Average Number of Employees
312021-06-01 ~ 2022-05-31
292020-06-01 ~ 2021-05-31
Turnover/Revenue
14,951,813 GBP2021-06-01 ~ 2022-05-31
12,233,233 GBP2020-06-01 ~ 2021-05-31
Cost of Sales
-11,704,312 GBP2021-06-01 ~ 2022-05-31
-9,472,617 GBP2020-06-01 ~ 2021-05-31
Gross Profit/Loss
3,247,501 GBP2021-06-01 ~ 2022-05-31
2,760,616 GBP2020-06-01 ~ 2021-05-31
Administrative Expenses
-2,063,727 GBP2021-06-01 ~ 2022-05-31
-1,912,087 GBP2020-06-01 ~ 2021-05-31
Operating Profit/Loss
1,183,774 GBP2021-06-01 ~ 2022-05-31
852,419 GBP2020-06-01 ~ 2021-05-31
Interest Payable/Similar Charges (Finance Costs)
-2,636 GBP2021-06-01 ~ 2022-05-31
-4,017 GBP2020-06-01 ~ 2021-05-31
Profit/Loss on Ordinary Activities Before Tax
1,181,138 GBP2021-06-01 ~ 2022-05-31
848,402 GBP2020-06-01 ~ 2021-05-31
Profit/Loss
949,441 GBP2021-06-01 ~ 2022-05-31
694,606 GBP2020-06-01 ~ 2021-05-31
Comprehensive Income/Expense
949,441 GBP2021-06-01 ~ 2022-05-31
694,606 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment
346,576 GBP2022-05-31
195,531 GBP2021-05-31
Fixed Assets
346,576 GBP2022-05-31
195,531 GBP2021-05-31
Total Inventories
903,808 GBP2022-05-31
800,348 GBP2021-05-31
Debtors
Current
2,036,222 GBP2022-05-31
2,944,952 GBP2021-05-31
Cash at bank and in hand
2,153,940 GBP2022-05-31
1,567,565 GBP2021-05-31
Current Assets
5,093,970 GBP2022-05-31
5,312,865 GBP2021-05-31
Creditors
Current, Amounts falling due within one year
-3,576,492 GBP2022-05-31
-4,067,159 GBP2021-05-31
Net Current Assets/Liabilities
1,517,478 GBP2022-05-31
1,245,706 GBP2021-05-31
Total Assets Less Current Liabilities
1,864,054 GBP2022-05-31
1,441,237 GBP2021-05-31
Creditors
Non-current, Amounts falling due after one year
-56,309 GBP2022-05-31
-10,680 GBP2021-05-31
Net Assets/Liabilities
1,792,998 GBP2022-05-31
1,430,557 GBP2021-05-31
Equity
Called up share capital
100 GBP2022-05-31
100 GBP2021-05-31
100 GBP2020-06-01
Retained earnings (accumulated losses)
1,792,898 GBP2022-05-31
1,430,457 GBP2021-05-31
1,102,343 GBP2020-06-01
Equity
1,792,998 GBP2022-05-31
1,430,557 GBP2021-05-31
1,102,443 GBP2020-06-01
Profit/Loss
Retained earnings (accumulated losses)
949,441 GBP2021-06-01 ~ 2022-05-31
694,606 GBP2020-06-01 ~ 2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
949,441 GBP2021-06-01 ~ 2022-05-31
694,606 GBP2020-06-01 ~ 2021-05-31
Dividends Paid
Retained earnings (accumulated losses)
-587,000 GBP2021-06-01 ~ 2022-05-31
-366,492 GBP2020-06-01 ~ 2021-05-31
Dividends Paid
-587,000 GBP2021-06-01 ~ 2022-05-31
-366,492 GBP2020-06-01 ~ 2021-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-587,000 GBP2021-06-01 ~ 2022-05-31
-366,492 GBP2020-06-01 ~ 2021-05-31
Equity - Income/Expense Recognised Directly
-587,000 GBP2021-06-01 ~ 2022-05-31
-366,492 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252021-06-01 ~ 2022-05-31
Motor vehicles
252021-06-01 ~ 2022-05-31
Furniture and fittings
252021-06-01 ~ 2022-05-31
Audit Fees/Expenses
19,000 GBP2021-06-01 ~ 2022-05-31
16,500 GBP2020-06-01 ~ 2021-05-31
Wages/Salaries
1,505,482 GBP2021-06-01 ~ 2022-05-31
1,336,620 GBP2020-06-01 ~ 2021-05-31
Social Security Costs
175,144 GBP2021-06-01 ~ 2022-05-31
160,355 GBP2020-06-01 ~ 2021-05-31
Staff Costs/Employee Benefits Expense
1,737,676 GBP2021-06-01 ~ 2022-05-31
1,552,335 GBP2020-06-01 ~ 2021-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,247 GBP2021-06-01 ~ 2022-05-31
-13,514 GBP2020-06-01 ~ 2021-05-31
Tax Expense/Credit at Applicable Tax Rate
224,416 GBP2021-06-01 ~ 2022-05-31
161,196 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
268,606 GBP2022-05-31
263,597 GBP2021-05-31
Motor vehicles
453,328 GBP2022-05-31
400,551 GBP2021-05-31
Furniture and fittings
229,535 GBP2022-05-31
221,128 GBP2021-05-31
Property, Plant & Equipment - Gross Cost
951,469 GBP2022-05-31
885,276 GBP2021-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,288 GBP2021-06-01 ~ 2022-05-31
Motor vehicles
