Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Class 2 ordinary share
12024-06-01 ~ 2025-05-31
Class 3 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
13,678,839 GBP2024-06-01 ~ 2025-05-31
11,418,295 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-11,022,597 GBP2024-06-01 ~ 2025-05-31
-9,618,377 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
2,656,242 GBP2024-06-01 ~ 2025-05-31
1,799,918 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,684,223 GBP2024-06-01 ~ 2025-05-31
-1,351,654 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
972,188 GBP2024-06-01 ~ 2025-05-31
451,119 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
9,572 GBP2024-06-01 ~ 2025-05-31
7,345 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
972,006 GBP2024-06-01 ~ 2025-05-31
452,655 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
736,902 GBP2024-06-01 ~ 2025-05-31
338,458 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
736,902 GBP2024-06-01 ~ 2025-05-31
338,458 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
492,531 GBP2025-05-31
533,105 GBP2024-05-31
Fixed Assets
492,531 GBP2025-05-31
533,105 GBP2024-05-31
Total Inventories
648,269 GBP2025-05-31
649,160 GBP2024-05-31
Debtors
4,993,876 GBP2025-05-31
3,740,264 GBP2024-05-31
Cash at bank and in hand
269,615 GBP2025-05-31
630,178 GBP2024-05-31
Current Assets
5,911,760 GBP2025-05-31
5,019,602 GBP2024-05-31
Net Current Assets/Liabilities
1,803,645 GBP2025-05-31
1,181,634 GBP2024-05-31
Total Assets Less Current Liabilities
2,296,176 GBP2025-05-31
1,714,739 GBP2024-05-31
Net Assets/Liabilities
2,180,503 GBP2025-05-31
1,665,601 GBP2024-05-31
Equity
Called up share capital
2,993 GBP2025-05-31
2,993 GBP2024-05-31
2,993 GBP2023-05-31
Capital redemption reserve
186 GBP2025-05-31
186 GBP2024-05-31
186 GBP2023-05-31
Retained earnings (accumulated losses)
2,177,324 GBP2025-05-31
1,662,422 GBP2024-05-31
1,476,714 GBP2023-05-31
Equity
2,180,503 GBP2025-05-31
1,665,601 GBP2024-05-31
1,479,893 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-222,000 GBP2024-06-01 ~ 2025-05-31
-152,750 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-222,000 GBP2024-06-01 ~ 2025-05-31
-152,750 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
736,902 GBP2024-06-01 ~ 2025-05-31
338,458 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
1,951,283 GBP2024-06-01 ~ 2025-05-31
1,996,118 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
214,398 GBP2024-06-01 ~ 2025-05-31
206,555 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,558 GBP2024-06-01 ~ 2025-05-31
26,656 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,208,239 GBP2024-06-01 ~ 2025-05-31
2,229,329 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
552024-06-01 ~ 2025-05-31
572023-06-01 ~ 2024-05-31
Director Remuneration
28,692 GBP2024-06-01 ~ 2025-05-31
28,108 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,384 GBP2024-06-01 ~ 2025-05-31
74,709 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
20,475 GBP2024-06-01 ~ 2025-05-31
9,450 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
168,569 GBP2024-06-01 ~ 2025-05-31
Tax Expense/Credit at Applicable Tax Rate
243,002 GBP2024-06-01 ~ 2025-05-31
113,164 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
222,000 GBP2024-06-01 ~ 2025-05-31
152,750 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Net goodwill
300,000 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
300,000 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,398,833 GBP2025-05-31
1,377,432 GBP2024-05-31
Furniture and fittings
129,679 GBP2025-05-31
127,626 GBP2024-05-31
Motor vehicles
53,905 GBP2025-05-31
41,280 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
1,746,516 GBP2025-05-31
1,710,437 GBP2024-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-4,500 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-4,500 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
953,059 GBP2025-05-31
889,852 GBP2024-05-31
Furniture and fittings
115,550 GBP2025-05-31
105,802 GBP2024-05-31
Motor vehicles
21,277 GBP2025-05-31
17,579 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,253,985 GBP2025-05-31
1,177,332 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
63,207 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
9,748 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
7,429 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,384 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-3,731 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,731 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
445,774 GBP2025-05-31
487,580 GBP2024-05-31
Furniture and fittings
14,129 GBP2025-05-31
21,824 GBP2024-05-31
Motor vehicles
32,628 GBP2025-05-31
23,701 GBP2024-05-31
Raw Materials
648,269 GBP2025-05-31
649,160 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
2,775,908 GBP2025-05-31
1,467,880 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
1,134,211 GBP2025-05-31
947,120 GBP2024-05-31
Other Debtors
Current
1,893 GBP2025-05-31
571 GBP2024-05-31
Amount of value-added tax that is recoverable
Current
177,936 GBP2025-05-31
147,379 GBP2024-05-31
Prepayments/Accrued Income
Current
566,564 GBP2025-05-31
185,102 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
4,993,876 GBP2025-05-31
3,740,264 GBP2024-05-31
Trade Creditors/Trade Payables
Current
797,294 GBP2025-05-31
703,054 GBP2024-05-31
Corporation Tax Payable
Current
168,569 GBP2025-05-31
Other Taxation & Social Security Payable
Current
52,871 GBP2025-05-31
51,916 GBP2024-05-31
Other Creditors
Current
14,419 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
313,214 GBP2025-05-31
385,351 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
189,855 GBP2025-05-31
164,115 GBP2024-05-31
Between one and five year
732,564 GBP2025-05-31
159,451 GBP2024-05-31
More than five year
192,391 GBP2025-05-31
All periods
1,114,810 GBP2025-05-31
323,566 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
115,673 GBP2025-05-31
49,138 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
816 shares2025-05-31
Class 2 ordinary share
1,177 shares2025-05-31
Class 3 ordinary share
1,000 shares2025-05-31