Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Class 2 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
38,184,376 GBP2024-06-01 ~ 2025-05-31
36,524,437 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
27,073,396 GBP2024-06-01 ~ 2025-05-31
24,582,072 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
11,110,980 GBP2024-06-01 ~ 2025-05-31
11,942,365 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
1,727,444 GBP2024-06-01 ~ 2025-05-31
1,327,494 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
9,383,536 GBP2024-06-01 ~ 2025-05-31
10,614,871 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
293,313 GBP2024-06-01 ~ 2025-05-31
297,587 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
122 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
9,676,849 GBP2024-06-01 ~ 2025-05-31
10,912,336 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,488,561 GBP2024-06-01 ~ 2025-05-31
2,494,279 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
7,188,288 GBP2024-06-01 ~ 2025-05-31
8,418,057 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
7,188,288 GBP2024-06-01 ~ 2025-05-31
8,418,057 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
10,687 GBP2025-05-31
12,037 GBP2024-05-31
Property, Plant & Equipment
150,304 GBP2025-05-31
173,530 GBP2024-05-31
Fixed Assets
160,991 GBP2025-05-31
185,567 GBP2024-05-31
Total Inventories
5,102,728 GBP2025-05-31
13,071,981 GBP2024-05-31
Debtors
6,186,165 GBP2025-05-31
3,665,040 GBP2024-05-31
Cash at bank and in hand
15,323,122 GBP2025-05-31
1,939,522 GBP2024-05-31
Current Assets
26,612,015 GBP2025-05-31
18,676,543 GBP2024-05-31
Creditors
Current
3,464,828 GBP2025-05-31
2,738,648 GBP2024-05-31
Net Current Assets/Liabilities
23,147,187 GBP2025-05-31
15,937,895 GBP2024-05-31
Total Assets Less Current Liabilities
23,308,178 GBP2025-05-31
16,123,462 GBP2024-05-31
Net Assets/Liabilities
23,282,924 GBP2025-05-31
16,094,636 GBP2024-05-31
Equity
Called up share capital
8,000 GBP2025-05-31
8,000 GBP2024-05-31
8,000 GBP2023-05-31
Retained earnings (accumulated losses)
23,274,924 GBP2025-05-31
16,086,636 GBP2024-05-31
26,730,079 GBP2023-05-31
Equity
23,282,924 GBP2025-05-31
16,094,636 GBP2024-05-31
26,738,079 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-19,061,500 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-19,061,500 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
7,188,288 GBP2024-06-01 ~ 2025-05-31
8,418,057 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
1,982,824 GBP2024-06-01 ~ 2025-05-31
1,500,578 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
175,531 GBP2024-06-01 ~ 2025-05-31
146,151 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,949 GBP2024-06-01 ~ 2025-05-31
34,396 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,190,304 GBP2024-06-01 ~ 2025-05-31
1,681,125 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
492024-06-01 ~ 2025-05-31
462023-06-01 ~ 2024-05-31
Director Remuneration
8,510 GBP2024-06-01 ~ 2025-05-31
8,424 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,155 GBP2024-06-01 ~ 2025-05-31
41,973 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
9,150 GBP2024-06-01 ~ 2025-05-31
8,050 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
2,492,133 GBP2024-06-01 ~ 2025-05-31
2,496,926 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
2,419,212 GBP2024-06-01 ~ 2025-05-31
2,728,084 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Computer software
13,500 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
390,953 GBP2025-05-31
426,247 GBP2024-05-31
Furniture and fittings
365,688 GBP2025-05-31
359,757 GBP2024-05-31
Motor vehicles
18,649 GBP2025-05-31
4,149 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
775,290 GBP2025-05-31
790,153 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-35,294 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-10,833 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-46,127 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
339,326 GBP2025-05-31
343,755 GBP2024-05-31
Furniture and fittings
281,945 GBP2025-05-31
269,298 GBP2024-05-31
Motor vehicles
3,715 GBP2025-05-31
3,570 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
624,986 GBP2025-05-31
616,623 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,499 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
19,511 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
145 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,155 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,928 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-6,864 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,792 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
51,627 GBP2025-05-31
82,492 GBP2024-05-31
Furniture and fittings
83,743 GBP2025-05-31
90,459 GBP2024-05-31
Motor vehicles
14,934 GBP2025-05-31
579 GBP2024-05-31
Merchandise
4,842,728 GBP2025-05-31
12,144,981 GBP2024-05-31
Value of work in progress
260,000 GBP2025-05-31
927,000 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
3,901,996 GBP2025-05-31
3,023,982 GBP2024-05-31
Other Debtors
Current
38,195 GBP2025-05-31
173,404 GBP2024-05-31
Amount of value-added tax that is recoverable
Current
198,997 GBP2024-05-31
Prepayments/Accrued Income
Current
81,020 GBP2025-05-31
270,572 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
6,186,165 GBP2025-05-31
Current, Amounts falling due within one year
3,665,040 GBP2024-05-31
Trade Creditors/Trade Payables
Current
973,394 GBP2025-05-31
1,238,700 GBP2024-05-31
Corporation Tax Payable
Current
1,321,345 GBP2025-05-31
748,931 GBP2024-05-31
Other Taxation & Social Security Payable
Current
43,197 GBP2025-05-31
35,396 GBP2024-05-31
Other Creditors
Current
493,171 GBP2025-05-31
435,622 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
144,950 GBP2025-05-31
274,147 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,612 GBP2025-05-31
10,612 GBP2024-05-31
Between one and five year
4,326 GBP2025-05-31
14,938 GBP2024-05-31
All periods
14,938 GBP2025-05-31
25,550 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,254 GBP2025-05-31
28,826 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
7,188,288 GBP2024-06-01 ~ 2025-05-31