Par Value of Share
Class 3 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
27,304,240 GBP2023-06-01 ~ 2024-05-31
30,035,675 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
20,963,553 GBP2023-06-01 ~ 2024-05-31
23,487,931 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
6,340,687 GBP2023-06-01 ~ 2024-05-31
6,547,744 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
5,285,097 GBP2023-06-01 ~ 2024-05-31
5,246,396 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,073,196 GBP2023-06-01 ~ 2024-05-31
1,335,622 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
33,909 GBP2023-06-01 ~ 2024-05-31
1,514 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
5,015 GBP2023-06-01 ~ 2024-05-31
13,739 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,102,090 GBP2023-06-01 ~ 2024-05-31
1,323,397 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
274,797 GBP2023-06-01 ~ 2024-05-31
267,409 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
827,293 GBP2023-06-01 ~ 2024-05-31
1,055,988 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
827,293 GBP2023-06-01 ~ 2024-05-31
1,055,988 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
139,670 GBP2024-05-31
135,976 GBP2023-05-31
Fixed Assets - Investments
100 GBP2024-05-31
120 GBP2023-05-31
Fixed Assets
139,770 GBP2024-05-31
136,096 GBP2023-05-31
Total Inventories
3,228,515 GBP2024-05-31
3,443,565 GBP2023-05-31
Debtors
3,443,295 GBP2024-05-31
3,725,816 GBP2023-05-31
Cash at bank and in hand
2,350,088 GBP2024-05-31
2,340,408 GBP2023-05-31
Current Assets
9,021,898 GBP2024-05-31
9,509,789 GBP2023-05-31
Creditors
Current
2,960,079 GBP2024-05-31
3,670,569 GBP2023-05-31
Net Current Assets/Liabilities
6,061,819 GBP2024-05-31
5,839,220 GBP2023-05-31
Total Assets Less Current Liabilities
6,201,589 GBP2024-05-31
5,975,316 GBP2023-05-31
Equity
Called up share capital
810 GBP2024-05-31
810 GBP2023-05-31
810 GBP2022-05-31
Capital redemption reserve
190 GBP2024-05-31
190 GBP2023-05-31
190 GBP2022-05-31
Retained earnings (accumulated losses)
6,200,589 GBP2024-05-31
5,974,316 GBP2023-05-31
6,268,598 GBP2022-05-31
Equity
6,201,589 GBP2024-05-31
5,975,316 GBP2023-05-31
6,269,598 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-601,020 GBP2023-06-01 ~ 2024-05-31
-1,350,270 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-601,020 GBP2023-06-01 ~ 2024-05-31
-1,350,270 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
827,293 GBP2023-06-01 ~ 2024-05-31
1,055,988 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
2,028,664 GBP2023-06-01 ~ 2024-05-31
2,118,121 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
212,775 GBP2023-06-01 ~ 2024-05-31
224,043 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,669 GBP2023-06-01 ~ 2024-05-31
71,600 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
2,311,108 GBP2023-06-01 ~ 2024-05-31
2,413,764 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
472023-06-01 ~ 2024-05-31
502022-06-01 ~ 2023-05-31
Director Remuneration
385,015 GBP2023-06-01 ~ 2024-05-31
514,140 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
44,346 GBP2023-06-01 ~ 2024-05-31
42,836 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
15,000 GBP2023-06-01 ~ 2024-05-31
15,000 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
274,797 GBP2023-06-01 ~ 2024-05-31
267,409 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
275,523 GBP2023-06-01 ~ 2024-05-31
264,679 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
1,032,540 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,032,540 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
913,893 GBP2024-05-31
865,853 GBP2023-05-31
Motor vehicles
59,276 GBP2024-05-31
97,241 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,009,158 GBP2024-05-31
999,083 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-37,965 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-37,965 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
35,989 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
804,631 GBP2024-05-31
767,945 GBP2023-05-31
Motor vehicles
55,497 GBP2024-05-31
86,522 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
869,488 GBP2024-05-31
863,107 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,686 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
6,940 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,346 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-37,965 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-37,965 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Long leasehold
26,629 GBP2024-05-31
Plant and equipment
109,262 GBP2024-05-31
97,908 GBP2023-05-31
Motor vehicles
3,779 GBP2024-05-31
10,719 GBP2023-05-31
Finished Goods
3,228,515 GBP2024-05-31
3,443,565 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,000,371 GBP2024-05-31
3,098,706 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
103,656 GBP2024-05-31
159,925 GBP2023-05-31
Other Debtors
Current
186,832 GBP2024-05-31
287,494 GBP2023-05-31
Prepayments
Current
152,436 GBP2024-05-31
179,691 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
3,443,295 GBP2024-05-31
Current, Amounts falling due within one year
3,725,816 GBP2023-05-31
Other Remaining Borrowings
Current
100,000 GBP2024-05-31
100,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,789,615 GBP2024-05-31
2,569,532 GBP2023-05-31
Amounts owed to group undertakings
Current
139,815 GBP2024-05-31
109,721 GBP2023-05-31
Corporation Tax Payable
Current
113,589 GBP2024-05-31
97,655 GBP2023-05-31
Other Taxation & Social Security Payable
Current
64,576 GBP2024-05-31
68,975 GBP2023-05-31
Accrued Liabilities
Current
569,482 GBP2024-05-31
518,140 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
219,565 GBP2024-05-31
209,643 GBP2023-05-31
Between one and five year
222,762 GBP2024-05-31
409,396 GBP2023-05-31
All periods
442,327 GBP2024-05-31
619,039 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
810 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
827,293 GBP2023-06-01 ~ 2024-05-31