Turnover/Revenue
64,111,006 GBP2023-06-01 ~ 2024-05-31
56,777,899 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
43,464,949 GBP2023-06-01 ~ 2024-05-31
38,705,012 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
20,646,057 GBP2023-06-01 ~ 2024-05-31
18,072,887 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
200,704 GBP2023-06-01 ~ 2024-05-31
113,170 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
19,681,178 GBP2023-06-01 ~ 2024-05-31
16,805,276 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
764,175 GBP2023-06-01 ~ 2024-05-31
1,154,441 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
12,953 GBP2023-06-01 ~ 2024-05-31
90 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
130,955 GBP2023-06-01 ~ 2024-05-31
120,071 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
646,173 GBP2023-06-01 ~ 2024-05-31
1,034,460 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
235,721 GBP2023-06-01 ~ 2024-05-31
260,194 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
410,452 GBP2023-06-01 ~ 2024-05-31
774,266 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
410,452 GBP2023-06-01 ~ 2024-05-31
774,266 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
3,290,129 GBP2024-05-31
2,978,472 GBP2023-05-31
Total Inventories
1,580,296 GBP2024-05-31
1,455,265 GBP2023-05-31
Debtors
9,337,626 GBP2024-05-31
8,665,925 GBP2023-05-31
Cash at bank and in hand
1,508,203 GBP2024-05-31
1,912,155 GBP2023-05-31
Current Assets
12,426,125 GBP2024-05-31
12,033,345 GBP2023-05-31
Creditors
Current
9,588,785 GBP2024-05-31
8,983,832 GBP2023-05-31
Net Current Assets/Liabilities
2,837,340 GBP2024-05-31
3,049,513 GBP2023-05-31
Total Assets Less Current Liabilities
6,127,469 GBP2024-05-31
6,027,985 GBP2023-05-31
Creditors
Non-current
-800,000 GBP2024-05-31
-1,200,000 GBP2023-05-31
Net Assets/Liabilities
5,088,434 GBP2024-05-31
4,677,982 GBP2023-05-31
Equity
Called up share capital
80,000 GBP2024-05-31
80,000 GBP2023-05-31
80,000 GBP2022-05-31
Retained earnings (accumulated losses)
5,008,434 GBP2024-05-31
4,597,982 GBP2023-05-31
3,823,716 GBP2022-05-31
Equity
5,088,434 GBP2024-05-31
4,677,982 GBP2023-05-31
3,903,716 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
410,452 GBP2023-06-01 ~ 2024-05-31
774,266 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
12,375,348 GBP2023-06-01 ~ 2024-05-31
10,476,448 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
1,163,047 GBP2023-06-01 ~ 2024-05-31
920,202 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
390,266 GBP2023-06-01 ~ 2024-05-31
218,169 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
13,928,661 GBP2023-06-01 ~ 2024-05-31
11,614,819 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
3882023-06-01 ~ 2024-05-31
3552022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
323,977 GBP2023-06-01 ~ 2024-05-31
245,103 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
94,000 GBP2023-06-01 ~ 2024-05-31
150,000 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
161,543 GBP2023-06-01 ~ 2024-05-31
258,615 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
2,295,885 GBP2023-05-31
Improvements to leasehold property
1,616,232 GBP2024-05-31
1,400,790 GBP2023-05-31
Plant and equipment
1,924,689 GBP2024-05-31
1,746,534 GBP2023-05-31
Computers
827,989 GBP2024-05-31
697,519 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
6,776,362 GBP2024-05-31
6,140,728 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,514,944 GBP2024-05-31
1,418,268 GBP2023-05-31
Computers
641,209 GBP2024-05-31
563,423 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,486,233 GBP2024-05-31
3,162,256 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
96,676 GBP2023-06-01 ~ 2024-05-31
Computers
77,786 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
323,977 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Improvements to leasehold property
1,616,232 GBP2024-05-31
1,400,790 GBP2023-05-31
Plant and equipment
409,745 GBP2024-05-31
328,266 GBP2023-05-31
Computers
186,780 GBP2024-05-31
134,096 GBP2023-05-31
Land and buildings, Long leasehold
1,115,320 GBP2023-05-31
Merchandise
1,580,296 GBP2024-05-31
1,455,265 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
7,915,912 GBP2024-05-31
7,312,994 GBP2023-05-31
Other Debtors
Current
67,807 GBP2024-05-31
92,563 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
475,866 GBP2024-05-31
439,350 GBP2023-05-31
Prepayments/Accrued Income
Current
737,873 GBP2024-05-31
752,122 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
9,337,626 GBP2024-05-31
Amounts falling due within one year, Current
8,665,925 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
400,000 GBP2024-05-31
400,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
5,700,401 GBP2024-05-31
4,917,325 GBP2023-05-31
Corporation Tax Payable
Current
94,000 GBP2024-05-31
152,494 GBP2023-05-31
Other Taxation & Social Security Payable
Current
246,137 GBP2024-05-31
203,668 GBP2023-05-31
Other Creditors
Current
57,063 GBP2024-05-31
266,909 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
3,091,184 GBP2024-05-31
3,043,436 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
800,000 GBP2024-05-31
1,200,000 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
400,000 GBP2024-05-31
Non-current, Between two and five year
800,000 GBP2024-05-31
1,200,000 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,102,147 GBP2024-05-31
1,625,787 GBP2023-05-31
Between one and five year
3,049,768 GBP2024-05-31
2,444,539 GBP2023-05-31
More than five year
357,336 GBP2024-05-31
185,721 GBP2023-05-31
All periods
5,509,251 GBP2024-05-31
4,256,047 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
239,035 GBP2024-05-31
150,003 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
410,452 GBP2023-06-01 ~ 2024-05-31