(expand)Current Assets
6,325,422 GBP2025-12-31
4,878,450 GBP2025-05-31
Creditors
Current
4,559,769 GBP2025-12-31
3,544,132 GBP2025-05-31
Net Current Assets/Liabilities
1,765,653 GBP2025-12-31
1,334,318 GBP2025-05-31
Total Assets Less Current Liabilities
6,351,893 GBP2025-12-31
6,035,934 GBP2025-05-31
Net Assets/Liabilities
4,855,322 GBP2025-12-31
4,494,146 GBP2025-05-31
Equity
Called up share capital
2,640,000 GBP2025-12-31
2,640,000 GBP2025-05-31
2,640,000 GBP2024-05-31
Capital redemption reserve
2 GBP2025-12-31
2 GBP2025-05-31
2 GBP2024-05-31
Retained earnings (accumulated losses)
2,215,320 GBP2025-12-31
1,854,144 GBP2025-05-31
2,104,457 GBP2024-05-31
Equity
4,855,322 GBP2025-12-31
4,494,146 GBP2025-05-31
4,744,459 GBP2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
361,176 GBP2025-06-01 ~ 2025-12-31
-250,313 GBP2024-06-01 ~ 2025-05-31
Wages/Salaries
2,307,258 GBP2025-06-01 ~ 2025-12-31
3,469,190 GBP2024-06-01 ~ 2025-05-31
Social Security Costs
268,187 GBP2025-06-01 ~ 2025-12-31
313,978 GBP2024-06-01 ~ 2025-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,898 GBP2025-06-01 ~ 2025-12-31
56,946 GBP2024-06-01 ~ 2025-05-31
Staff Costs/Employee Benefits Expense
2,612,343 GBP2025-06-01 ~ 2025-12-31
3,840,114 GBP2024-06-01 ~ 2025-05-31
Average Number of Employees
1292025-06-01 ~ 2025-12-31
1162024-06-01 ~ 2025-05-31
Director Remuneration
144,461 GBP2025-06-01 ~ 2025-12-31
285,435 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
143,763 GBP2025-06-01 ~ 2025-12-31
158,560 GBP2024-06-01 ~ 2025-05-31
Audit Fees/Expenses
9,250 GBP2025-06-01 ~ 2025-12-31
15,460 GBP2024-06-01 ~ 2025-05-31
Current Tax for the Period
49,456 GBP2025-06-01 ~ 2025-12-31
-13,818 GBP2024-06-01 ~ 2025-05-31
Tax Expense/Credit at Applicable Tax Rate
122,887 GBP2025-06-01 ~ 2025-12-31
-78,739 GBP2024-06-01 ~ 2025-05-31
Intangible Assets - Gross Cost
Net goodwill
10,500 GBP2025-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
6,167 GBP2025-12-31
5,000 GBP2025-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,167 GBP2025-06-01 ~ 2025-12-31
Intangible Assets
Net goodwill
4,333 GBP2025-12-31
5,500 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
570,871 GBP2025-12-31
570,871 GBP2025-05-31
Land and buildings, Short leasehold
3,360,992 GBP2025-12-31
3,287,845 GBP2025-05-31
Plant and equipment
4,194,030 GBP2025-12-31
4,164,448 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
13,424 GBP2025-12-31
13,363 GBP2025-05-31
Land and buildings, Short leasehold
816,320 GBP2025-12-31
758,215 GBP2025-05-31
Plant and equipment
2,936,469 GBP2025-12-31
2,804,395 GBP2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
61 GBP2025-06-01 ~ 2025-12-31
Plant and equipment
132,074 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
557,447 GBP2025-12-31
557,508 GBP2025-05-31
Land and buildings, Short leasehold
2,544,672 GBP2025-12-31
Plant and equipment
1,257,561 GBP2025-12-31
1,360,053 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
468,666 GBP2025-12-31
465,435 GBP2025-05-31
Motor vehicles
650,300 GBP2025-12-31
621,853 GBP2025-05-31
Computers
83,270 GBP2025-12-31
135,230 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
9,328,129 GBP2025-12-31
9,245,682 GBP2025-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-6,000 GBP2025-06-01 ~ 2025-12-31
Computers
-55,440 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-61,440 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
380,855 GBP2025-12-31
367,325 GBP2025-05-31
Motor vehicles
537,226 GBP2025-12-31
493,967 GBP2025-05-31
Computers
61,928 GBP2025-12-31
112,301 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,746,222 GBP2025-12-31
4,549,566 GBP2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,530 GBP2025-06-01 ~ 2025-12-31
Motor vehicles
44,759 GBP2025-06-01 ~ 2025-12-31
Computers
3,281 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
