Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
36,477,923 GBP2023-06-01 ~ 2024-05-31
16,022,159 GBP2022-12-01 ~ 2023-05-31
Cost of Sales
29,898,995 GBP2023-06-01 ~ 2024-05-31
12,979,117 GBP2022-12-01 ~ 2023-05-31
Gross Profit/Loss
6,578,928 GBP2023-06-01 ~ 2024-05-31
3,043,042 GBP2022-12-01 ~ 2023-05-31
Administrative Expenses
5,320,374 GBP2023-06-01 ~ 2024-05-31
2,294,226 GBP2022-12-01 ~ 2023-05-31
Operating Profit/Loss
1,258,554 GBP2023-06-01 ~ 2024-05-31
780,226 GBP2022-12-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
522,877 GBP2023-06-01 ~ 2024-05-31
240,688 GBP2022-12-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
735,677 GBP2023-06-01 ~ 2024-05-31
539,538 GBP2022-12-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
99,106 GBP2023-06-01 ~ 2024-05-31
198,803 GBP2022-12-01 ~ 2023-05-31
Profit/Loss
636,571 GBP2023-06-01 ~ 2024-05-31
340,735 GBP2022-12-01 ~ 2023-05-31
Comprehensive Income/Expense
636,571 GBP2023-06-01 ~ 2024-05-31
340,735 GBP2022-12-01 ~ 2023-05-31
Intangible Assets
1,500 GBP2024-05-31
3,000 GBP2023-05-31
Property, Plant & Equipment
1,005,311 GBP2024-05-31
809,405 GBP2023-05-31
Fixed Assets
1,006,811 GBP2024-05-31
812,405 GBP2023-05-31
Total Inventories
181,608 GBP2024-05-31
104,215 GBP2023-05-31
Debtors
6,393,021 GBP2024-05-31
6,821,566 GBP2023-05-31
Cash at bank and in hand
535,638 GBP2024-05-31
343,231 GBP2023-05-31
Current Assets
7,110,267 GBP2024-05-31
7,269,012 GBP2023-05-31
Creditors
Current
9,266,551 GBP2024-05-31
8,205,233 GBP2023-05-31
Net Current Assets/Liabilities
-2,156,284 GBP2024-05-31
-936,221 GBP2023-05-31
Total Assets Less Current Liabilities
-1,149,473 GBP2024-05-31
-123,816 GBP2023-05-31
Creditors
Non-current
1,427,241 GBP2024-05-31
3,089,469 GBP2023-05-31
Net Assets/Liabilities
-2,576,714 GBP2024-05-31
-3,213,285 GBP2023-05-31
Equity
Called up share capital
178,100 GBP2024-05-31
178,100 GBP2023-05-31
178,100 GBP2022-11-30
Retained earnings (accumulated losses)
-2,754,814 GBP2024-05-31
-3,391,385 GBP2023-05-31
-3,732,120 GBP2022-11-30
Equity
-2,576,714 GBP2024-05-31
-3,213,285 GBP2023-05-31
-3,554,020 GBP2022-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
636,571 GBP2023-06-01 ~ 2024-05-31
340,735 GBP2022-12-01 ~ 2023-05-31
Bank Overdrafts
-7,954 GBP2023-05-31
Wages/Salaries
8,034,274 GBP2023-06-01 ~ 2024-05-31
3,874,317 GBP2022-12-01 ~ 2023-05-31
Social Security Costs
792,616 GBP2023-06-01 ~ 2024-05-31
220,224 GBP2022-12-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
260,043 GBP2023-06-01 ~ 2024-05-31
118,336 GBP2022-12-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
9,086,933 GBP2023-06-01 ~ 2024-05-31
4,212,877 GBP2022-12-01 ~ 2023-05-31
Average Number of Employees
2052023-06-01 ~ 2024-05-31
2152022-12-01 ~ 2023-05-31
Director Remuneration
264,761 GBP2023-06-01 ~ 2024-05-31
180,518 GBP2022-12-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
158,279 GBP2023-06-01 ~ 2024-05-31
72,644 GBP2022-12-01 ~ 2023-05-31
Audit Fees/Expenses
11,600 GBP2023-06-01 ~ 2024-05-31
10,850 GBP2022-12-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
183,919 GBP2023-06-01 ~ 2024-05-31
134,885 GBP2022-12-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
30,000 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
28,500 GBP2024-05-31
27,000 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,500 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Net goodwill
1,500 GBP2024-05-31
3,000 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
852,964 GBP2024-05-31
735,570 GBP2023-05-31
Furniture and fittings
90,894 GBP2024-05-31
69,693 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-222,902 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-632 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
418,687 GBP2024-05-31
576,985 GBP2023-05-31
Furniture and fittings
40,236 GBP2024-05-31
34,330 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
49,941 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
6,326 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-208,239 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-420 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
434,277 GBP2024-05-31
158,585 GBP2023-05-31
Furniture and fittings
50,658 GBP2024-05-31
35,363 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
133,763 GBP2024-05-31
169,030 GBP2023-05-31
Computers
1,115,957 GBP2024-05-31
1,115,957 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,864,233 GBP2024-05-31
2,740,138 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-58,405 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-281,939 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
61,486 GBP2024-05-31
57,185 GBP2023-05-31
Computers
752,742 GBP2024-05-31
693,562 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,858,922 GBP2024-05-31
1,930,733 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
25,732 GBP2023-06-01 ~ 2024-05-31
Computers
59,180 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,279 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,431 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-230,090 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles
72,277 GBP2024-05-31
111,845 GBP2023-05-31
Computers
363,215 GBP2024-05-31
422,395 GBP2023-05-31
Merchandise
181,608 GBP2024-05-31
104,215 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,295,640 GBP2024-05-31
3,887,566 GBP2023-05-31
Other Debtors
Current
127,077 GBP2024-05-31
238,891 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
33,422 GBP2024-05-31
33,422 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
97,275 GBP2024-05-31
196,381 GBP2023-05-31
Prepayments
Current
2,856,943 GBP2024-05-31
2,490,144 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
6,393,021 GBP2024-05-31
6,821,566 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
1,361,632 GBP2024-05-31
407,950 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
2,732 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,575,729 GBP2024-05-31
2,820,376 GBP2023-05-31
Other Taxation & Social Security Payable
Current
235,141 GBP2024-05-31
281,724 GBP2023-05-31
Amount of value-added tax that is payable
641,107 GBP2024-05-31
495,999 GBP2023-05-31
Other Creditors
Current
3,283,324 GBP2024-05-31
3,725,934 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
869,618 GBP2024-05-31
470,518 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
575,814 GBP2024-05-31
1,982,902 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
6,804 GBP2023-05-31
Amounts owed to directors
851,427 GBP2024-05-31
1,099,763 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
1,361,632 GBP2024-05-31
399,996 GBP2023-05-31
Total Borrowings
Current, Amounts falling due within one year
1,361,632 GBP2024-05-31
407,950 GBP2023-05-31
Bank Borrowings
Non-current, Between two and five year
575,814 GBP2024-05-31
1,982,902 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,804 GBP2023-05-31
hire purchase agreements
9,536 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
23,700 GBP2024-05-31
80,128 GBP2023-05-31
Bank Borrowings
Secured
1,937,446 GBP2024-05-31
2,382,898 GBP2023-05-31
Total Borrowings
Secured
4,817,939 GBP2024-05-31
5,786,749 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-97,275 GBP2024-05-31
-196,381 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
99,106 GBP2023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
178,100 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
636,571 GBP2023-06-01 ~ 2024-05-31