Par Value of Share
Class 3 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
25,826,277 GBP2024-06-01 ~ 2025-05-31
27,304,240 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
20,208,455 GBP2024-06-01 ~ 2025-05-31
20,963,553 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
5,617,822 GBP2024-06-01 ~ 2025-05-31
6,340,687 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
5,325,838 GBP2024-06-01 ~ 2025-05-31
5,285,097 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
683,744 GBP2024-06-01 ~ 2025-05-31
1,073,196 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
41,756 GBP2024-06-01 ~ 2025-05-31
33,909 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
5,002 GBP2024-06-01 ~ 2025-05-31
5,015 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
720,498 GBP2024-06-01 ~ 2025-05-31
1,102,090 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
159,624 GBP2024-06-01 ~ 2025-05-31
274,797 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
560,874 GBP2024-06-01 ~ 2025-05-31
827,293 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
166,298 GBP2025-05-31
139,670 GBP2024-05-31
Fixed Assets - Investments
100 GBP2025-05-31
100 GBP2024-05-31
Fixed Assets
166,398 GBP2025-05-31
139,770 GBP2024-05-31
Total Inventories
2,997,003 GBP2025-05-31
3,228,515 GBP2024-05-31
Debtors
3,377,156 GBP2025-05-31
3,443,295 GBP2024-05-31
Cash at bank and in hand
2,856,345 GBP2025-05-31
2,350,088 GBP2024-05-31
Current Assets
9,230,504 GBP2025-05-31
9,021,898 GBP2024-05-31
Creditors
Current
3,034,579 GBP2025-05-31
2,960,079 GBP2024-05-31
Net Current Assets/Liabilities
6,195,925 GBP2025-05-31
6,061,819 GBP2024-05-31
Total Assets Less Current Liabilities
6,362,323 GBP2025-05-31
6,201,589 GBP2024-05-31
Equity
Called up share capital
810 GBP2025-05-31
810 GBP2024-05-31
810 GBP2023-05-31
Capital redemption reserve
190 GBP2025-05-31
190 GBP2024-05-31
190 GBP2023-05-31
Retained earnings (accumulated losses)
6,361,323 GBP2025-05-31
6,200,589 GBP2024-05-31
5,974,316 GBP2023-05-31
Equity
6,362,323 GBP2025-05-31
6,201,589 GBP2024-05-31
5,975,316 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-400,140 GBP2024-06-01 ~ 2025-05-31
-601,020 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-400,140 GBP2024-06-01 ~ 2025-05-31
-601,020 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
560,874 GBP2024-06-01 ~ 2025-05-31
827,293 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
560,874 GBP2024-06-01 ~ 2025-05-31
827,293 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
2,062,274 GBP2024-06-01 ~ 2025-05-31
2,028,664 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
218,136 GBP2024-06-01 ~ 2025-05-31
212,775 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,298 GBP2024-06-01 ~ 2025-05-31
69,669 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,316,708 GBP2024-06-01 ~ 2025-05-31
2,311,108 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
462024-06-01 ~ 2025-05-31
472023-06-01 ~ 2024-05-31
Director Remuneration
385,323 GBP2024-06-01 ~ 2025-05-31
385,015 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,415 GBP2024-06-01 ~ 2025-05-31
44,346 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
14,500 GBP2024-06-01 ~ 2025-05-31
15,000 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
156,055 GBP2024-06-01 ~ 2025-05-31
274,797 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
180,125 GBP2024-06-01 ~ 2025-05-31
275,523 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Net goodwill
1,032,540 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,032,540 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
51,512 GBP2025-05-31
35,989 GBP2024-05-31
Plant and equipment
967,413 GBP2025-05-31
913,893 GBP2024-05-31
Motor vehicles
59,276 GBP2025-05-31
59,276 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
1,078,201 GBP2025-05-31
1,009,158 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
842,446 GBP2025-05-31
804,631 GBP2024-05-31
Motor vehicles
59,276 GBP2025-05-31
55,497 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
911,903 GBP2025-05-31
869,488 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
37,815 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
3,779 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,415 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Land and buildings, Long leasehold
41,331 GBP2025-05-31
Plant and equipment
124,967 GBP2025-05-31
109,262 GBP2024-05-31
Motor vehicles
3,779 GBP2024-05-31
Finished Goods
2,997,003 GBP2025-05-31
3,228,515 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
2,869,713 GBP2025-05-31
3,000,371 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
116,193 GBP2025-05-31
103,656 GBP2024-05-31
Other Debtors
Current
147,819 GBP2025-05-31
186,832 GBP2024-05-31
Prepayments
Current
243,431 GBP2025-05-31
152,436 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
3,377,156 GBP2025-05-31
Current, Amounts falling due within one year
3,443,295 GBP2024-05-31
Other Remaining Borrowings
Current
100,000 GBP2025-05-31
100,000 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,591,649 GBP2025-05-31
1,789,615 GBP2024-05-31
Amounts owed to group undertakings
Current
165,339 GBP2025-05-31
139,815 GBP2024-05-31
Corporation Tax Payable
Current
57,910 GBP2025-05-31
113,589 GBP2024-05-31
Other Taxation & Social Security Payable
Current
69,445 GBP2025-05-31
64,576 GBP2024-05-31
Accrued Liabilities
Current
654,663 GBP2025-05-31
569,482 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
215,582 GBP2025-05-31
219,565 GBP2024-05-31
Between one and five year
6,456 GBP2025-05-31
222,762 GBP2024-05-31
All periods
222,038 GBP2025-05-31
442,327 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
810 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
560,874 GBP2024-06-01 ~ 2025-05-31