Average Number of Employees
282023-06-01 ~ 2024-05-31
292022-06-01 ~ 2023-05-31
Turnover/Revenue
10,186,611 GBP2023-06-01 ~ 2024-05-31
13,263,477 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-8,746,880 GBP2023-06-01 ~ 2024-05-31
-11,894,393 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,439,731 GBP2023-06-01 ~ 2024-05-31
1,369,084 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-850 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,347,897 GBP2023-06-01 ~ 2024-05-31
-1,697,208 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
25,526 GBP2023-06-01 ~ 2024-05-31
-466,038 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
5,880 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
446,585 GBP2023-06-01 ~ 2024-05-31
-478,332 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
2,267,842 GBP2024-05-31
1,833,872 GBP2023-05-31
2,269,278 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
433,970 GBP2023-06-01 ~ 2024-05-31
-435,406 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
5,014 GBP2024-05-31
5,494 GBP2023-05-31
Fixed Assets - Investments
1,266,666 GBP2024-05-31
1,266,761 GBP2023-05-31
Fixed Assets
1,271,680 GBP2024-05-31
1,272,255 GBP2023-05-31
Debtors
Current
3,721,314 GBP2024-05-31
3,018,765 GBP2023-05-31
Cash at bank and in hand
2,417,943 GBP2024-05-31
1,842,934 GBP2023-05-31
Current Assets
6,139,257 GBP2024-05-31
4,861,699 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-5,126,995 GBP2024-05-31
-4,189,369 GBP2023-05-31
Net Current Assets/Liabilities
1,012,262 GBP2024-05-31
672,330 GBP2023-05-31
Total Assets Less Current Liabilities
2,283,942 GBP2024-05-31
1,944,585 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-94,613 GBP2023-05-31
Net Assets/Liabilities
2,283,942 GBP2024-05-31
1,849,972 GBP2023-05-31
Equity
Called up share capital
53 GBP2024-05-31
53 GBP2023-05-31
Share premium
15,996 GBP2024-05-31
15,996 GBP2023-05-31
Capital redemption reserve
51 GBP2024-05-31
51 GBP2023-05-31
Equity
2,283,942 GBP2024-05-31
1,849,972 GBP2023-05-31
Wages/Salaries
686,506 GBP2023-06-01 ~ 2024-05-31
670,400 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
134,879 GBP2023-06-01 ~ 2024-05-31
157,506 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
872,539 GBP2023-06-01 ~ 2024-05-31
887,265 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
209,470 GBP2023-06-01 ~ 2024-05-31
219,470 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,342 GBP2023-06-01 ~ 2024-05-31
-20,100 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
111,434 GBP2023-06-01 ~ 2024-05-31
-95,666 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
17,137 GBP2024-05-31
17,137 GBP2023-05-31
Furniture and fittings
44,554 GBP2024-05-31
42,218 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
61,691 GBP2024-05-31
59,355 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-211 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-211 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
36,724 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
53,861 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,027 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
3,027 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-211 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-211 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
39,540 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
56,677 GBP2024-05-31
Property, Plant & Equipment
Furniture and fittings
5,014 GBP2024-05-31
5,494 GBP2023-05-31
Investments in Subsidiaries
1,266,666 GBP2024-05-31
1,266,761 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
585,813 GBP2024-05-31
1,373,447 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
1,069,268 GBP2024-05-31
109,560 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
21,907 GBP2024-05-31
21,150 GBP2023-05-31
Other Debtors
Current
259,922 GBP2024-05-31
204,117 GBP2023-05-31
Prepayments/Accrued Income
Current
28,862 GBP2024-05-31
29,482 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
4,658 GBP2024-05-31
18,000 GBP2023-05-31
Bank Borrowings
Current
59,796 GBP2023-05-31
Trade Creditors/Trade Payables
Current
841,783 GBP2024-05-31
1,595,364 GBP2023-05-31
Amounts owed to group undertakings
Current
3,448,668 GBP2024-05-31
1,878,287 GBP2023-05-31
Taxation/Social Security Payable
Current
243,201 GBP2024-05-31
159,097 GBP2023-05-31
Other Creditors
Current
206,557 GBP2024-05-31
229,421 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
386,786 GBP2024-05-31
267,404 GBP2023-05-31
Creditors
Current
5,126,995 GBP2024-05-31
4,189,369 GBP2023-05-31
Bank Borrowings
Non-current
94,613 GBP2023-05-31
Current, Amounts falling due within one year
59,796 GBP2023-05-31
Non-current, Between one and two years
94,613 GBP2023-05-31
Total Borrowings
154,409 GBP2023-05-31
Net Deferred Tax Liability/Asset
4,658 GBP2024-05-31
18,000 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,342 GBP2023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
53 shares2024-05-31
53 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
62,091 GBP2024-05-31
42,086 GBP2023-05-31
Between one and five year
100,824 GBP2024-05-31
84,339 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
162,915 GBP2024-05-31
126,425 GBP2023-05-31