Par Value of Share
Class 1 ordinary share
12023-05-31 ~ 2024-05-30
Turnover/Revenue
92,144,365 GBP2023-05-31 ~ 2024-05-30
91,724,835 GBP2022-05-31 ~ 2023-05-30
Cost of Sales
78,129,431 GBP2023-05-31 ~ 2024-05-30
74,283,854 GBP2022-05-31 ~ 2023-05-30
Gross Profit/Loss
14,014,934 GBP2023-05-31 ~ 2024-05-30
17,440,981 GBP2022-05-31 ~ 2023-05-30
Distribution Costs
5,185,890 GBP2023-05-31 ~ 2024-05-30
5,383,397 GBP2022-05-31 ~ 2023-05-30
Administrative Expenses
9,284,299 GBP2023-05-31 ~ 2024-05-30
7,692,150 GBP2022-05-31 ~ 2023-05-30
Operating Profit/Loss
497,560 GBP2023-05-31 ~ 2024-05-30
5,847,469 GBP2022-05-31 ~ 2023-05-30
Other Interest Receivable/Similar Income (Finance Income)
114,350 GBP2023-05-31 ~ 2024-05-30
58,311 GBP2022-05-31 ~ 2023-05-30
Interest Payable/Similar Charges (Finance Costs)
7,145 GBP2023-05-31 ~ 2024-05-30
Profit/Loss on Ordinary Activities Before Tax
604,765 GBP2023-05-31 ~ 2024-05-30
5,905,780 GBP2022-05-31 ~ 2023-05-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
137,311 GBP2023-05-31 ~ 2024-05-30
1,217,441 GBP2022-05-31 ~ 2023-05-30
Profit/Loss
467,454 GBP2023-05-31 ~ 2024-05-30
4,688,339 GBP2022-05-31 ~ 2023-05-30
Comprehensive Income/Expense
467,454 GBP2023-05-31 ~ 2024-05-30
4,688,339 GBP2022-05-31 ~ 2023-05-30
Property, Plant & Equipment
5,308,337 GBP2024-05-30
3,531,101 GBP2023-05-30
Fixed Assets
5,308,337 GBP2024-05-30
3,531,101 GBP2023-05-30
Total Inventories
160,260 GBP2024-05-30
208,610 GBP2023-05-30
Debtors
10,534,484 GBP2024-05-30
10,650,085 GBP2023-05-30
Cash at bank and in hand
3,019,771 GBP2024-05-30
6,341,305 GBP2023-05-30
Current Assets
13,714,515 GBP2024-05-30
17,200,000 GBP2023-05-30
Creditors
Current
3,639,133 GBP2024-05-30
5,682,768 GBP2023-05-30
Net Current Assets/Liabilities
10,075,382 GBP2024-05-30
11,517,232 GBP2023-05-30
Total Assets Less Current Liabilities
15,383,719 GBP2024-05-30
15,048,333 GBP2023-05-30
Net Assets/Liabilities
14,921,681 GBP2024-05-30
14,642,492 GBP2023-05-30
Equity
Called up share capital
1 GBP2024-05-30
1 GBP2023-05-30
1 GBP2022-05-30
Revaluation reserve
735,254 GBP2024-05-30
754,603 GBP2023-05-30
773,952 GBP2022-05-30
Retained earnings (accumulated losses)
14,186,426 GBP2024-05-30
13,887,888 GBP2023-05-30
16,305,710 GBP2022-05-30
Equity
14,921,681 GBP2024-05-30
14,642,492 GBP2023-05-30
17,079,663 GBP2022-05-30
Dividends Paid
Retained earnings (accumulated losses)
-188,265 GBP2023-05-31 ~ 2024-05-30
-7,125,510 GBP2022-05-31 ~ 2023-05-30
Dividends Paid
-188,265 GBP2023-05-31 ~ 2024-05-30
-7,125,510 GBP2022-05-31 ~ 2023-05-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
467,454 GBP2023-05-31 ~ 2024-05-30
4,688,339 GBP2022-05-31 ~ 2023-05-30
Wages/Salaries
3,795,515 GBP2023-05-31 ~ 2024-05-30
3,893,315 GBP2022-05-31 ~ 2023-05-30
Social Security Costs
172,022 GBP2023-05-31 ~ 2024-05-30
233,897 GBP2022-05-31 ~ 2023-05-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,255 GBP2023-05-31 ~ 2024-05-30
79,391 GBP2022-05-31 ~ 2023-05-30
Staff Costs/Employee Benefits Expense
4,032,792 GBP2023-05-31 ~ 2024-05-30
4,206,603 GBP2022-05-31 ~ 2023-05-30
Average Number of Employees
362023-05-31 ~ 2024-05-30
372022-05-31 ~ 2023-05-30
Director Remuneration
354,855 GBP2023-05-31 ~ 2024-05-30
410,498 GBP2022-05-31 ~ 2023-05-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
437,768 GBP2023-05-31 ~ 2024-05-30
319,359 GBP2022-05-31 ~ 2023-05-30
Current Tax for the Period
95,430 GBP2023-05-31 ~ 2024-05-30
1,144,064 GBP2022-05-31 ~ 2023-05-30
Tax Expense/Credit at Applicable Tax Rate
151,191 GBP2023-05-31 ~ 2024-05-30
1,180,329 GBP2022-05-31 ~ 2023-05-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,695,000 GBP2024-05-30
2,695,000 GBP2023-05-30
Improvements to leasehold property
851,433 GBP2024-05-30
763,759 GBP2023-05-30
Plant and equipment
2,203,318 GBP2024-05-30
