Average Number of Employees
1212023-06-01 ~ 2024-05-31
1242022-06-01 ~ 2023-05-31
Turnover/Revenue
23,352,366 GBP2023-06-01 ~ 2024-05-31
21,637,469 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-17,497,789 GBP2023-06-01 ~ 2024-05-31
-16,656,434 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
5,854,577 GBP2023-06-01 ~ 2024-05-31
4,981,035 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,455,605 GBP2023-06-01 ~ 2024-05-31
-4,192,809 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,398,972 GBP2023-06-01 ~ 2024-05-31
788,226 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,385,787 GBP2023-06-01 ~ 2024-05-31
788,226 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
5,113,290 GBP2024-05-31
4,912,823 GBP2023-05-31
4,274,266 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,200,467 GBP2023-06-01 ~ 2024-05-31
638,557 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
489,493 GBP2024-05-31
490,357 GBP2023-05-31
Fixed Assets
489,493 GBP2024-05-31
490,357 GBP2023-05-31
Total Inventories
2,048,975 GBP2024-05-31
1,628,335 GBP2023-05-31
Debtors
Current
7,841,828 GBP2024-05-31
5,430,936 GBP2023-05-31
Cash at bank and in hand
223,645 GBP2024-05-31
1,561,460 GBP2023-05-31
Current Assets
10,114,448 GBP2024-05-31
8,620,731 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-5,276,426 GBP2024-05-31
Net Current Assets/Liabilities
4,838,022 GBP2024-05-31
4,682,616 GBP2023-05-31
Total Assets Less Current Liabilities
5,327,515 GBP2024-05-31
5,172,973 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-146,246 GBP2024-05-31
Net Assets/Liabilities
5,114,290 GBP2024-05-31
4,913,823 GBP2023-05-31
Equity
Called up share capital
1,000 GBP2024-05-31
1,000 GBP2023-05-31
Equity
5,114,290 GBP2024-05-31
4,913,823 GBP2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-06-01 ~ 2024-05-31
Motor vehicles
252023-06-01 ~ 2024-05-31
Furniture and fittings
202023-06-01 ~ 2024-05-31
Audit Fees/Expenses
17,750 GBP2023-06-01 ~ 2024-05-31
11,025 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,813,115 GBP2023-06-01 ~ 2024-05-31
4,559,048 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
488,767 GBP2023-06-01 ~ 2024-05-31
486,109 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,394,103 GBP2023-06-01 ~ 2024-05-31
5,136,072 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,351 GBP2023-06-01 ~ 2024-05-31
28,168 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
346,447 GBP2023-06-01 ~ 2024-05-31
157,645 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
35,983 GBP2024-05-31
35,983 GBP2023-05-31
Motor vehicles
965,648 GBP2024-05-31
967,368 GBP2023-05-31
Furniture and fittings
159,455 GBP2024-05-31
151,018 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,161,086 GBP2024-05-31
1,154,369 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-199,838 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-626 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-200,464 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
27,004 GBP2023-05-31
Motor vehicles
531,430 GBP2023-05-31
Furniture and fittings
105,578 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
664,012 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
179,691 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings, Owned/Freehold
17,952 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
201,090 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-193,509 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-193,509 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
30,451 GBP2024-05-31
Motor vehicles
517,612 GBP2024-05-31
Furniture and fittings
123,530 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
671,593 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
5,532 GBP2024-05-31
8,979 GBP2023-05-31
Motor vehicles
448,036 GBP2024-05-31
435,938 GBP2023-05-31
Furniture and fittings
35,925 GBP2024-05-31
45,440 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
449,700 GBP2024-05-31
425,033 GBP2023-05-31
Under hire purchased contracts or finance leases
449,700 GBP2024-05-31
425,033 GBP2023-05-31
Value of work in progress
594,004 GBP2024-05-31
371,275 GBP2023-05-31
Finished Goods/Goods for Resale
1,454,971 GBP2024-05-31
1,257,060 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,343,938 GBP2024-05-31
2,228,686 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
1,067,273 GBP2024-05-31
220,928 GBP2023-05-31
Other Debtors
Current
107,383 GBP2024-05-31
163,341 GBP2023-05-31
Prepayments/Accrued Income
Current
4,212,905 GBP2024-05-31
2,778,981 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
110,329 GBP2024-05-31
39,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,084,934 GBP2024-05-31
1,479,501 GBP2023-05-31
Taxation/Social Security Payable
Current
660,062 GBP2024-05-31
644,436 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
163,306 GBP2024-05-31
128,358 GBP2023-05-31
Other Creditors
Current
59,521 GBP2024-05-31
78,488 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
2,308,603 GBP2024-05-31
1,607,332 GBP2023-05-31
Creditors
Current
5,276,426 GBP2024-05-31
3,938,115 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
146,246 GBP2024-05-31
149,820 GBP2023-05-31
Creditors
Non-current
146,246 GBP2024-05-31
149,820 GBP2023-05-31
Minimum gross finance lease payments owing
309,552 GBP2024-05-31
278,178 GBP2023-05-31
Net Deferred Tax Liability/Asset
-66,979 GBP2024-05-31
-109,330 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
42,351 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-69,287 GBP2024-05-31
-111,482 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-05-31
1,000 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
23,206 GBP2024-05-31
35,750 GBP2023-05-31
Between one and five year
23,206 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
23,206 GBP2024-05-31
58,956 GBP2023-05-31