(expand)Creditors
Current
3,373,949 GBP2024-05-31
4,069,407 GBP2023-05-31
Net Current Assets/Liabilities
1,698,796 GBP2024-05-31
1,942,479 GBP2023-05-31
Total Assets Less Current Liabilities
6,084,787 GBP2024-05-31
6,157,748 GBP2023-05-31
Net Assets/Liabilities
4,744,459 GBP2024-05-31
4,648,510 GBP2023-05-31
Equity
Called up share capital
2,640,000 GBP2024-05-31
2,640,000 GBP2023-05-31
1,140,000 GBP2022-05-31
Capital redemption reserve
2 GBP2024-05-31
2 GBP2023-05-31
2 GBP2022-05-31
Retained earnings (accumulated losses)
2,104,457 GBP2024-05-31
2,008,508 GBP2023-05-31
1,655,911 GBP2022-05-31
Equity
4,744,459 GBP2024-05-31
4,648,510 GBP2023-05-31
2,795,913 GBP2022-05-31
Issue of Equity Instruments
Called up share capital
1,500,000 GBP2022-06-01 ~ 2023-05-31
Issue of Equity Instruments
1,500,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
95,949 GBP2023-06-01 ~ 2024-05-31
352,597 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,170,612 GBP2023-06-01 ~ 2024-05-31
2,901,854 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
260,613 GBP2023-06-01 ~ 2024-05-31
224,434 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,740 GBP2023-06-01 ~ 2024-05-31
41,225 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,480,965 GBP2023-06-01 ~ 2024-05-31
3,167,513 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1052023-06-01 ~ 2024-05-31
1022022-06-01 ~ 2023-05-31
Director Remuneration
260,557 GBP2023-06-01 ~ 2024-05-31
193,240 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
208,696 GBP2023-06-01 ~ 2024-05-31
287,809 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
14,600 GBP2023-06-01 ~ 2024-05-31
16,200 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
36,274 GBP2023-06-01 ~ 2024-05-31
71,854 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
37,837 GBP2023-06-01 ~ 2024-05-31
147,102 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
10,500 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,000 GBP2024-05-31
500 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2,500 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Net goodwill
7,500 GBP2024-05-31
10,000 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
570,871 GBP2024-05-31
570,871 GBP2023-05-31
Plant and equipment
3,771,087 GBP2024-05-31
3,577,658 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
96,142 GBP2024-05-31
96,039 GBP2023-05-31
Plant and equipment
2,586,049 GBP2024-05-31
2,388,794 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
103 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
197,255 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings
474,729 GBP2024-05-31
474,832 GBP2023-05-31
Plant and equipment
1,185,038 GBP2024-05-31
1,188,864 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
459,852 GBP2024-05-31
425,613 GBP2023-05-31
Motor vehicles
622,629 GBP2024-05-31
598,462 GBP2023-05-31
Computers
134,058 GBP2024-05-31
124,134 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
8,579,820 GBP2024-05-31
7,997,291 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-76,320 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-76,320 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
339,933 GBP2024-05-31
309,563 GBP2023-05-31
Motor vehicles
411,069 GBP2024-05-31
321,122 GBP2023-05-31
Computers
105,711 GBP2024-05-31
98,539 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,201,329 GBP2024-05-31
3,792,022 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
30,370 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
166,049 GBP2023-06-01 ~ 2024-05-31
Computers
7,172 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
485,409 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-76,102 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-76,102 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
119,919 GBP2024-05-31
116,050 GBP2023-05-31
Motor vehicles
211,560 GBP2024-05-31
277,340 GBP2023-05-31
Computers
28,347 GBP2024-05-31
25,595 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,308,304 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
154,671 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
100,486 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,225,368 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
775,792 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
105,806 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
164,683 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
276,713 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
722,587 GBP2024-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
502,781 GBP2024-05-31
532,512 GBP2023-05-31
Motor vehicles, Under hire purchased contracts or finance leases
186,086 GBP2024-05-31
Under hire purchased contracts or finance leases
710,521 GBP2024-05-31
824,912 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
264,522 GBP2023-05-31
Finished Goods
1,367,437 GBP2024-05-31
1,382,299 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,604,302 GBP2024-05-31
1,884,437 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
1,376,985 GBP2024-05-31
1,994,203 GBP2023-05-31
Other Debtors
Current
170,230 GBP2024-05-31
144,920 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
23,152 GBP2024-05-31
23,152 GBP2023-05-31
Prepayments/Accrued Income
Current
64,466 GBP2024-05-31
40,279 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,549,662 GBP2024-05-31
Amounts falling due within one year, Current
4,496,560 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
111,783 GBP2024-05-31
158,007 GBP2023-05-31
Other Remaining Borrowings
Current
1,010,202 GBP2024-05-31
1,369,787 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
221,075 GBP2024-05-31
301,372 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,071,841 GBP2024-05-31
1,176,928 GBP2023-05-31
Amounts owed to group undertakings
Current
3,824 GBP2024-05-31
Corporation Tax Payable
Current
36,274 GBP2024-05-31
71,854 GBP2023-05-31
Other Taxation & Social Security Payable
Current
62,618 GBP2024-05-31
51,096 GBP2023-05-31
Other Creditors
Current
14,704 GBP2024-05-31
36,409 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
268,459 GBP2024-05-31
270,108 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
769,940 GBP2024-05-31
818,543 GBP2023-05-31
Other Remaining Borrowings
Non-current
85,213 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
186,295 GBP2024-05-31
240,512 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
111,783 GBP2024-05-31
Total Borrowings
Current, Amounts falling due within one year
1,121,985 GBP2024-05-31
Bank Borrowings
Non-current, Between one and two years
161,764 GBP2023-05-31
Between two and five year, Non-current
227,279 GBP2024-05-31
635,026 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
301,372 GBP2023-05-31
Between one and five year, hire purchase agreements
240,512 GBP2023-05-31
hire purchase agreements
407,370 GBP2024-05-31
541,884 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,819 GBP2024-05-31
16,927 GBP2023-05-31
Between one and five year
14,254 GBP2024-05-31
23,073 GBP2023-05-31
All periods
23,073 GBP2024-05-31
40,000 GBP2023-05-31
Bank Borrowings
Secured
881,723 GBP2024-05-31
976,550 GBP2023-05-31
Total Borrowings
Secured
2,214,082 GBP2024-05-31
2,603,934 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
384,093 GBP2024-05-31
364,970 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,640,000 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
95,949 GBP2023-06-01 ~ 2024-05-31