Turnover/Revenue
17,825,485 GBP2023-06-01 ~ 2024-05-31
17,145,711 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-13,582,107 GBP2023-06-01 ~ 2024-05-31
-13,023,947 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
4,243,378 GBP2023-06-01 ~ 2024-05-31
4,121,764 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,133,820 GBP2023-06-01 ~ 2024-05-31
-3,870,662 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
435,362 GBP2023-06-01 ~ 2024-05-31
576,697 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
6,191 GBP2023-06-01 ~ 2024-05-31
363 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
82,401 GBP2023-06-01 ~ 2024-05-31
270,014 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
753,016 GBP2023-06-01 ~ 2024-05-31
6,959 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Other
154,804 GBP2024-05-31
200,120 GBP2023-05-31
Property, Plant & Equipment
2,284,396 GBP2024-05-31
2,636,473 GBP2023-05-31
Fixed Assets
2,439,200 GBP2024-05-31
2,836,593 GBP2023-05-31
Total Inventories
696,274 GBP2024-05-31
854,726 GBP2023-05-31
Debtors
4,113,865 GBP2023-05-31
Cash at bank and in hand
201,290 GBP2024-05-31
630,154 GBP2023-05-31
Current Assets
5,786,486 GBP2024-05-31
5,598,745 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-7,674,108 GBP2024-05-31
-7,729,219 GBP2023-05-31
Net Current Assets/Liabilities
-1,887,622 GBP2024-05-31
-2,130,474 GBP2023-05-31
Total Assets Less Current Liabilities
551,578 GBP2024-05-31
706,119 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-2,577,302 GBP2024-05-31
-3,686,991 GBP2023-05-31
Net Assets/Liabilities
-2,227,856 GBP2024-05-31
-2,980,872 GBP2023-05-31
Equity
Called up share capital
59,100 GBP2024-05-31
59,100 GBP2023-05-31
59,100 GBP2022-05-31
Retained earnings (accumulated losses)
-2,286,956 GBP2024-05-31
-3,039,972 GBP2023-05-31
-3,046,931 GBP2022-05-31
Equity
-2,227,856 GBP2024-05-31
-2,980,872 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
753,016 GBP2023-06-01 ~ 2024-05-31
6,959 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
41,200 GBP2023-06-01 ~ 2024-05-31
27,500 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1252023-06-01 ~ 2024-05-31
1162022-06-01 ~ 2023-05-31
Wages/Salaries
4,752,488 GBP2023-06-01 ~ 2024-05-31
4,335,568 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
506,646 GBP2023-06-01 ~ 2024-05-31
482,615 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,914 GBP2023-06-01 ~ 2024-05-31
63,325 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,353,048 GBP2023-06-01 ~ 2024-05-31
4,881,508 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
566,600 GBP2023-06-01 ~ 2024-05-31
544,283 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
204,824 GBP2023-06-01 ~ 2024-05-31
263,055 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Development expenditure
456,871 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
302,067 GBP2024-05-31
256,751 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
45,316 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Development expenditure
154,804 GBP2024-05-31
200,120 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
926,534 GBP2024-05-31
926,534 GBP2023-05-31
Plant and equipment
9,806,375 GBP2024-05-31
9,616,864 GBP2023-05-31
Furniture and fittings
1,052,523 GBP2024-05-31
1,039,654 GBP2023-05-31
Motor vehicles
16,995 GBP2024-05-31
16,995 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
11,802,427 GBP2024-05-31
11,600,047 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
384,630 GBP2024-05-31
326,782 GBP2023-05-31
Plant and equipment
8,178,716 GBP2024-05-31
7,715,843 GBP2023-05-31
Furniture and fittings
947,053 GBP2024-05-31
915,861 GBP2023-05-31
Motor vehicles
7,632 GBP2024-05-31
5,088 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,518,031 GBP2024-05-31
8,963,574 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
57,848 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
462,873 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
31,192 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
2,544 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
554,457 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
541,904 GBP2024-05-31
599,752 GBP2023-05-31
Plant and equipment
1,627,659 GBP2024-05-31
1,901,021 GBP2023-05-31
Furniture and fittings
105,470 GBP2024-05-31
123,793 GBP2023-05-31
Motor vehicles
9,363 GBP2024-05-31
11,907 GBP2023-05-31
Raw materials and consumables
685,994 GBP2024-05-31
797,998 GBP2023-05-31
Finished Goods/Goods for Resale
10,280 GBP2024-05-31
56,728 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,849,446 GBP2024-05-31
2,962,439 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
526,537 GBP2024-05-31
179,019 GBP2023-05-31
Other Debtors
Current
1,077,807 GBP2024-05-31
686,174 GBP2023-05-31
Prepayments/Accrued Income
Current
435,132 GBP2024-05-31
283,541 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-05-31
2,692 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
4,888,922 GBP2024-05-31
4,113,865 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
350,000 GBP2024-05-31
350,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
150,735 GBP2024-05-31
142,356 GBP2023-05-31
Other Remaining Borrowings
Current
530,000 GBP2024-05-31
400,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,568,889 GBP2024-05-31
2,235,623 GBP2023-05-31
Other Taxation & Social Security Payable
Current
1,502,133 GBP2024-05-31
1,537,265 GBP2023-05-31
Other Creditors
Current
2,255,372 GBP2024-05-31
2,020,602 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,316,979 GBP2024-05-31
1,043,373 GBP2023-05-31
Creditors
Current
7,674,108 GBP2024-05-31
7,729,219 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
262,500 GBP2024-05-31
612,500 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
49,692 GBP2024-05-31
200,426 GBP2023-05-31
Other Remaining Borrowings
Non-current
600,000 GBP2024-05-31
700,000 GBP2023-05-31
Creditors
Non-current
2,577,302 GBP2024-05-31
3,686,991 GBP2023-05-31
Bank Borrowings
612,500 GBP2024-05-31
962,500 GBP2023-05-31
Total Borrowings
1,742,500 GBP2024-05-31
2,062,500 GBP2023-05-31
Current
880,000 GBP2024-05-31
750,000 GBP2023-05-31
Non-current
862,500 GBP2024-05-31
1,312,500 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
158,262 GBP2024-05-31
158,262 GBP2023-05-31
Minimum gross finance lease payments owing
208,676 GBP2024-05-31
366,937 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
200,427 GBP2024-05-31
342,782 GBP2023-05-31
Equity
Called up share capital
59,100 GBP2024-05-31
59,100 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,309,114 GBP2024-05-31
1,260,651 GBP2023-05-31
Between two and five year
4,429,606 GBP2024-05-31
4,120,466 GBP2023-05-31
More than five year
5,238,945 GBP2024-05-31
6,123,544 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,977,665 GBP2024-05-31
11,504,661 GBP2023-05-31