(expand)Administrative Expenses
4,396,397 GBP2022-06-01 ~ 2023-05-31
4,486,153 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
108,174 GBP2022-06-01 ~ 2023-05-31
96,002 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
166,305 GBP2022-06-01 ~ 2023-05-31
51,842 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-58,131 GBP2022-06-01 ~ 2023-05-31
44,160 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
33,258 GBP2022-06-01 ~ 2023-05-31
27,830 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-91,389 GBP2022-06-01 ~ 2023-05-31
16,330 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
186,431 GBP2023-05-31
171,250 GBP2022-05-31
Property, Plant & Equipment
1,271,320 GBP2023-05-31
521,606 GBP2022-05-31
Fixed Assets
1,457,751 GBP2023-05-31
692,856 GBP2022-05-31
Total Inventories
1,597,824 GBP2023-05-31
1,586,344 GBP2022-05-31
Debtors
2,423,100 GBP2023-05-31
2,296,863 GBP2022-05-31
Cash at bank and in hand
102,937 GBP2023-05-31
38,978 GBP2022-05-31
Current Assets
4,123,861 GBP2023-05-31
3,922,185 GBP2022-05-31
Creditors
Amounts falling due within one year
4,468,186 GBP2023-05-31
3,943,192 GBP2022-05-31
Net Current Assets/Liabilities
344,325 GBP2023-05-31
21,007 GBP2022-05-31
Total Assets Less Current Liabilities
1,113,426 GBP2023-05-31
671,849 GBP2022-05-31
Creditors
Amounts falling due after one year
806,779 GBP2023-05-31
239,570 GBP2022-05-31
Net Assets/Liabilities
162,319 GBP2023-05-31
321,208 GBP2022-05-31
Equity
Called up share capital
135 GBP2023-05-31
135 GBP2022-05-31
116 GBP2021-05-31
Capital redemption reserve
7 GBP2023-05-31
7 GBP2022-05-31
7 GBP2021-05-31
Retained earnings (accumulated losses)
162,177 GBP2023-05-31
321,066 GBP2022-05-31
1,137,236 GBP2021-05-31
Equity
162,319 GBP2023-05-31
321,208 GBP2022-05-31
1,137,359 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
-91,389 GBP2022-06-01 ~ 2023-05-31
16,330 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-91,389 GBP2022-06-01 ~ 2023-05-31
16,330 GBP2021-06-01 ~ 2022-05-31
Issue of Equity Instruments
Called up share capital
19 GBP2021-06-01 ~ 2022-05-31
Issue of Equity Instruments
19 GBP2021-06-01 ~ 2022-05-31
Equity - Income/Expense Recognised Directly
Called up share capital
19 GBP2021-06-01 ~ 2022-05-31
Retained earnings (accumulated losses)
-67,500 GBP2022-06-01 ~ 2023-05-31
-832,500 GBP2021-06-01 ~ 2022-05-31
Equity - Income/Expense Recognised Directly
-67,500 GBP2022-06-01 ~ 2023-05-31
-832,481 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
200,759 GBP2022-06-01 ~ 2023-05-31
177,449 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252022-06-01 ~ 2023-05-31
Motor vehicles
0.252022-06-01 ~ 2023-05-31
Average number of employees in administration and support functions
452022-06-01 ~ 2023-05-31
532021-06-01 ~ 2022-05-31
Wages/Salaries
4,397,047 GBP2022-06-01 ~ 2023-05-31
4,628,390 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
415,058 GBP2022-06-01 ~ 2023-05-31
433,725 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,877 GBP2022-06-01 ~ 2023-05-31
101,268 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
4,898,982 GBP2022-06-01 ~ 2023-05-31
5,163,383 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
167,859 GBP2022-06-01 ~ 2023-05-31
206,807 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,258 GBP2022-06-01 ~ 2023-05-31
58,078 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-11,045 GBP2022-06-01 ~ 2023-05-31
8,391 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
175,000 GBP2023-05-31
175,000 GBP2022-05-31
Patents/Trademarks/Licences/Concessions
75,000 GBP2023-05-31
75,000 GBP2022-05-31
Intangible Assets - Gross Cost
318,500 GBP2023-05-31
250,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
43,750 GBP2023-05-31
8,750 GBP2022-05-31
Patents/Trademarks/Licences/Concessions
75,000 GBP2023-05-31
70,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
132,069 GBP2023-05-31
78,750 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
35,000 GBP2022-06-01 ~ 2023-05-31
Patents/Trademarks/Licences/Concessions
