Distribution Costs
-1,981,338 GBP2024-06-01 ~ 2025-05-31
-1,958,480 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-5,765,687 GBP2024-06-01 ~ 2025-05-31
-5,881,683 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
787,596 GBP2024-06-01 ~ 2025-05-31
702,926 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
588,444 GBP2024-06-01 ~ 2025-05-31
287,036 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
3,032,478 GBP2025-05-31
3,186,037 GBP2024-05-31
Debtors
10,952,228 GBP2025-05-31
10,401,960 GBP2024-05-31
Cash at bank and in hand
894,734 GBP2025-05-31
1,662,989 GBP2024-05-31
Current Assets
13,382,677 GBP2025-05-31
13,642,118 GBP2024-05-31
Creditors
Amounts falling due within one year
-5,506,955 GBP2025-05-31
-6,088,451 GBP2024-05-31
Net Current Assets/Liabilities
7,875,722 GBP2025-05-31
7,553,667 GBP2024-05-31
Total Assets Less Current Liabilities
10,908,200 GBP2025-05-31
10,739,704 GBP2024-05-31
Creditors
Amounts falling due after one year
-391,731 GBP2025-05-31
-796,379 GBP2024-05-31
Net Assets/Liabilities
9,861,769 GBP2025-05-31
9,273,325 GBP2024-05-31
Equity
Called up share capital
110,289 GBP2025-05-31
110,289 GBP2024-05-31
110,289 GBP2023-05-31
Share premium
1,049,299 GBP2025-05-31
1,049,299 GBP2024-05-31
1,049,299 GBP2023-05-31
Capital redemption reserve
249,857 GBP2025-05-31
249,857 GBP2024-05-31
249,857 GBP2023-05-31
Retained earnings (accumulated losses)
8,452,324 GBP2025-05-31
7,863,880 GBP2024-05-31
7,576,844 GBP2023-05-31
Equity
9,861,769 GBP2025-05-31
9,273,325 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
588,444 GBP2024-06-01 ~ 2025-05-31
287,036 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
24,150 GBP2024-06-01 ~ 2025-05-31
23,000 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
1692024-06-01 ~ 2025-05-31
1702023-06-01 ~ 2024-05-31
Wages/Salaries
6,086,419 GBP2024-06-01 ~ 2025-05-31
5,947,767 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
270,920 GBP2024-06-01 ~ 2025-05-31
245,163 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
6,991,534 GBP2024-06-01 ~ 2025-05-31
6,761,210 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,300 GBP2024-06-01 ~ 2025-05-31
-37,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,598,734 GBP2025-05-31
10,177,120 GBP2024-05-31
Furniture and fittings
784,952 GBP2025-05-31
776,777 GBP2024-05-31
Computers
292,568 GBP2025-05-31
282,818 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
11,676,254 GBP2025-05-31
11,236,715 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,099 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Computers
0 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-3,099 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,654,852 GBP2025-05-31
7,098,261 GBP2024-05-31
Furniture and fittings
744,348 GBP2025-05-31
732,831 GBP2024-05-31
Computers
244,576 GBP2025-05-31
219,586 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,643,776 GBP2025-05-31
8,050,678 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
557,650 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
11,517 GBP2024-06-01 ~ 2025-05-31
Computers
24,990 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
594,157 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,059 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Computers
0 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,059 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
2,943,882 GBP2025-05-31
3,078,859 GBP2024-05-31
Furniture and fittings
40,604 GBP2025-05-31
43,946 GBP2024-05-31
Computers
47,992 GBP2025-05-31
63,232 GBP2024-05-31
Finished Goods/Goods for Resale
375,458 GBP2025-05-31
574,645 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,982,881 GBP2025-05-31
5,475,491 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
146,799 GBP2025-05-31
0 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
5,465,969 GBP2025-05-31
4,495,120 GBP2024-05-31
Other Debtors
Current
0 GBP2025-05-31
103 GBP2024-05-31
Prepayments/Accrued Income
Current
356,579 GBP2025-05-31
431,246 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
631,807 GBP2025-05-31
1,358,519 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
404,648 GBP2025-05-31
380,973 GBP2024-05-31
Trade Creditors/Trade Payables
Current
2,962,883 GBP2025-05-31
2,800,337 GBP2024-05-31
Amounts owed to group undertakings
Current
98,393 GBP2025-05-31
98,393 GBP2024-05-31
Corporation Tax Payable
Current
0 GBP2025-05-31
20,357 GBP2024-05-31
Other Taxation & Social Security Payable
Current
524,376 GBP2025-05-31
549,917 GBP2024-05-31
Other Creditors
Current
40,933 GBP2025-05-31
38,474 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
843,915 GBP2025-05-31
841,481 GBP2024-05-31
Creditors
Current
5,506,955 GBP2025-05-31
6,088,451 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
391,731 GBP2025-05-31
796,379 GBP2024-05-31
Bank Overdrafts
631,807 GBP2025-05-31
1,358,519 GBP2024-05-31
Total Borrowings
Current
631,807 GBP2025-05-31
1,358,519 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
404,648 GBP2025-05-31
380,973 GBP2024-05-31
Minimum gross finance lease payments owing
796,379 GBP2025-05-31
1,177,352 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
551,553 GBP2025-05-31
553,287 GBP2024-05-31
Between two and five year
2,157,842 GBP2025-05-31
2,174,857 GBP2024-05-31
More than five year
1,692,702 GBP2025-05-31
2,138,148 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,402,097 GBP2025-05-31
4,866,292 GBP2024-05-31