBP2021-06-01 ~ 2022-05-31
Dividends Paid on Shares
75,000 GBP2022-06-01 ~ 2023-05-31
75,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,638,740 GBP2023-05-31
3,246,717 GBP2022-05-31
Motor vehicles
387,894 GBP2023-05-31
330,020 GBP2022-05-31
Furniture and fittings
520,448 GBP2023-05-31
531,807 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
4,802,157 GBP2023-05-31
4,296,808 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-70,106 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-91,619 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-32,510 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-194,235 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,098,974 GBP2022-05-31
Motor vehicles
153,631 GBP2022-05-31
Furniture and fittings
478,415 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,896,863 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
422,093 GBP2022-06-01 ~ 2023-05-31
Motor vehicles, Owned/Freehold
85,726 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings, Owned/Freehold
30,583 GBP2022-06-01 ~ 2023-05-31
Owned/Freehold
552,185 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-70,106 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-78,101 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-32,510 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-180,717 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
3,268,331 GBP2023-05-31
Property, Plant & Equipment
Plant and equipment
1,187,779 GBP2023-05-31
1,147,743 GBP2022-05-31
Motor vehicles
226,638 GBP2023-05-31
176,389 GBP2022-05-31
Furniture and fittings
43,960 GBP2023-05-31
53,392 GBP2022-05-31
Plant and equipment, Under hire purchased contracts or finance leases
976,306 GBP2023-05-31
967,044 GBP2022-05-31
Motor vehicles, Under hire purchased contracts or finance leases
96,750 GBP2023-05-31
138,215 GBP2022-05-31
Under hire purchased contracts or finance leases
1,073,056 GBP2023-05-31
1,105,259 GBP2022-05-31
Raw materials and consumables
2,360,881 GBP2023-05-31
2,247,143 GBP2022-05-31
Value of work in progress
1,020,277 GBP2023-05-31
1,442,243 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
3,631,266 GBP2023-05-31
2,834,086 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
898,840 GBP2023-05-31
903,912 GBP2022-05-31
Other Debtors
Current
490,545 GBP2023-05-31
460,653 GBP2022-05-31
Prepayments/Accrued Income
Current
217,652 GBP2023-05-31
564,463 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
99 GBP2023-05-31
99 GBP2022-05-31
Cash and Cash Equivalents
753,690 GBP2023-05-31
722,386 GBP2022-05-31
Bank Borrowings
Current
32,500 GBP2023-05-31
42,500 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,196,210 GBP2023-05-31
3,820,913 GBP2022-05-31
Amounts owed to group undertakings
Current
2,549 GBP2022-05-31
Corporation Tax Payable
Current
5,441 GBP2023-05-31
Taxation/Social Security Payable
Current
524,806 GBP2023-05-31
83,266 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
340,946 GBP2023-05-31
336,797 GBP2022-05-31
Other Creditors
Current
595 GBP2023-05-31
595 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
420,490 GBP2023-05-31
478,826 GBP2022-05-31
Creditors
Current
5,097,099 GBP2023-05-31
5,608,784 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
490,144 GBP2023-05-31
525,112 GBP2022-05-31
Creditors
Non-current
490,144 GBP2023-05-31
525,112 GBP2022-05-31
Minimum gross finance lease payments owing
831,090 GBP2023-05-31
861,909 GBP2022-05-31
Net Deferred Tax Liability/Asset
293,230 GBP2023-05-31
250,470 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
42,760 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
297,439 GBP2023-05-31
250,470 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
65,000 shares2023-05-31
65,000 shares2022-05-31
Par Value of Share
Class 1 ordinary share
1.002022-06-01 ~ 2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
74,850 GBP2023-05-31
18,713 GBP2022-05-31
Between one and five year
206,045 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
280,895 GBP2023-05-31
18,713 GBP2022-05-31