Turnover/Revenue
70,648,135 GBP2024-06-01 ~ 2025-05-31
64,111,006 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
47,766,823 GBP2024-06-01 ~ 2025-05-31
43,464,949 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
22,881,312 GBP2024-06-01 ~ 2025-05-31
20,646,057 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
211,021 GBP2024-06-01 ~ 2025-05-31
200,704 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
22,350,169 GBP2024-06-01 ~ 2025-05-31
19,681,178 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
320,122 GBP2024-06-01 ~ 2025-05-31
764,175 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
15,033 GBP2024-06-01 ~ 2025-05-31
12,953 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
217,830 GBP2024-06-01 ~ 2025-05-31
130,955 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
117,325 GBP2024-06-01 ~ 2025-05-31
646,173 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
183,629 GBP2024-06-01 ~ 2025-05-31
235,721 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
-66,304 GBP2024-06-01 ~ 2025-05-31
410,452 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
-66,304 GBP2024-06-01 ~ 2025-05-31
410,452 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
7,665,170 GBP2025-05-31
3,290,129 GBP2024-05-31
Total Inventories
1,881,174 GBP2025-05-31
1,580,296 GBP2024-05-31
Debtors
10,134,413 GBP2025-05-31
9,337,626 GBP2024-05-31
Cash at bank and in hand
647,167 GBP2025-05-31
1,508,203 GBP2024-05-31
Current Assets
12,662,754 GBP2025-05-31
12,426,125 GBP2024-05-31
Creditors
Current
14,506,949 GBP2025-05-31
9,588,785 GBP2024-05-31
Net Current Assets/Liabilities
-1,844,195 GBP2025-05-31
2,837,340 GBP2024-05-31
Total Assets Less Current Liabilities
5,820,975 GBP2025-05-31
6,127,469 GBP2024-05-31
Creditors
Non-current
-400,000 GBP2025-05-31
-800,000 GBP2024-05-31
Net Assets/Liabilities
5,022,130 GBP2025-05-31
5,088,434 GBP2024-05-31
Equity
Called up share capital
80,000 GBP2025-05-31
80,000 GBP2024-05-31
80,000 GBP2023-05-31
Retained earnings (accumulated losses)
4,942,130 GBP2025-05-31
5,008,434 GBP2024-05-31
4,597,982 GBP2023-05-31
Equity
5,022,130 GBP2025-05-31
5,088,434 GBP2024-05-31
4,677,982 GBP2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-66,304 GBP2024-06-01 ~ 2025-05-31
410,452 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
13,794,484 GBP2024-06-01 ~ 2025-05-31
12,375,348 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
1,261,041 GBP2024-06-01 ~ 2025-05-31
1,163,047 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,104 GBP2024-06-01 ~ 2025-05-31
390,266 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
15,371,629 GBP2024-06-01 ~ 2025-05-31
13,928,661 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
4092024-06-01 ~ 2025-05-31
3882023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
357,479 GBP2024-06-01 ~ 2025-05-31
323,977 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
23,819 GBP2024-06-01 ~ 2025-05-31
94,000 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
29,331 GBP2024-06-01 ~ 2025-05-31
161,543 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
2,407,452 GBP2024-05-31
Improvements to leasehold property
1,616,232 GBP2024-05-31
Plant and equipment
3,167,486 GBP2025-05-31
1,924,689 GBP2024-05-31
Computers
1,343,750 GBP2025-05-31
827,989 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
10,668,167 GBP2025-05-31
6,776,362 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-205,208 GBP2024-06-01 ~ 2025-05-31
Computers
-864 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-2,845,839 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
77,462 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,514,134 GBP2025-05-31
1,514,944 GBP2024-05-31
Computers
785,375 GBP2025-05-31
641,209 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,002,997 GBP2025-05-31
3,486,233 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
114,431 GBP2024-06-01 ~ 2025-05-31
Computers
134,573 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
357,479 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-193,763 GBP2024-06-01 ~ 2025-05-31
Computers
-864 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-919,952 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
1,653,352 GBP2025-05-31
409,745 GBP2024-05-31
Computers
558,375 GBP2025-05-31
186,780 GBP2024-05-31
Improvements to leasehold property
1,616,232 GBP2024-05-31
Merchandise
1,881,174 GBP2025-05-31
1,580,296 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
8,355,990 GBP2025-05-31
7,915,912 GBP2024-05-31
Other Debtors
Current
34,501 GBP2025-05-31
67,807 GBP2024-05-31
Amount of value-added tax that is recoverable
Current
770,210 GBP2025-05-31
475,866 GBP2024-05-31
Prepayments/Accrued Income
Current
836,047 GBP2025-05-31
737,873 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
10,134,413 GBP2025-05-31
Current, Amounts falling due within one year
9,337,626 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
400,000 GBP2025-05-31
400,000 GBP2024-05-31
Trade Creditors/Trade Payables
Current
6,643,396 GBP2025-05-31
5,700,401 GBP2024-05-31
Corporation Tax Payable
Current
94,000 GBP2024-05-31
Other Taxation & Social Security Payable
Current
304,994 GBP2025-05-31
246,137 GBP2024-05-31
Other Creditors
Current
4,886,148 GBP2025-05-31
57,063 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
2,272,411 GBP2025-05-31
3,091,184 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
400,000 GBP2025-05-31
800,000 GBP2024-05-31
Bank Borrowings
Current, Amounts falling due within one year
400,000 GBP2024-05-31
Non-current, Between two and five year
400,000 GBP2025-05-31
Between two and five year, Non-current
800,000 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,517,858 GBP2025-05-31
2,102,147 GBP2024-05-31
Between one and five year
4,832,633 GBP2025-05-31
3,049,768 GBP2024-05-31
More than five year
9,357,336 GBP2025-05-31
357,336 GBP2024-05-31
All periods
16,707,827 GBP2025-05-31
5,509,251 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
398,845 GBP2025-05-31
239,035 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
-66,304 GBP2024-06-01 ~ 2025-05-31