251,810 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,500 GBP2025-06-01 ~ 2025-12-31
Computers
-53,654 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-55,154 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment
Furniture and fittings
87,811 GBP2025-12-31
98,110 GBP2025-05-31
Motor vehicles
113,074 GBP2025-12-31
127,886 GBP2025-05-31
Computers
21,342 GBP2025-12-31
22,929 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,096,746 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
611,573 GBP2025-12-31
548,390 GBP2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
63,183 GBP2025-06-01 ~ 2025-12-31
Motor vehicles, Under hire purchased contracts or finance leases
42,782 GBP2025-06-01 ~ 2025-12-31
Under hire purchased contracts or finance leases
108,047 GBP2025-06-01 ~ 2025-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
485,173 GBP2025-12-31
527,107 GBP2025-05-31
Motor vehicles, Under hire purchased contracts or finance leases
74,120 GBP2025-12-31
115,473 GBP2025-05-31
Under hire purchased contracts or finance leases
673,219 GBP2025-12-31
759,121 GBP2025-05-31
Finished Goods
1,699,585 GBP2025-12-31
1,511,642 GBP2025-05-31
Trade Debtors/Trade Receivables
Current
2,874,668 GBP2025-12-31
1,945,560 GBP2025-05-31
Amounts Owed by Group Undertakings
Current
1,095,077 GBP2025-12-31
1,103,031 GBP2025-05-31
Other Debtors
Current
144,826 GBP2025-12-31
47,732 GBP2025-05-31
Amount of corporation tax that is recoverable
Current
50,092 GBP2025-12-31
50,092 GBP2025-05-31
Prepayments/Accrued Income
Current
102,271 GBP2025-12-31
85,688 GBP2025-05-31
Debtors
Amounts falling due within one year, Current
4,345,883 GBP2025-12-31
Current, Amounts falling due within one year
3,278,402 GBP2025-05-31
Bank Borrowings/Overdrafts
Current
107,487 GBP2025-12-31
105,431 GBP2025-05-31
Other Remaining Borrowings
Current
1,374,823 GBP2025-12-31
992,505 GBP2025-05-31
Finance Lease Liabilities - Total Present Value
Current
165,017 GBP2025-12-31
186,508 GBP2025-05-31
Trade Creditors/Trade Payables
Current
2,419,478 GBP2025-12-31
1,875,754 GBP2025-05-31
Corporation Tax Payable
Current
49,456 GBP2025-12-31
Other Taxation & Social Security Payable
Current
88,021 GBP2025-12-31
89,055 GBP2025-05-31
Other Creditors
Current
16,388 GBP2025-12-31
18,242 GBP2025-05-31
Accrued Liabilities/Deferred Income
Current
339,099 GBP2025-12-31
276,637 GBP2025-05-31
Bank Borrowings/Overdrafts
Non-current
865,011 GBP2025-12-31
927,152 GBP2025-05-31
Other Remaining Borrowings
Non-current
5,619 GBP2025-05-31
Finance Lease Liabilities - Total Present Value
Non-current
204,279 GBP2025-12-31
262,650 GBP2025-05-31
Bank Borrowings
Current, Amounts falling due within one year
105,431 GBP2025-05-31
Total Borrowings
Current, Amounts falling due within one year
1,097,936 GBP2025-05-31
Bank Borrowings
Non-current, Between one and two years
109,641 GBP2025-12-31
Between two and five year, Non-current
755,370 GBP2025-12-31
Non-current, Between two and five year
831,663 GBP2025-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
204,279 GBP2025-12-31
262,650 GBP2025-05-31
hire purchase agreements
369,296 GBP2025-12-31
449,158 GBP2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,473 GBP2025-12-31
17,432 GBP2025-05-31
Between one and five year
76,100 GBP2025-12-31
45,168 GBP2025-05-31
More than five year
689 GBP2025-12-31
2,334 GBP2025-05-31
All periods
103,262 GBP2025-12-31
64,934 GBP2025-05-31
Bank Overdrafts
Secured
10 GBP2025-12-31
Bank Borrowings
Secured
972,488 GBP2025-12-31
1,032,583 GBP2025-05-31
Total Borrowings
Secured
2,716,617 GBP2025-12-31
2,479,865 GBP2025-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
427,281 GBP2025-12-31
346,367 GBP2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,640,000 shares2025-12-31
Profit/Loss
Retained earnings (accumulated losses)
361,176 GBP2025-06-01 ~ 2025-12-31