5,000 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
53,319 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Net goodwill
131,250 GBP2023-05-31
166,250 GBP2022-05-31
Patents/Trademarks/Licences/Concessions
5,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
19,085 GBP2023-05-31
19,085 GBP2022-05-31
Plant and equipment
1,200,523 GBP2023-05-31
699,057 GBP2022-05-31
Furniture and fittings
1,548,692 GBP2023-05-31
1,173,035 GBP2022-05-31
Motor vehicles
250,982 GBP2023-05-31
231,827 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
3,077,716 GBP2023-05-31
2,180,178 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-75,667 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-75,667 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
19,085 GBP2023-05-31
19,085 GBP2022-05-31
Plant and equipment
656,462 GBP2023-05-31
565,247 GBP2022-05-31
Furniture and fittings
1,027,368 GBP2023-05-31
975,793 GBP2022-05-31
Motor vehicles
62,935 GBP2023-05-31
69,377 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,806,396 GBP2023-05-31
1,658,572 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
91,215 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
51,575 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
46,493 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
200,759 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-52,935 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,935 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
544,061 GBP2023-05-31
133,810 GBP2022-05-31
Furniture and fittings
521,324 GBP2023-05-31
197,242 GBP2022-05-31
Motor vehicles
188,047 GBP2023-05-31
162,450 GBP2022-05-31
Under hire purchased contracts or finance leases, Plant and equipment
448,446 GBP2023-05-31
19,000 GBP2022-05-31
Under hire purchased contracts or finance leases, Motor vehicles
188,047 GBP2023-05-31
144,934 GBP2022-05-31
Under hire purchased contracts or finance leases
972,904 GBP2023-05-31
172,853 GBP2022-05-31
Raw Materials
1,597,824 GBP2023-05-31
1,586,344 GBP2022-05-31
Trade Debtors/Trade Receivables
1,884,882 GBP2023-05-31
1,924,233 GBP2022-05-31
Prepayments/Accrued Income
538,218 GBP2023-05-31
372,630 GBP2022-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
45,859 GBP2023-05-31
37,397 GBP2022-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,630,286 GBP2023-05-31
1,244,764 GBP2022-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
286,216 GBP2023-05-31
227,275 GBP2022-05-31
Corporation Tax Payable
Amounts falling due within one year
125,326 GBP2023-05-31
230,468 GBP2022-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
476,056 GBP2023-05-31
474,658 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
171,663 GBP2023-05-31
54,659 GBP2022-05-31
Other Creditors
Amounts falling due within one year
1,732,780 GBP2023-05-31
1,673,971 GBP2022-05-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
72,912 GBP2023-05-31
114,918 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
733,867 GBP2023-05-31
94,652 GBP2022-05-31
Other Creditors
Amounts falling due after one year
30,000 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
171,663 GBP2023-05-31
54,659 GBP2022-05-31
Between one and five year
635,717 GBP2023-05-31
94,652 GBP2022-05-31
Minimum gross finance lease payments owing
905,530 GBP2023-05-31
149,311 GBP2022-05-31
Deferred Tax Liabilities
144,328 GBP2023-05-31
111,071 GBP2022-05-31
Par Value of Share
Class 2 ordinary share
1 shares2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
102 shares2023-05-31
102 shares2022-05-31
Par Value of Share
Class 3 ordinary share
1 shares2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
33 shares2023-05-31
33 shares2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
431,508 GBP2023-05-31
413,230 GBP2022-05-31
Between one and five year
1,197,795 GBP2023-05-31
1,493,615 GBP2022-05-31
More than five year
2,149,395 GBP2023-05-31
1,627,023 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,778,698 GBP2023-05-31
3,533,868 GBP2022-05-31