Cost of Sales
-67,809,183 GBP2023-06-01 ~ 2024-05-31
-68,420,019 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-2,317,515 GBP2023-06-01 ~ 2024-05-31
-2,351,375 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-29,260,735 GBP2023-06-01 ~ 2024-05-31
-26,229,291 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
981,750 GBP2023-06-01 ~ 2024-05-31
348,880 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
7,705,498 GBP2023-06-01 ~ 2024-05-31
6,967,897 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
5,724,419 GBP2023-06-01 ~ 2024-05-31
5,571,893 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Goodwill
808,207 GBP2024-05-31
1,033,642 GBP2023-05-31
Other
16,162 GBP2024-05-31
3,183 GBP2023-05-31
Intangible Assets
824,369 GBP2024-05-31
1,036,825 GBP2023-05-31
Property, Plant & Equipment
5,310,422 GBP2024-05-31
5,618,199 GBP2023-05-31
Fixed Assets
6,134,791 GBP2024-05-31
6,655,024 GBP2023-05-31
Debtors
4,659,728 GBP2024-05-31
4,299,906 GBP2023-05-31
Cash at bank and in hand
25,182,957 GBP2024-05-31
22,054,735 GBP2023-05-31
Current Assets
48,509,066 GBP2024-05-31
44,216,390 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-12,557,789 GBP2023-05-31
Net Current Assets/Liabilities
35,556,128 GBP2024-05-31
31,658,601 GBP2023-05-31
Total Assets Less Current Liabilities
41,690,919 GBP2024-05-31
38,313,625 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-174,992 GBP2024-05-31
-457,917 GBP2023-05-31
Net Assets/Liabilities
41,429,527 GBP2024-05-31
37,705,108 GBP2023-05-31
Equity
Called up share capital
5,000 GBP2024-05-31
5,000 GBP2023-05-31
5,000 GBP2022-05-31
Retained earnings (accumulated losses)
41,424,527 GBP2024-05-31
37,700,108 GBP2023-05-31
34,128,215 GBP2022-05-31
Equity
41,429,527 GBP2024-05-31
37,705,108 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
5,724,419 GBP2023-06-01 ~ 2024-05-31
5,571,893 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-2,000,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
48,100 GBP2023-06-01 ~ 2024-05-31
26,400 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
4012023-06-01 ~ 2024-05-31
3952022-06-01 ~ 2023-05-31
Wages/Salaries
13,223,760 GBP2023-06-01 ~ 2024-05-31
11,931,292 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
337,483 GBP2023-06-01 ~ 2024-05-31
306,188 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
14,997,168 GBP2023-06-01 ~ 2024-05-31
13,447,992 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
311,839 GBP2023-06-01 ~ 2024-05-31
304,051 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-64,200 GBP2023-06-01 ~ 2024-05-31
-60,200 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Goodwill
2,037,184 GBP2024-05-31
2,037,184 GBP2023-05-31
Computer software
38,495 GBP2024-05-31
19,100 GBP2023-05-31
Intangible Assets - Gross Cost
2,075,679 GBP2024-05-31
2,056,284 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,228,977 GBP2024-05-31
1,003,542 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
1,251,310 GBP2024-05-31
1,019,459 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
225,435 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
231,851 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,470,468 GBP2024-05-31
4,470,468 GBP2023-05-31
Plant and equipment
1,129,333 GBP2024-05-31
1,151,407 GBP2023-05-31
Furniture and fittings
3,259,500 GBP2024-05-31
3,182,723 GBP2023-05-31
Motor vehicles
2,096,598 GBP2024-05-31
2,377,581 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
11,612,186 GBP2024-05-31
11,838,466 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-583,928 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-583,928 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
612,498 GBP2024-05-31
563,355 GBP2023-05-31
Plant and equipment
1,095,339 GBP2024-05-31
1,090,754 GBP2023-05-31
Furniture and fittings
3,092,088 GBP2024-05-31
2,936,845 GBP2023-05-31
Motor vehicles
981,365 GBP2024-05-31
1,149,713 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,301,764 GBP2024-05-31
6,220,267 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
49,143 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
4,585 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
155,243 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
365,252 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
615,097 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-533,600 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-533,600 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,857,970 GBP2024-05-31
3,907,113 GBP2023-05-31
Plant and equipment
33,994 GBP2024-05-31
60,653 GBP2023-05-31
Furniture and fittings
167,412 GBP2024-05-31
245,878 GBP2023-05-31
Motor vehicles
1,115,233 GBP2024-05-31
1,227,868 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
176,687 GBP2023-05-31
Finished Goods/Goods for Resale
18,666,381 GBP2024-05-31
17,861,749 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,591,988 GBP2024-05-31
2,567,038 GBP2023-05-31
Other Debtors
Current
757,068 GBP2024-05-31
619,117 GBP2023-05-31
Prepayments/Accrued Income
Current
1,310,672 GBP2024-05-31
1,113,751 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
4,659,728 GBP2024-05-31
Current, Amounts falling due within one year
4,299,906 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
482,598 GBP2024-05-31
457,675 GBP2023-05-31
Trade Creditors/Trade Payables
Current
7,688,277 GBP2024-05-31
7,615,187 GBP2023-05-31
Corporation Tax Payable
Current
691,885 GBP2024-05-31
514,007 GBP2023-05-31
Other Taxation & Social Security Payable
Current
1,461,760 GBP2024-05-31
1,253,472 GBP2023-05-31
Other Creditors
Current
2,275,115 GBP2024-05-31
2,476,124 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
353,303 GBP2024-05-31
241,324 GBP2023-05-31
Creditors
Current
12,952,938 GBP2024-05-31
12,557,789 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
174,992 GBP2024-05-31
457,917 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
482,598 GBP2024-05-31
457,675 GBP2023-05-31
Minimum gross finance lease payments owing
657,590 GBP2024-05-31
915,592 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,085,028 GBP2024-05-31
1,869,413 GBP2023-05-31
Between two and five year
5,234,042 GBP2024-05-31
5,477,855 GBP2023-05-31
More than five year
1,517,905 GBP2024-05-31
1,790,836 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,836,975 GBP2024-05-31
9,138,104 GBP2023-05-31