Cost of Sales
-29,285,125 GBP2023-06-01 ~ 2024-05-31
-22,858,123 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-6,643,402 GBP2023-06-01 ~ 2024-05-31
-5,288,689 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
4,775,602 GBP2023-06-01 ~ 2024-05-31
3,835,640 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
3,614,564 GBP2023-06-01 ~ 2024-05-31
3,074,339 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
3,614,564 GBP2023-06-01 ~ 2024-05-31
3,074,339 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
470,615 GBP2024-05-31
341,804 GBP2023-05-31
Debtors
8,349,743 GBP2024-05-31
5,859,398 GBP2023-05-31
Cash at bank and in hand
4,216,591 GBP2024-05-31
3,514,239 GBP2023-05-31
Current Assets
15,194,221 GBP2024-05-31
11,710,692 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-7,550,565 GBP2024-05-31
-6,351,634 GBP2023-05-31
Net Current Assets/Liabilities
7,643,656 GBP2024-05-31
5,359,058 GBP2023-05-31
Total Assets Less Current Liabilities
8,114,271 GBP2024-05-31
5,700,862 GBP2023-05-31
Net Assets/Liabilities
7,446,536 GBP2024-05-31
5,301,972 GBP2023-05-31
Equity
Called up share capital
110 GBP2024-05-31
110 GBP2023-05-31
110 GBP2022-05-31
Revaluation reserve
110,839 GBP2024-05-31
114,797 GBP2023-05-31
118,755 GBP2022-05-31
Retained earnings (accumulated losses)
7,335,587 GBP2024-05-31
5,187,065 GBP2023-05-31
4,328,768 GBP2022-05-31
Equity
7,446,536 GBP2024-05-31
5,301,972 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
3,614,564 GBP2023-06-01 ~ 2024-05-31
3,074,339 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-2,220,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-1,470,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
15,000 GBP2023-06-01 ~ 2024-05-31
13,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
702023-06-01 ~ 2024-05-31
572022-06-01 ~ 2023-05-31
Wages/Salaries
4,378,217 GBP2023-06-01 ~ 2024-05-31
3,542,865 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,347 GBP2023-06-01 ~ 2024-05-31
127,678 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,042,139 GBP2023-06-01 ~ 2024-05-31
4,104,091 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
30,238 GBP2023-06-01 ~ 2024-05-31
38,260 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-214 GBP2023-06-01 ~ 2024-05-31
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
436,276 GBP2024-05-31
357,800 GBP2023-05-31
Plant and equipment
430,258 GBP2024-05-31
309,933 GBP2023-05-31
Motor vehicles
6,590 GBP2024-05-31
6,590 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
873,124 GBP2024-05-31
674,323 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,153 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-8,153 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
239,162 GBP2024-05-31
177,578 GBP2023-05-31
Motor vehicles
6,590 GBP2024-05-31
6,590 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
402,509 GBP2024-05-31
332,519 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
8,406 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
69,737 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,143 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,153 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,153 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
279,519 GBP2024-05-31
Plant and equipment
191,096 GBP2024-05-31
132,355 GBP2023-05-31
Motor vehicles
0 GBP2024-05-31
0 GBP2023-05-31
Land and buildings, Owned/Freehold
209,449 GBP2023-05-31
Finished Goods/Goods for Resale
2,627,887 GBP2024-05-31
2,337,055 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
5,734,405 GBP2024-05-31
2,896,838 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
2,069,869 GBP2024-05-31
2,069,869 GBP2023-05-31
Prepayments/Accrued Income
Current
545,469 GBP2024-05-31
892,691 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
8,349,743 GBP2024-05-31
5,859,398 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
10,764 GBP2024-05-31
10,399 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-05-31
15,942 GBP2023-05-31
Trade Creditors/Trade Payables
Current
4,715,979 GBP2024-05-31
4,346,235 GBP2023-05-31
Corporation Tax Payable
Current
660,340 GBP2024-05-31
484,256 GBP2023-05-31
Other Taxation & Social Security Payable
Current
1,066,876 GBP2024-05-31
467,633 GBP2023-05-31
Other Creditors
Current
36,655 GBP2024-05-31
28,214 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,059,951 GBP2024-05-31
998,955 GBP2023-05-31
Creditors
Current
7,550,565 GBP2024-05-31
6,351,634 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
181,099 GBP2024-05-31
187,421 GBP2023-05-31
Creditors
Non-current
638,794 GBP2024-05-31
369,735 GBP2023-05-31
Bank Borrowings
191,863 GBP2024-05-31
197,820 GBP2023-05-31
Total Borrowings
Current
10,764 GBP2024-05-31
10,399 GBP2023-05-31
Non-current
181,099 GBP2024-05-31
187,421 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-05-31
15,942 GBP2023-05-31
Equity
Called up share capital
110 GBP2024-05-31
110 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
133,313 GBP2024-05-31
119,973 GBP2023-05-31
Between two and five year
189,675 GBP2024-05-31
202,696 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
322,988 GBP2024-05-31
322,669 GBP2023-05-31