Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Class 2 ordinary share
12023-06-01 ~ 2024-05-31
Class 3 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
11,418,295 GBP2023-06-01 ~ 2024-05-31
12,040,932 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
9,618,377 GBP2023-06-01 ~ 2024-05-31
11,158,573 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,799,918 GBP2023-06-01 ~ 2024-05-31
882,359 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,351,654 GBP2023-06-01 ~ 2024-05-31
1,078,624 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
451,119 GBP2023-06-01 ~ 2024-05-31
-192,391 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
7,345 GBP2023-06-01 ~ 2024-05-31
2,317 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
5,809 GBP2023-06-01 ~ 2024-05-31
9,208 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
452,655 GBP2023-06-01 ~ 2024-05-31
-199,282 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
114,197 GBP2023-06-01 ~ 2024-05-31
-53,854 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
338,458 GBP2023-06-01 ~ 2024-05-31
-145,428 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
338,458 GBP2023-06-01 ~ 2024-05-31
-145,428 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
533,105 GBP2024-05-31
491,569 GBP2023-05-31
Fixed Assets
533,105 GBP2024-05-31
491,569 GBP2023-05-31
Total Inventories
649,160 GBP2024-05-31
683,709 GBP2023-05-31
Debtors
3,740,264 GBP2024-05-31
3,203,339 GBP2023-05-31
Cash at bank and in hand
630,178 GBP2024-05-31
406,257 GBP2023-05-31
Current Assets
5,019,602 GBP2024-05-31
4,293,305 GBP2023-05-31
Creditors
Current
3,837,968 GBP2024-05-31
3,210,981 GBP2023-05-31
Net Current Assets/Liabilities
1,181,634 GBP2024-05-31
1,082,324 GBP2023-05-31
Total Assets Less Current Liabilities
1,714,739 GBP2024-05-31
1,573,893 GBP2023-05-31
Net Assets/Liabilities
1,665,601 GBP2024-05-31
1,479,893 GBP2023-05-31
Equity
Called up share capital
2,993 GBP2024-05-31
2,993 GBP2023-05-31
2,993 GBP2022-05-31
Capital redemption reserve
186 GBP2024-05-31
186 GBP2023-05-31
186 GBP2022-05-31
Retained earnings (accumulated losses)
1,662,422 GBP2024-05-31
1,476,714 GBP2023-05-31
1,883,642 GBP2022-05-31
Equity
1,665,601 GBP2024-05-31
1,479,893 GBP2023-05-31
1,886,821 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-152,750 GBP2023-06-01 ~ 2024-05-31
-261,500 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-152,750 GBP2023-06-01 ~ 2024-05-31
-261,500 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
338,458 GBP2023-06-01 ~ 2024-05-31
-145,428 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,996,118 GBP2023-06-01 ~ 2024-05-31
2,116,440 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
206,555 GBP2023-06-01 ~ 2024-05-31
219,258 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,656 GBP2023-06-01 ~ 2024-05-31
23,019 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
2,229,329 GBP2023-06-01 ~ 2024-05-31
2,358,717 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
572023-06-01 ~ 2024-05-31
642022-06-01 ~ 2023-05-31
Director Remuneration
28,108 GBP2023-06-01 ~ 2024-05-31
31,243 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
74,709 GBP2023-06-01 ~ 2024-05-31
77,466 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
9,450 GBP2023-06-01 ~ 2024-05-31
18,450 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
113,164 GBP2023-06-01 ~ 2024-05-31
-49,821 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
152,750 GBP2023-06-01 ~ 2024-05-31
261,500 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
300,000 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
300,000 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,377,432 GBP2024-05-31
1,308,316 GBP2023-05-31
Furniture and fittings
127,626 GBP2024-05-31
113,808 GBP2023-05-31
Motor vehicles
41,280 GBP2024-05-31
25,230 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,710,437 GBP2024-05-31
1,611,453 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,000 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-6,700 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-21,700 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
164,099 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
889,852 GBP2024-05-31
841,011 GBP2023-05-31
Furniture and fittings
105,802 GBP2024-05-31
97,128 GBP2023-05-31
Motor vehicles
17,579 GBP2024-05-31
17,646 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,177,332 GBP2024-05-31
1,119,884 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
61,909 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
8,674 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
4,126 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,709 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,068 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-4,193 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-17,261 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
487,580 GBP2024-05-31
467,305 GBP2023-05-31
Furniture and fittings
21,824 GBP2024-05-31
16,680 GBP2023-05-31
Motor vehicles
23,701 GBP2024-05-31
7,584 GBP2023-05-31
Raw Materials
649,160 GBP2024-05-31
681,739 GBP2023-05-31
Value of work in progress
1,970 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,467,880 GBP2024-05-31
677,524 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
947,120 GBP2024-05-31
787,032 GBP2023-05-31
Other Debtors
Current
571 GBP2024-05-31
10,126 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
147,379 GBP2024-05-31
207,098 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
65,059 GBP2023-05-31
Prepayments/Accrued Income
Current
185,102 GBP2024-05-31
482,052 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,740,264 GBP2024-05-31
Amounts falling due within one year, Current
3,203,339 GBP2023-05-31
Trade Creditors/Trade Payables
Current
703,054 GBP2024-05-31
1,853,802 GBP2023-05-31
Other Taxation & Social Security Payable
Current
51,916 GBP2024-05-31
52,095 GBP2023-05-31
Other Creditors
Current
14,419 GBP2024-05-31
251 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
385,351 GBP2024-05-31
206,418 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,115 GBP2024-05-31
191,786 GBP2023-05-31
Between one and five year
159,451 GBP2024-05-31
286,245 GBP2023-05-31
All periods
323,566 GBP2024-05-31
478,031 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
49,138 GBP2024-05-31
-65,059 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
816 shares2024-05-31
Class 2 ordinary share
1,177 shares2024-05-31
Class 3 ordinary share
1,000 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
338,458 GBP2023-06-01 ~ 2024-05-31