Average Number of Employees
1392024-06-01 ~ 2025-05-31
1212023-06-01 ~ 2024-05-31
Turnover/Revenue
29,490,202 GBP2024-06-01 ~ 2025-05-31
23,352,366 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-21,481,822 GBP2024-06-01 ~ 2025-05-31
-17,497,789 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
8,008,380 GBP2024-06-01 ~ 2025-05-31
5,854,577 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-5,469,329 GBP2024-06-01 ~ 2025-05-31
-4,455,605 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
2,539,051 GBP2024-06-01 ~ 2025-05-31
1,398,972 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,521,857 GBP2024-06-01 ~ 2025-05-31
1,385,787 GBP2023-06-01 ~ 2024-05-31
Equity
Retained earnings (accumulated losses)
7,675,328 GBP2025-05-31
5,113,290 GBP2024-05-31
4,912,823 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
2,562,038 GBP2024-06-01 ~ 2025-05-31
1,200,467 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
378,084 GBP2025-05-31
489,493 GBP2024-05-31
Fixed Assets
378,084 GBP2025-05-31
489,493 GBP2024-05-31
Total Inventories
2,624,507 GBP2025-05-31
2,048,975 GBP2024-05-31
Debtors
Current
10,759,118 GBP2025-05-31
7,841,828 GBP2024-05-31
Cash at bank and in hand
300,626 GBP2025-05-31
223,645 GBP2024-05-31
Current Assets
13,684,251 GBP2025-05-31
10,114,448 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-6,288,389 GBP2025-05-31
-5,276,426 GBP2024-05-31
Net Current Assets/Liabilities
7,395,862 GBP2025-05-31
4,838,022 GBP2024-05-31
Total Assets Less Current Liabilities
7,773,946 GBP2025-05-31
5,327,515 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-146,246 GBP2024-05-31
Net Assets/Liabilities
7,676,328 GBP2025-05-31
5,114,290 GBP2024-05-31
Equity
Called up share capital
1,000 GBP2025-05-31
1,000 GBP2024-05-31
Equity
7,676,328 GBP2025-05-31
5,114,290 GBP2024-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-06-01 ~ 2025-05-31
Motor vehicles
252024-06-01 ~ 2025-05-31
Furniture and fittings
202024-06-01 ~ 2025-05-31
Audit Fees/Expenses
24,000 GBP2024-06-01 ~ 2025-05-31
17,750 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
5,808,107 GBP2024-06-01 ~ 2025-05-31
4,813,115 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
588,503 GBP2024-06-01 ~ 2025-05-31
488,767 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
6,504,839 GBP2024-06-01 ~ 2025-05-31
5,394,103 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,332 GBP2024-06-01 ~ 2025-05-31
-42,351 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
630,464 GBP2024-06-01 ~ 2025-05-31
346,447 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
35,983 GBP2025-05-31
35,983 GBP2024-05-31
Motor vehicles
899,029 GBP2025-05-31
965,648 GBP2024-05-31
Furniture and fittings
184,255 GBP2025-05-31
159,455 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
1,119,267 GBP2025-05-31
1,161,086 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-126,134 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-126,134 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
671,593 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
175,799 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings, Owned/Freehold
17,796 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
195,724 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-126,134 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-126,134 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
32,580 GBP2025-05-31
Motor vehicles
567,277 GBP2025-05-31
Furniture and fittings
141,326 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
741,183 GBP2025-05-31
Property, Plant & Equipment
Plant and equipment
3,403 GBP2025-05-31
5,532 GBP2024-05-31
Motor vehicles
331,752 GBP2025-05-31
448,036 GBP2024-05-31
Furniture and fittings
42,929 GBP2025-05-31
35,925 GBP2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
236,703 GBP2025-05-31
449,700 GBP2024-05-31
Under hire purchased contracts or finance leases
236,703 GBP2025-05-31
449,700 GBP2024-05-31
Value of work in progress
924,486 GBP2025-05-31
594,004 GBP2024-05-31
Finished Goods/Goods for Resale
1,700,021 GBP2025-05-31
1,454,971 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
3,219,122 GBP2025-05-31
2,343,938 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
3,661,610 GBP2025-05-31
1,067,273 GBP2024-05-31
Other Debtors
Current
106,964 GBP2025-05-31
107,383 GBP2024-05-31
Prepayments/Accrued Income
Current
3,771,422 GBP2025-05-31
4,212,905 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
110,329 GBP2024-05-31
Trade Creditors/Trade Payables
Current
2,654,169 GBP2025-05-31
2,084,934 GBP2024-05-31
Amounts owed to group undertakings
Current
544,388 GBP2025-05-31
Taxation/Social Security Payable
Current
859,199 GBP2025-05-31
660,062 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
77,369 GBP2025-05-31
163,306 GBP2024-05-31
Other Creditors
Current
43,048 GBP2025-05-31
59,521 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
2,110,216 GBP2025-05-31
2,308,603 GBP2024-05-31
Creditors
Current
6,288,389 GBP2025-05-31
5,276,426 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
54,971 GBP2025-05-31
146,246 GBP2024-05-31
Creditors
Non-current
54,971 GBP2025-05-31
146,246 GBP2024-05-31
Minimum gross finance lease payments owing
132,340 GBP2025-05-31
309,552 GBP2024-05-31
Net Deferred Tax Liability/Asset
-42,647 GBP2025-05-31
-66,979 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
24,332 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-45,250 GBP2025-05-31
-69,287 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-05-31
1,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,250 GBP2025-05-31
23,206 GBP2024-05-31
Between one and five year
41,494 GBP2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
78,744 GBP2025-05-31
23,206 GBP2024-05-31