Average Number of Employees
912023-06-01 ~ 2024-05-31
912022-06-01 ~ 2023-05-31
Turnover/Revenue
16,506,689 GBP2023-06-01 ~ 2024-05-31
18,560,363 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-8,370,129 GBP2023-06-01 ~ 2024-05-31
-9,031,299 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
8,136,560 GBP2023-06-01 ~ 2024-05-31
9,529,064 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-246,585 GBP2023-06-01 ~ 2024-05-31
-293,032 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-6,422,425 GBP2023-06-01 ~ 2024-05-31
-6,933,657 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
541,406 GBP2023-06-01 ~ 2024-05-31
2,055,709 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
32,533 GBP2023-06-01 ~ 2024-05-31
1,100 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
443,421 GBP2023-06-01 ~ 2024-05-31
1,963,735 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
8,890,086 GBP2024-05-31
9,753,282 GBP2023-05-31
7,975,244 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
336,804 GBP2023-06-01 ~ 2024-05-31
1,778,038 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
131,396 GBP2024-05-31
204,949 GBP2023-05-31
Fixed Assets - Investments
8,899 GBP2024-05-31
8,899 GBP2023-05-31
Fixed Assets
140,295 GBP2024-05-31
213,848 GBP2023-05-31
Total Inventories
1,971,501 GBP2024-05-31
1,671,031 GBP2023-05-31
Debtors
Current
21,035,701 GBP2024-05-31
19,190,985 GBP2023-05-31
Cash at bank and in hand
213,188 GBP2024-05-31
157 GBP2023-05-31
Current Assets
23,220,390 GBP2024-05-31
20,862,173 GBP2023-05-31
Net Current Assets/Liabilities
9,247,439 GBP2024-05-31
10,011,338 GBP2023-05-31
Total Assets Less Current Liabilities
9,387,734 GBP2024-05-31
10,225,186 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-103,928 GBP2024-05-31
-78,184 GBP2023-05-31
Net Assets/Liabilities
9,258,086 GBP2024-05-31
10,121,282 GBP2023-05-31
Equity
Called up share capital
300,000 GBP2024-05-31
300,000 GBP2023-05-31
Other miscellaneous reserve
68,000 GBP2024-05-31
68,000 GBP2023-05-31
Equity
9,258,086 GBP2024-05-31
10,121,282 GBP2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-06-01 ~ 2024-05-31
Motor vehicles
252023-06-01 ~ 2024-05-31
Furniture and fittings
202023-06-01 ~ 2024-05-31
Audit Fees/Expenses
33,000 GBP2023-06-01 ~ 2024-05-31
32,000 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,880,293 GBP2023-06-01 ~ 2024-05-31
4,081,399 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
400,500 GBP2023-06-01 ~ 2024-05-31
481,439 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,386,094 GBP2023-06-01 ~ 2024-05-31
4,649,269 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
24,297 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-101,550 GBP2023-06-01 ~ 2024-05-31
185,697 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
110,855 GBP2023-06-01 ~ 2024-05-31
490,934 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
123,495 GBP2024-05-31
123,495 GBP2023-05-31
Goodwill
968,209 GBP2024-05-31
968,209 GBP2023-05-31
Intangible Assets - Gross Cost
1,091,704 GBP2024-05-31
1,091,704 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
123,495 GBP2024-05-31
123,495 GBP2023-05-31
Goodwill
968,209 GBP2024-05-31
968,209 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
1,091,704 GBP2024-05-31
1,091,704 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,805,159 GBP2024-05-31
1,786,633 GBP2023-05-31
Motor vehicles
300,333 GBP2024-05-31
356,243 GBP2023-05-31
Furniture and fittings
407,447 GBP2024-05-31
401,592 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,768,819 GBP2024-05-31
2,800,348 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-55,910 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-55,910 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,681,116 GBP2024-05-31
1,624,440 GBP2023-05-31
Motor vehicles
300,333 GBP2024-05-31
319,709 GBP2023-05-31
Furniture and fittings
401,564 GBP2024-05-31
399,864 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,637,423 GBP2024-05-31
2,595,399 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
37,392 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings, Owned/Freehold
1,700 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
42,116 GBP2023-06-01 ~ 2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
19,284 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
20,067 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
39,351 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-39,443 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,443 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
124,043 GBP2024-05-31
162,193 GBP2023-05-31
Furniture and fittings
5,883 GBP2024-05-31
1,728 GBP2023-05-31
Motor vehicles
36,534 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
47,472 GBP2024-05-31
Under hire purchased contracts or finance leases, Plant and equipment
66,756 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
36,534 GBP2023-05-31
Under hire purchased contracts or finance leases
47,472 GBP2024-05-31
103,290 GBP2023-05-31
Finished Goods/Goods for Resale
1,971,501 GBP2024-05-31
1,671,031 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,280,410 GBP2024-05-31
1,345,729 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
17,667,159 GBP2024-05-31
14,926,953 GBP2023-05-31
Other Debtors
Current
1,171,762 GBP2024-05-31
2,060,959 GBP2023-05-31
Prepayments/Accrued Income
Current
814,820 GBP2024-05-31
857,344 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
101,550 GBP2024-05-31
Bank Overdrafts
-157,234 GBP2023-05-31
Cash and Cash Equivalents
213,188 GBP2024-05-31
-157,077 GBP2023-05-31
Bank Overdrafts
Current
157,234 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,202,851 GBP2024-05-31
1,206,348 GBP2023-05-31
Amounts owed to group undertakings
Current
7,749,723 GBP2024-05-31
5,117,421 GBP2023-05-31
Corporation Tax Payable
Current
199,683 GBP2024-05-31
Taxation/Social Security Payable
Current
650,133 GBP2024-05-31
546,707 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
24,525 GBP2024-05-31
97,616 GBP2023-05-31
Other Creditors
Current
1,491,355 GBP2024-05-31
1,593,912 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,654,681 GBP2024-05-31
2,131,597 GBP2023-05-31
Creditors
Current
13,972,951 GBP2024-05-31
10,850,835 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
103,928 GBP2024-05-31
78,184 GBP2023-05-31
Minimum gross finance lease payments owing
128,453 GBP2024-05-31
175,800 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
101,550 GBP2023-06-01 ~ 2024-05-31
Net Deferred Tax Liability/Asset
101,550 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-05-31
300,000 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
128,710 GBP2024-05-31
200,887 GBP2023-05-31
Between one and five year
73,129 GBP2024-05-31
149,302 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
201,839 GBP2024-05-31
350,189 GBP2023-05-31