Average Number of Employees
682023-06-01 ~ 2024-05-31
722022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
1,027,098 GBP2024-05-31
987,098 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
795,680 GBP2024-05-31
767,252 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
28,428 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Net goodwill
231,418 GBP2024-05-31
219,846 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,856 GBP2024-05-31
23,889 GBP2023-05-31
Turnover/Revenue
14,422,719 GBP2023-06-01 ~ 2024-05-31
13,450,778 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
8,422,568 GBP2023-06-01 ~ 2024-05-31
7,809,362 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
6,000,151 GBP2023-06-01 ~ 2024-05-31
5,641,416 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
5,618,617 GBP2023-06-01 ~ 2024-05-31
5,421,090 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
381,534 GBP2023-06-01 ~ 2024-05-31
220,326 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
26,588 GBP2023-06-01 ~ 2024-05-31
26,953 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
355,167 GBP2023-06-01 ~ 2024-05-31
194,578 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
97,920 GBP2023-06-01 ~ 2024-05-31
68,128 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
257,247 GBP2023-06-01 ~ 2024-05-31
126,450 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
517,182 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
774,429 GBP2023-06-01 ~ 2024-05-31
126,450 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
231,418 GBP2024-05-31
219,846 GBP2023-05-31
Property, Plant & Equipment
1,527,464 GBP2024-05-31
957,379 GBP2023-05-31
Fixed Assets - Investments
74,950 GBP2024-05-31
74,950 GBP2023-05-31
Fixed Assets
1,833,832 GBP2024-05-31
1,252,175 GBP2023-05-31
Debtors
1,894,890 GBP2024-05-31
1,660,302 GBP2023-05-31
Cash at bank and in hand
31,575 GBP2024-05-31
Current Assets
1,926,465 GBP2024-05-31
1,660,302 GBP2023-05-31
Creditors
Amounts falling due within one year
2,795,540 GBP2024-05-31
2,220,116 GBP2023-05-31
Net Current Assets/Liabilities
869,075 GBP2024-05-31
559,814 GBP2023-05-31
Total Assets Less Current Liabilities
964,757 GBP2024-05-31
692,361 GBP2023-05-31
Creditors
Amounts falling due after one year
200,000 GBP2024-05-31
300,000 GBP2023-05-31
Net Assets/Liabilities
742,901 GBP2024-05-31
368,472 GBP2023-05-31
Equity
Called up share capital
150 GBP2024-05-31
150 GBP2023-05-31
150 GBP2022-05-31
Revaluation reserve
517,182 GBP2024-05-31
Retained earnings (accumulated losses)
225,569 GBP2024-05-31
368,322 GBP2023-05-31
541,872 GBP2022-05-31
Equity
742,901 GBP2024-05-31
368,472 GBP2023-05-31
542,022 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
257,247 GBP2023-06-01 ~ 2024-05-31
126,450 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
257,247 GBP2023-06-01 ~ 2024-05-31
126,450 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-06-01 ~ 2024-05-31
-300,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-400,000 GBP2023-06-01 ~ 2024-05-31
-300,000 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-400,000 GBP2023-06-01 ~ 2024-05-31
-300,000 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
-400,000 GBP2023-06-01 ~ 2024-05-31
-300,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
65,617 GBP2023-06-01 ~ 2024-05-31
52,914 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.202023-06-01 ~ 2024-05-31
Computers
0.202023-06-01 ~ 2024-05-31
Average number of employees in administration and support functions
242023-06-01 ~ 2024-05-31
252022-06-01 ~ 2023-05-31
Wages/Salaries
3,679,903 GBP2023-06-01 ~ 2024-05-31
3,493,536 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
332,292 GBP2023-06-01 ~ 2024-05-31
320,586 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,689 GBP2023-06-01 ~ 2024-05-31
54,091 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,064,884 GBP2023-06-01 ~ 2024-05-31
3,868,213 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
260,579 GBP2023-06-01 ~ 2024-05-31
261,714 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,033 GBP2023-06-01 ~ 2024-05-31
10,522 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
99,953 GBP2023-06-01 ~ 2024-05-31
57,606 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
1,027,098 GBP2024-05-31
987,098 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
795,680 GBP2024-05-31
767,252 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
28,428 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,265,000 GBP2024-05-31
747,818 GBP2023-05-31
Motor vehicles
152,938 GBP2024-05-31
91,621 GBP2023-05-31
Computers
227,211 GBP2024-05-31
979,409 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,645,149 GBP2024-05-31
1,818,848 GBP2023-05-31
Property, Plant & Equipment - Disposals
Computers
-809,400 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-809,400 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
54,181 GBP2024-05-31
29,491 GBP2023-05-31
Computers
63,504 GBP2024-05-31
831,978 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
117,685 GBP2024-05-31
861,469 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
24,690 GBP2023-06-01 ~ 2024-05-31
Computers
40,927 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,617 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-809,401 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-809,401 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings
1,265,000 GBP2024-05-31
747,818 GBP2023-05-31
Motor vehicles
98,757 GBP2024-05-31
62,130 GBP2023-05-31
Computers
163,707 GBP2024-05-31
147,431 GBP2023-05-31
Amounts invested in assets
Cost valuation, Non-current
74,950 GBP2024-05-31
Non-current
74,950 GBP2024-05-31
74,950 GBP2023-05-31
Trade Debtors/Trade Receivables
1,571,369 GBP2024-05-31
1,315,967 GBP2023-05-31
Prepayments/Accrued Income
193,934 GBP2024-05-31
199,299 GBP2023-05-31
Other Debtors
129,587 GBP2024-05-31
145,036 GBP2023-05-31
Bank Overdrafts
-161,482 GBP2023-05-31
Cash and Cash Equivalents
31,575 GBP2024-05-31
-161,482 GBP2023-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
161,482 GBP2023-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,662,205 GBP2024-05-31
1,160,262 GBP2023-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
393,497 GBP2024-05-31
228,507 GBP2023-05-31
Corporation Tax Payable
Amounts falling due within one year
157,374 GBP2024-05-31
100,811 GBP2023-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
561,897 GBP2024-05-31
451,687 GBP2023-05-31
Amounts owed to directors
Amounts falling due within one year
7,005 GBP2024-05-31
106,814 GBP2023-05-31
Other Creditors
Amounts falling due within one year
13,562 GBP2024-05-31
10,553 GBP2023-05-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
200,000 GBP2024-05-31
300,000 GBP2023-05-31
Deferred Tax Liabilities
21,856 GBP2024-05-31
23,889 GBP2023-05-31
Par Value of Share
Class 1 ordinary share
1 shares2023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150 shares2024-05-31
150 shares2023-05-31