Par Value of Share
Class 1 ordinary share
02024-06-01 ~ 2025-05-31
Property, Plant & Equipment
141,519 GBP2025-05-31
96,188 GBP2024-05-31
Fixed Assets - Investments
1,256,350 GBP2025-05-31
1,056,350 GBP2024-05-31
Investment Property
550,000 GBP2025-05-31
550,000 GBP2024-05-31
Fixed Assets
1,947,869 GBP2025-05-31
1,702,538 GBP2024-05-31
Total Inventories
14,395,248 GBP2025-05-31
16,021,421 GBP2024-05-31
Debtors
29,477,571 GBP2025-05-31
30,608,906 GBP2024-05-31
Cash at bank and in hand
3,968,103 GBP2025-05-31
3,007,436 GBP2024-05-31
Current Assets
47,840,922 GBP2025-05-31
49,637,763 GBP2024-05-31
Creditors
Current
16,447,885 GBP2025-05-31
19,756,835 GBP2024-05-31
Net Current Assets/Liabilities
31,393,037 GBP2025-05-31
29,880,928 GBP2024-05-31
Total Assets Less Current Liabilities
33,340,906 GBP2025-05-31
31,583,466 GBP2024-05-31
Net Assets/Liabilities
33,326,683 GBP2025-05-31
31,544,620 GBP2024-05-31
Equity
Called up share capital
10,000 GBP2025-05-31
10,000 GBP2024-05-31
10,000 GBP2023-05-31
Retained earnings (accumulated losses)
33,316,683 GBP2025-05-31
31,534,620 GBP2024-05-31
32,809,716 GBP2023-05-31
Equity
33,326,683 GBP2025-05-31
31,544,620 GBP2024-05-31
32,819,716 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-251,000 GBP2024-06-01 ~ 2025-05-31
-3,330,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-251,000 GBP2024-06-01 ~ 2025-05-31
-3,330,000 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,033,063 GBP2024-06-01 ~ 2025-05-31
2,054,904 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
2,033,063 GBP2024-06-01 ~ 2025-05-31
2,054,904 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,689,847 GBP2024-06-01 ~ 2025-05-31
2,770,855 GBP2023-06-01 ~ 2024-05-31
Bank Overdrafts
-1,538,813 GBP2025-05-31
-3,806,107 GBP2024-05-31
-3,763,463 GBP2023-05-31
Average Number of Employees
772024-06-01 ~ 2025-05-31
722023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Net goodwill
202,500 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
202,500 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
786,312 GBP2025-05-31
681,811 GBP2024-05-31
Furniture and fittings
83,006 GBP2025-05-31
74,400 GBP2024-05-31
Motor vehicles
152,107 GBP2025-05-31
152,107 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
1,021,425 GBP2025-05-31
908,318 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-27,000 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-27,000 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
680,559 GBP2025-05-31
637,991 GBP2024-05-31
Furniture and fittings
64,051 GBP2025-05-31
55,650 GBP2024-05-31
Motor vehicles
135,296 GBP2025-05-31
118,489 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
879,906 GBP2025-05-31
812,130 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
69,568 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
8,401 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
16,807 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,776 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-27,000 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,000 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
105,753 GBP2025-05-31
43,820 GBP2024-05-31
Furniture and fittings
18,955 GBP2025-05-31
18,750 GBP2024-05-31
Motor vehicles
16,811 GBP2025-05-31
33,618 GBP2024-05-31
Investments in Group Undertakings
Cost valuation
1,100 GBP2025-05-31
1,100 GBP2024-05-31
Investments in Group Undertakings
1,100 GBP2025-05-31
1,100 GBP2024-05-31
Investment Property - Fair Value Model
550,000 GBP2024-05-31
Finished Goods
14,395,248 GBP2025-05-31
16,021,421 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
9,771,581 GBP2025-05-31
10,280,219 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
6,368,126 GBP2025-05-31
6,336,126 GBP2024-05-31
Other Debtors
Current
9,412,067 GBP2025-05-31
10,186,614 GBP2024-05-31
Debtors
Current, Amounts falling due within one year
29,477,571 GBP2025-05-31
30,608,906 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
1,538,813 GBP2025-05-31
4,207,261 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
6,757 GBP2025-05-31
6,757 GBP2024-05-31
Trade Creditors/Trade Payables
Current
11,141,814 GBP2025-05-31
12,321,799 GBP2024-05-31
Corporation Tax Payable
Current
664,202 GBP2024-05-31
Other Taxation & Social Security Payable
Current
54,817 GBP2025-05-31
42,535 GBP2024-05-31
Other Creditors
Current
3,705,684 GBP2025-05-31
2,514,281 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
14,223 GBP2025-05-31
23,809 GBP2024-05-31
Bank Borrowings
Current, Amounts falling due within one year
401,154 GBP2024-05-31
Total Borrowings
Current, Amounts falling due within one year
1,538,813 GBP2025-05-31
4,207,261 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
23,809 GBP2024-05-31
hire purchase agreements
20,980 GBP2025-05-31
30,566 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
500,000 GBP2025-05-31
500,000 GBP2024-05-31
Between one and five year
83,333 GBP2025-05-31
1,166,667 GBP2024-05-31
All periods
583,333 GBP2025-05-31
1,666,667 GBP2024-05-31
Bank Overdrafts
Secured
1,538,813 GBP2025-05-31
3,806,107 GBP2024-05-31
Bank Borrowings
Secured
401,154 GBP2024-05-31
Total Borrowings
Secured
1,538,813 GBP2025-05-31
4,207,261 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,038 GBP2025-05-31
15,037 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
2,033,063 GBP2024-06-01 ~ 2025-05-31