Average Number of Employees
1332023-06-01 ~ 2024-05-31
1222022-06-01 ~ 2023-05-31
Turnover/Revenue
22,351,784 GBP2023-06-01 ~ 2024-05-31
19,763,964 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-17,787,554 GBP2023-06-01 ~ 2024-05-31
-15,952,592 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
4,564,230 GBP2023-06-01 ~ 2024-05-31
3,811,372 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-3,870,866 GBP2023-06-01 ~ 2024-05-31
-3,364,388 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
693,364 GBP2023-06-01 ~ 2024-05-31
446,984 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
380,723 GBP2023-06-01 ~ 2024-05-31
179,901 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
1,243,896 GBP2024-05-31
978,516 GBP2023-05-31
856,187 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
265,380 GBP2023-06-01 ~ 2024-05-31
122,329 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
4,557,056 GBP2024-05-31
4,805,122 GBP2023-05-31
Fixed Assets
4,557,056 GBP2024-05-31
4,805,122 GBP2023-05-31
Total Inventories
1,506,557 GBP2024-05-31
2,169,327 GBP2023-05-31
Debtors
Current
3,759,414 GBP2024-05-31
4,291,556 GBP2023-05-31
Cash at bank and in hand
70,613 GBP2024-05-31
383,868 GBP2023-05-31
Current Assets
5,336,584 GBP2024-05-31
6,844,751 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-8,066,998 GBP2024-05-31
-9,233,976 GBP2023-05-31
Net Current Assets/Liabilities
-2,730,414 GBP2024-05-31
-2,389,225 GBP2023-05-31
Total Assets Less Current Liabilities
1,826,642 GBP2024-05-31
2,415,897 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-362,839 GBP2024-05-31
-1,332,817 GBP2023-05-31
Net Assets/Liabilities
1,243,898 GBP2024-05-31
978,518 GBP2023-05-31
Equity
Called up share capital
2 GBP2024-05-31
2 GBP2023-05-31
Equity
1,243,898 GBP2024-05-31
978,518 GBP2023-05-31
Audit Fees/Expenses
21,000 GBP2023-06-01 ~ 2024-05-31
19,860 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,121,536 GBP2023-06-01 ~ 2024-05-31
3,805,191 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
360,835 GBP2023-06-01 ~ 2024-05-31
317,184 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,602,511 GBP2023-06-01 ~ 2024-05-31
4,225,060 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
114,773 GBP2023-06-01 ~ 2024-05-31
114,535 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
115,343 GBP2023-06-01 ~ 2024-05-31
57,572 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
95,181 GBP2023-06-01 ~ 2024-05-31
35,985 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,921,517 GBP2024-05-31
3,441,385 GBP2023-05-31
Motor vehicles
9,750 GBP2023-05-31
Computers
232,528 GBP2024-05-31
229,028 GBP2023-05-31
Other
5,280,798 GBP2024-05-31
5,280,798 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
9,434,843 GBP2024-05-31
8,960,961 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-9,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-9,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,929,605 GBP2023-05-31
Motor vehicles
9,750 GBP2023-05-31
Computers
105,080 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,155,839 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
201,073 GBP2023-06-01 ~ 2024-05-31
Computers, Owned/Freehold
35,151 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
588,880 GBP2023-06-01 ~ 2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
142,818 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
142,818 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-9,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,273,496 GBP2024-05-31
Computers
140,231 GBP2024-05-31
Other
2,464,060 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,877,787 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
1,648,021 GBP2024-05-31
1,511,780 GBP2023-05-31
Computers
92,297 GBP2024-05-31
123,948 GBP2023-05-31
Other
2,816,738 GBP2024-05-31
3,169,394 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
856,519 GBP2024-05-31
663,630 GBP2023-05-31
Under hire purchased contracts or finance leases
856,519 GBP2024-05-31
1,626,659 GBP2023-05-31
Raw materials and consumables
611,465 GBP2024-05-31
1,020,476 GBP2023-05-31
Value of work in progress
56,660 GBP2024-05-31
96,249 GBP2023-05-31
Finished Goods/Goods for Resale
774,036 GBP2024-05-31
940,052 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,406,922 GBP2024-05-31
3,948,759 GBP2023-05-31
Other Debtors
Current
80,390 GBP2024-05-31
117,577 GBP2023-05-31
Prepayments/Accrued Income
Current
272,102 GBP2024-05-31
225,220 GBP2023-05-31
Cash and Cash Equivalents
70,613 GBP2024-05-31
383,868 GBP2023-05-31
Other Remaining Borrowings
Current
500,000 GBP2024-05-31
400,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,705,266 GBP2024-05-31
2,623,739 GBP2023-05-31
Amounts owed to group undertakings
Current
2,161,318 GBP2024-05-31
2,096,368 GBP2023-05-31
Taxation/Social Security Payable
Current
75,411 GBP2024-05-31
55,303 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
323,471 GBP2024-05-31
298,127 GBP2023-05-31
Other Creditors
Current
221,860 GBP2024-05-31
194,964 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
946,578 GBP2024-05-31
1,117,960 GBP2023-05-31
Creditors
Current
8,066,998 GBP2024-05-31
9,233,976 GBP2023-05-31
Other Remaining Borrowings
Non-current
1,160,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
362,839 GBP2024-05-31
172,817 GBP2023-05-31
Creditors
Non-current
362,839 GBP2024-05-31
1,332,817 GBP2023-05-31
Total Borrowings
Current, Amounts falling due within one year
500,000 GBP2024-05-31
400,000 GBP2023-05-31
Total Borrowings
500,000 GBP2024-05-31
1,560,000 GBP2023-05-31
Minimum gross finance lease payments owing
686,310 GBP2024-05-31
470,944 GBP2023-05-31
Net Deferred Tax Liability/Asset
-219,905 GBP2024-05-31
-104,562 GBP2023-05-31
-46,990 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-115,343 GBP2023-06-01 ~ 2024-05-31
-57,572 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-356,796 GBP2024-05-31
-268,854 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-05-31
2 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
319,411 GBP2024-05-31
313,113 GBP2023-05-31
Between one and five year
1,060,172 GBP2024-05-31
1,099,258 GBP2023-05-31
More than five year
409,855 GBP2024-05-31
657,674 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,789,438 GBP2024-05-31
2,070,045 GBP2023-05-31