(expand)Cost of Sales
9,290,440 GBP2023-06-01 ~ 2024-05-31
10,507,240 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,273,441 GBP2023-06-01 ~ 2024-05-31
1,174,321 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,067,064 GBP2023-06-01 ~ 2024-05-31
1,334,416 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
254,377 GBP2023-06-01 ~ 2024-05-31
-152,036 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
13 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
148,590 GBP2023-06-01 ~ 2024-05-31
132,465 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
105,787 GBP2023-06-01 ~ 2024-05-31
-284,488 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-30,337 GBP2023-06-01 ~ 2024-05-31
-16,333 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
136,124 GBP2023-06-01 ~ 2024-05-31
-268,155 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
136,124 GBP2023-06-01 ~ 2024-05-31
-268,155 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
2,081,967 GBP2024-05-31
2,519,783 GBP2023-05-31
Total Inventories
400,588 GBP2024-05-31
406,945 GBP2023-05-31
Debtors
1,936,327 GBP2024-05-31
2,281,985 GBP2023-05-31
Cash at bank and in hand
23,144 GBP2024-05-31
4,580 GBP2023-05-31
Current Assets
2,360,059 GBP2024-05-31
2,693,510 GBP2023-05-31
Creditors
Current
2,750,117 GBP2024-05-31
3,342,142 GBP2023-05-31
Net Current Assets/Liabilities
-390,058 GBP2024-05-31
-648,632 GBP2023-05-31
Total Assets Less Current Liabilities
1,691,909 GBP2024-05-31
1,871,151 GBP2023-05-31
Net Assets/Liabilities
1,222,756 GBP2024-05-31
1,126,632 GBP2023-05-31
Equity
Called up share capital
2 GBP2024-05-31
2 GBP2023-05-31
2 GBP2022-05-31
Revaluation reserve
77,500 GBP2024-05-31
77,500 GBP2023-05-31
77,500 GBP2022-05-31
Retained earnings (accumulated losses)
1,145,254 GBP2024-05-31
1,049,130 GBP2023-05-31
1,330,785 GBP2022-05-31
Equity
1,222,756 GBP2024-05-31
1,126,632 GBP2023-05-31
1,408,287 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-40,000 GBP2023-06-01 ~ 2024-05-31
-13,500 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-40,000 GBP2023-06-01 ~ 2024-05-31
-13,500 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
136,124 GBP2023-06-01 ~ 2024-05-31
-268,155 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,307,565 GBP2023-06-01 ~ 2024-05-31
1,422,845 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
117,772 GBP2023-06-01 ~ 2024-05-31
124,549 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,330 GBP2023-06-01 ~ 2024-05-31
17,983 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,446,667 GBP2023-06-01 ~ 2024-05-31
1,565,377 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
262023-06-01 ~ 2024-05-31
282022-06-01 ~ 2023-05-31
Director Remuneration
11,960 GBP2023-06-01 ~ 2024-05-31
11,960 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,855 GBP2023-06-01 ~ 2024-05-31
45,432 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
10,900 GBP2023-06-01 ~ 2024-05-31
5,005 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
-50,995 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
26,447 GBP2023-06-01 ~ 2024-05-31
-56,906 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
210,000 GBP2024-05-31
210,000 GBP2023-05-31
Plant and equipment
4,775,377 GBP2024-05-31
4,916,040 GBP2023-05-31
Furniture and fittings
4,145 GBP2024-05-31
4,145 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-144,783 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,019,237 GBP2024-05-31
2,672,660 GBP2023-05-31
Furniture and fittings
4,145 GBP2024-05-31
3,799 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
439,832 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
346 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-93,255 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings
210,000 GBP2024-05-31
210,000 GBP2023-05-31
Plant and equipment
1,756,140 GBP2024-05-31
2,243,380 GBP2023-05-31
Furniture and fittings
346 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
334,175 GBP2024-05-31
309,143 GBP2023-05-31
Computers
14,318 GBP2024-05-31
19,638 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
5,338,015 GBP2024-05-31
5,458,966 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-76,928 GBP2023-06-01 ~ 2024-05-31
Computers
-7,194 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-228,905 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
221,461 GBP2024-05-31
246,523 GBP2023-05-31
Computers
11,205 GBP2024-05-31
16,201 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,256,048 GBP2024-05-31
2,939,183 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
27,736 GBP2023-06-01 ~ 2024-05-31
Computers
2,198 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
470,112 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-52,798 GBP2023-06-01 ~ 2024-05-31
Computers
-7,194 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-153,247 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles
112,714 GBP2024-05-31
62,620 GBP2023-05-31
Computers
3,113 GBP2024-05-31
3,437 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
4,590,701 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
101,961 GBP2024-05-31
35,700 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
101,961 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,842,996 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
2,406,457 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
12,870 GBP2024-05-31
17,106 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
427,387 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
12,870 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
440,257 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
1,051,857 GBP2024-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
791,139 GBP2024-05-31
2,184,244 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
89,091 GBP2024-05-31
Under hire purchased contracts or finance leases
880,230 GBP2024-05-31
2,202,838 GBP2023-05-31
Motor vehicles, Under hire purchased contracts or finance leases
18,594 GBP2023-05-31
Merchandise
400,588 GBP2024-05-31
406,945 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,925,645 GBP2024-05-31
2,211,197 GBP2023-05-31
Other Debtors
Current
42,089 GBP2023-05-31
Prepayments
Current
10,682 GBP2024-05-31
28,699 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
1,936,327 GBP2024-05-31
2,281,985 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
60,000 GBP2024-05-31
60,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
303,265 GBP2024-05-31
737,493 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,424,745 GBP2024-05-31
1,557,907 GBP2023-05-31
Other Taxation & Social Security Payable
Current
27,563 GBP2024-05-31
24,890 GBP2023-05-31
Other Creditors
Current
48,657 GBP2024-05-31
19,258 GBP2023-05-31
Accrued Liabilities
Current
35,250 GBP2024-05-31
96,601 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
60,000 GBP2024-05-31
120,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
121,933 GBP2024-05-31
357,957 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
60,000 GBP2024-05-31
60,000 GBP2023-05-31
Non-current, Between two and five year
60,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
425,198 GBP2024-05-31
1,095,450 GBP2023-05-31
Bank Borrowings
Secured
120,000 GBP2024-05-31
180,000 GBP2023-05-31
Total Borrowings
Secured
545,198 GBP2024-05-31
1,275,450 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
287,220 GBP2024-05-31
266,562 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
136,124 GBP2023-06-01 ~ 2024-05-31