2,072,547 GBP2023-05-30
Property, Plant & Equipment - Disposals
Plant and equipment
-329,892 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
606,000 GBP2024-05-30
555,500 GBP2023-05-30
Improvements to leasehold property
640,045 GBP2024-05-30
608,988 GBP2023-05-30
Plant and equipment
1,223,552 GBP2024-05-30
1,293,634 GBP2023-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,500 GBP2023-05-31 ~ 2024-05-30
Improvements to leasehold property
78,953 GBP2023-05-31 ~ 2024-05-30
Plant and equipment
254,697 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-324,779 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment
Land and buildings
2,089,000 GBP2024-05-30
2,139,500 GBP2023-05-30
Improvements to leasehold property
211,388 GBP2024-05-30
154,771 GBP2023-05-30
Plant and equipment
979,766 GBP2024-05-30
778,913 GBP2023-05-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
304,369 GBP2024-05-30
307,734 GBP2023-05-30
Motor vehicles
94,883 GBP2024-05-30
109,900 GBP2023-05-30
Computers
1,853,662 GBP2024-05-30
309,272 GBP2023-05-30
Property, Plant & Equipment - Gross Cost
8,002,665 GBP2024-05-30
6,258,212 GBP2023-05-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-82,859 GBP2023-05-31 ~ 2024-05-30
Motor vehicles
-15,017 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Disposals
-475,664 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
171,702 GBP2024-05-30
219,920 GBP2023-05-30
Motor vehicles
53,029 GBP2024-05-30
49,069 GBP2023-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,694,328 GBP2024-05-30
2,727,111 GBP2023-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
34,641 GBP2023-05-31 ~ 2024-05-30
Motor vehicles
18,977 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
437,768 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-82,859 GBP2023-05-31 ~ 2024-05-30
Motor vehicles
-15,017 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-470,551 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment
Furniture and fittings
132,667 GBP2024-05-30
87,814 GBP2023-05-30
Motor vehicles
41,854 GBP2024-05-30
60,831 GBP2023-05-30
Computers
1,853,662 GBP2024-05-30
309,272 GBP2023-05-30
Merchandise
160,260 GBP2024-05-30
208,610 GBP2023-05-30
Trade Debtors/Trade Receivables
Current
8,514,293 GBP2024-05-30
8,743,436 GBP2023-05-30
Amounts Owed by Group Undertakings
Current
1,048,526 GBP2024-05-30
1,018,947 GBP2023-05-30
Other Debtors
Current
37,936 GBP2024-05-30
72,412 GBP2023-05-30
Amount of corporation tax that is recoverable
Current
324,113 GBP2024-05-30
Amount of value-added tax that is recoverable
Current
386,303 GBP2024-05-30
436,867 GBP2023-05-30
Prepayments/Accrued Income
Current
378,313 GBP2024-05-30
378,423 GBP2023-05-30
Debtors
Current, Amounts falling due within one year
10,534,484 GBP2024-05-30
Amounts falling due within one year, Current
10,650,085 GBP2023-05-30
Bank Borrowings/Overdrafts
Current
2,362,231 GBP2024-05-30
2,803,872 GBP2023-05-30
Trade Creditors/Trade Payables
Current
571,013 GBP2024-05-30
954,959 GBP2023-05-30
Amounts owed to group undertakings
Current
338,868 GBP2023-05-30
Corporation Tax Payable
Current
713,720 GBP2023-05-30
Other Taxation & Social Security Payable
Current
55,526 GBP2024-05-30
53,011 GBP2023-05-30
Accrued Liabilities/Deferred Income
Current
638,535 GBP2024-05-30
805,784 GBP2023-05-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,000 GBP2024-05-30
10,000 GBP2023-05-30
Bank Overdrafts
Secured
2,362,231 GBP2024-05-30
2,803,872 GBP2023-05-30
Deferred Tax Liabilities
Accelerated tax depreciation
268,550 GBP2024-05-30
207,261 GBP2023-05-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
462,038 GBP2024-05-30
405,841 GBP2023-05-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-05-30
Profit/Loss
Retained earnings (accumulated losses)
467,454 GBP2023-05-31 ~ 2024-05-30