Average Number of Employees
912022-06-01 ~ 2023-05-31
1042021-06-01 ~ 2022-05-31
Turnover/Revenue
18,560,363 GBP2022-06-01 ~ 2023-05-31
17,818,624 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-9,031,299 GBP2022-06-01 ~ 2023-05-31
-8,521,489 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
9,529,064 GBP2022-06-01 ~ 2023-05-31
9,297,135 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-293,032 GBP2022-06-01 ~ 2023-05-31
-290,754 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-6,933,657 GBP2022-06-01 ~ 2023-05-31
-7,638,556 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
2,055,709 GBP2022-06-01 ~ 2023-05-31
2,005,327 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,100 GBP2022-06-01 ~ 2023-05-31
17,724 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,963,735 GBP2022-06-01 ~ 2023-05-31
1,719,055 GBP2021-06-01 ~ 2022-05-31
Equity
Retained earnings (accumulated losses)
9,753,282 GBP2023-05-31
7,975,244 GBP2022-05-31
13,281,625 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,778,038 GBP2022-06-01 ~ 2023-05-31
2,183,416 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
204,949 GBP2023-05-31
286,742 GBP2022-05-31
Fixed Assets - Investments
8,899 GBP2023-05-31
8,899 GBP2022-05-31
Fixed Assets
213,848 GBP2023-05-31
295,641 GBP2022-05-31
Total Inventories
1,671,031 GBP2023-05-31
1,985,865 GBP2022-05-31
Debtors
Current
19,190,985 GBP2023-05-31
16,578,370 GBP2022-05-31
Cash at bank and in hand
157 GBP2023-05-31
101,315 GBP2022-05-31
Current Assets
20,862,173 GBP2023-05-31
18,665,550 GBP2022-05-31
Net Current Assets/Liabilities
10,011,338 GBP2023-05-31
8,212,296 GBP2022-05-31
Total Assets Less Current Liabilities
10,225,186 GBP2023-05-31
8,507,937 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-78,184 GBP2023-05-31
-138,973 GBP2022-05-31
Net Assets/Liabilities
10,121,282 GBP2023-05-31
8,343,244 GBP2022-05-31
Equity
Called up share capital
300,000 GBP2023-05-31
300,000 GBP2022-05-31
Other miscellaneous reserve
68,000 GBP2023-05-31
68,000 GBP2022-05-31
Equity
10,121,282 GBP2023-05-31
8,343,244 GBP2022-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-06-01 ~ 2023-05-31
Motor vehicles
252022-06-01 ~ 2023-05-31
Furniture and fittings
202022-06-01 ~ 2023-05-31
Audit Fees/Expenses
32,000 GBP2022-06-01 ~ 2023-05-31
30,000 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
4,081,399 GBP2022-06-01 ~ 2023-05-31
4,421,257 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
481,439 GBP2022-06-01 ~ 2023-05-31
518,425 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
4,649,269 GBP2022-06-01 ~ 2023-05-31
5,038,850 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
185,697 GBP2022-06-01 ~ 2023-05-31
-258,667 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
490,934 GBP2022-06-01 ~ 2023-05-31
326,620 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
123,495 GBP2023-05-31
123,495 GBP2022-05-31
Goodwill
968,209 GBP2023-05-31
968,209 GBP2022-05-31
Intangible Assets - Gross Cost
1,091,704 GBP2023-05-31
1,091,704 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
123,495 GBP2023-05-31
123,495 GBP2022-05-31
Goodwill
968,209 GBP2023-05-31
968,209 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
1,091,704 GBP2023-05-31
1,091,704 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,786,633 GBP2023-05-31
1,727,158 GBP2022-05-31
Motor vehicles
356,243 GBP2023-05-31
356,243 GBP2022-05-31
Furniture and fittings
401,592 GBP2023-05-31
401,592 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
2,800,348 GBP2023-05-31
2,740,873 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,540,352 GBP2022-05-31
Motor vehicles
268,231 GBP2022-05-31
Furniture and fittings
398,344 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,454,131 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
51,760 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings, Owned/Freehold
1,520 GBP2022-06-01 ~ 2023-05-31
Owned/Freehold
57,462 GBP2022-06-01 ~ 2023-05-31
Under hire purchased contracts or finance leases, Plant and equipment
32,328 GBP2022-06-01 ~ 2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
51,478 GBP2022-06-01 ~ 2023-05-31
Under hire purchased contracts or finance leases
83,806 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,624,440 GBP2023-05-31
Motor vehicles
319,709 GBP2023-05-31
Furniture and fittings
399,864 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,595,399 GBP2023-05-31
Property, Plant & Equipment
Plant and equipment
162,193 GBP2023-05-31
186,806 GBP2022-05-31
Motor vehicles
36,534 GBP2023-05-31
88,012 GBP2022-05-31
Furniture and fittings
1,728 GBP2023-05-31
3,248 GBP2022-05-31
Under hire purchased contracts or finance leases, Plant and equipment
66,756 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
95,485 GBP2022-05-31
Under hire purchased contracts or finance leases, Motor vehicles
36,534 GBP2023-05-31
Motor vehicles, Under hire purchased contracts or finance leases
88,012 GBP2022-05-31
Under hire purchased contracts or finance leases
103,290 GBP2023-05-31
183,497 GBP2022-05-31
Finished Goods/Goods for Resale
1,671,031 GBP2023-05-31
1,985,865 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,345,729 GBP2023-05-31
1,726,886 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
14,926,953 GBP2023-05-31
12,247,174 GBP2022-05-31
Other Debtors
Current
2,060,959 GBP2023-05-31
1,553,993 GBP2022-05-31
Prepayments/Accrued Income
Current
857,344 GBP2023-05-31
864,620 GBP2022-05-31
Debtors - Deferred Tax Asset
Current
185,697 GBP2022-05-31
Bank Overdrafts
-157,234 GBP2023-05-31
Cash and Cash Equivalents
-157,077 GBP2023-05-31
101,315 GBP2022-05-31
Bank Overdrafts
Current
157,234 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,206,348 GBP2023-05-31
1,644,575 GBP2022-05-31
Amounts owed to group undertakings
Current
5,117,421 GBP2023-05-31
3,875,397 GBP2022-05-31
Taxation/Social Security Payable
Current
546,707 GBP2023-05-31
810,316 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
97,616 GBP2023-05-31
47,062 GBP2022-05-31
Other Creditors
Current
1,593,912 GBP2023-05-31
2,079,898 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
2,131,597 GBP2023-05-31
1,996,006 GBP2022-05-31
Creditors
Current
10,850,835 GBP2023-05-31
10,453,254 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
78,184 GBP2023-05-31
138,973 GBP2022-05-31
Minimum gross finance lease payments owing
175,800 GBP2023-05-31
186,035 GBP2022-05-31
Net Deferred Tax Liability/Asset
185,697 GBP2022-05-31
-17,007 GBP2021-06-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2023-05-31
300,000 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
200,887 GBP2023-05-31
274,332 GBP2022-05-31
Between one and five year
149,302 GBP2023-05-31
353,744 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
350,189 GBP2023-05-31
628,076 GBP2022-05-31