-189,932 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Other Disposals
-205,220 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
260,527 GBP2021-05-31
Motor vehicles
235,514 GBP2021-05-31
Furniture and fittings
193,704 GBP2021-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
689,745 GBP2021-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,134 GBP2021-06-01 ~ 2022-05-31
Motor vehicles, Owned/Freehold
76,005 GBP2021-06-01 ~ 2022-05-31
Furniture and fittings, Owned/Freehold
10,391 GBP2021-06-01 ~ 2022-05-31
Owned/Freehold
88,530 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,288 GBP2021-06-01 ~ 2022-05-31
Motor vehicles
-158,094 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-173,382 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
247,373 GBP2022-05-31
Motor vehicles
153,425 GBP2022-05-31
Furniture and fittings
204,095 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
604,893 GBP2022-05-31
Property, Plant & Equipment
Plant and equipment
21,233 GBP2022-05-31
3,070 GBP2021-05-31
Motor vehicles
299,903 GBP2022-05-31
165,037 GBP2021-05-31
Furniture and fittings
25,440 GBP2022-05-31
27,424 GBP2021-05-31
Plant and equipment, Under hire purchased contracts or finance leases
43,870 GBP2021-05-31
Motor vehicles, Under hire purchased contracts or finance leases
208,663 GBP2022-05-31
142,995 GBP2021-05-31
Under hire purchased contracts or finance leases
208,663 GBP2022-05-31
186,865 GBP2021-05-31
Raw materials and consumables
101,780 GBP2022-05-31
84,189 GBP2021-05-31
Finished Goods/Goods for Resale
802,028 GBP2022-05-31
716,159 GBP2021-05-31
Trade Debtors/Trade Receivables
Current
1,923,269 GBP2022-05-31
2,814,205 GBP2021-05-31
Amounts Owed by Group Undertakings
Current
53,937 GBP2022-05-31
53,937 GBP2021-05-31
Other Debtors
Current
7,096 GBP2022-05-31
2,211 GBP2021-05-31
Prepayments/Accrued Income
Current
51,920 GBP2022-05-31
40,099 GBP2021-05-31
Debtors - Deferred Tax Asset
Current
34,500 GBP2021-05-31
Trade Creditors/Trade Payables
Current
2,560,231 GBP2022-05-31
3,009,091 GBP2021-05-31
Corporation Tax Payable
Current
187,500 GBP2022-05-31
175,280 GBP2021-05-31
Taxation/Social Security Payable
Current
678,436 GBP2022-05-31
764,211 GBP2021-05-31
Finance Lease Liabilities - Total Present Value
Current
64,747 GBP2022-05-31
37,031 GBP2021-05-31
Other Creditors
Current
19,002 GBP2022-05-31
13,897 GBP2021-05-31
Accrued Liabilities/Deferred Income
Current
66,576 GBP2022-05-31
67,649 GBP2021-05-31
Creditors
Current
3,576,492 GBP2022-05-31
4,067,159 GBP2021-05-31
Finance Lease Liabilities - Total Present Value
Non-current
56,309 GBP2022-05-31
10,680 GBP2021-05-31
Minimum gross finance lease payments owing
121,056 GBP2022-05-31
47,711 GBP2021-05-31
Net Deferred Tax Liability/Asset
-14,747 GBP2022-05-31
34,500 GBP2021-05-31
20,986 GBP2020-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-49,247 GBP2021-06-01 ~ 2022-05-31
13,514 GBP2020-06-01 ~ 2021-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-15,378 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45 shares2022-05-31
45 shares2021-05-31
Par Value of Share
Class 1 ordinary share
12021-06-01 ~ 2022-05-31
Nominal value of allotted share capital
Class 1 ordinary share
45 GBP2021-06-01 ~ 2022-05-31
45 GBP2020-06-01 ~ 2021-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
45 shares2022-05-31
45 shares2021-05-31
Par Value of Share
Class 2 ordinary share
12021-06-01 ~ 2022-05-31
Nominal value of allotted share capital
Class 2 ordinary share
45 GBP2021-06-01 ~ 2022-05-31
45 GBP2020-06-01 ~ 2021-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2022-05-31
10 shares2021-05-31
Par Value of Share
Class 3 ordinary share
12021-06-01 ~ 2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,090 GBP2022-05-31
125,600 GBP2021-05-31
Between one and five year
44,011 GBP2022-05-31
125,600 GBP2021-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
190,101 GBP2022-05-31
251,200 GBP2021-05-31