Par Value of Share
Class 1 ordinary share
02023-06-01 ~ 2024-05-31
Class 2 ordinary share
02023-06-01 ~ 2024-05-31
Class 3 ordinary share
02023-06-01 ~ 2024-05-31
Turnover/Revenue
28,407,007 GBP2023-06-01 ~ 2024-05-31
26,802,753 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
21,486,259 GBP2023-06-01 ~ 2024-05-31
21,379,059 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
6,920,748 GBP2023-06-01 ~ 2024-05-31
5,423,694 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
5,893,190 GBP2023-06-01 ~ 2024-05-31
4,542,550 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,027,558 GBP2023-06-01 ~ 2024-05-31
881,144 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
281,581 GBP2023-06-01 ~ 2024-05-31
171,999 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,072,899 GBP2023-06-01 ~ 2024-05-31
330,420 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
259,268 GBP2023-06-01 ~ 2024-05-31
9,977 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
813,631 GBP2023-06-01 ~ 2024-05-31
320,443 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
813,631 GBP2023-06-01 ~ 2024-05-31
320,443 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
914,462 GBP2024-05-31
864,675 GBP2023-05-31
Total Inventories
7,142,448 GBP2024-05-31
8,691,798 GBP2023-05-31
Debtors
6,614,790 GBP2024-05-31
7,197,078 GBP2023-05-31
Cash at bank and in hand
370,560 GBP2024-05-31
67,461 GBP2023-05-31
Current Assets
14,127,798 GBP2024-05-31
15,956,337 GBP2023-05-31
Creditors
Current
13,124,515 GBP2024-05-31
15,028,390 GBP2023-05-31
Net Current Assets/Liabilities
1,003,283 GBP2024-05-31
927,947 GBP2023-05-31
Total Assets Less Current Liabilities
1,917,745 GBP2024-05-31
1,792,622 GBP2023-05-31
Net Assets/Liabilities
1,481,192 GBP2024-05-31
1,068,094 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
100 GBP2022-05-31
Retained earnings (accumulated losses)
1,481,092 GBP2024-05-31
1,067,994 GBP2023-05-31
937,112 GBP2022-05-31
Equity
1,481,192 GBP2024-05-31
1,068,094 GBP2023-05-31
937,212 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-400,533 GBP2023-06-01 ~ 2024-05-31
-189,561 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-400,533 GBP2023-06-01 ~ 2024-05-31
-189,561 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
813,631 GBP2023-06-01 ~ 2024-05-31
320,443 GBP2022-06-01 ~ 2023-05-31
Bank Overdrafts
-294,635 GBP2023-05-31
-1,030,023 GBP2022-05-31
Wages/Salaries
3,020,447 GBP2023-06-01 ~ 2024-05-31
2,445,779 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
267,733 GBP2023-06-01 ~ 2024-05-31
201,900 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,321 GBP2023-06-01 ~ 2024-05-31
54,034 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,357,501 GBP2023-06-01 ~ 2024-05-31
2,701,713 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
692023-06-01 ~ 2024-05-31
692022-06-01 ~ 2023-05-31
Director Remuneration
303,493 GBP2023-06-01 ~ 2024-05-31
264,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
100,789 GBP2023-06-01 ~ 2024-05-31
98,818 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
216,734 GBP2023-06-01 ~ 2024-05-31
-101,060 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
268,225 GBP2023-06-01 ~ 2024-05-31
82,605 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
400,533 GBP2023-06-01 ~ 2024-05-31
189,561 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
745,417 GBP2024-05-31
745,417 GBP2023-05-31
Motor vehicles
154,150 GBP2024-05-31
70,508 GBP2023-05-31
Computers
392,788 GBP2024-05-31
334,772 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,292,355 GBP2024-05-31
1,150,697 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-70,508 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-70,508 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
210,995 GBP2024-05-31
151,615 GBP2023-05-31
Motor vehicles
16,159 GBP2024-05-31
55,989 GBP2023-05-31
Computers
150,739 GBP2024-05-31
78,418 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
377,893 GBP2024-05-31
286,022 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
59,380 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
16,803 GBP2023-06-01 ~ 2024-05-31
Computers
72,321 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,504 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-56,633 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,633 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
534,422 GBP2024-05-31
593,802 GBP2023-05-31
Motor vehicles
137,991 GBP2024-05-31
14,519 GBP2023-05-31
Computers
242,049 GBP2024-05-31
256,354 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
154,150 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
154,150 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
16,404 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
47,715 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
16,159 GBP2024-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
137,991 GBP2024-05-31
11,786 GBP2023-05-31
Under hire purchased contracts or finance leases
419,789 GBP2024-05-31
324,895 GBP2023-05-31
Finished Goods
7,142,448 GBP2024-05-31
8,691,798 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
5,848,625 GBP2024-05-31
6,782,229 GBP2023-05-31
Prepayments/Accrued Income
Current
766,165 GBP2024-05-31
414,849 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
6,614,790 GBP2024-05-31
7,197,078 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
2,112,578 GBP2024-05-31
3,222,927 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
109,709 GBP2024-05-31
85,651 GBP2023-05-31
Trade Creditors/Trade Payables
Current
4,740,573 GBP2024-05-31
4,289,445 GBP2023-05-31
Amounts owed to group undertakings
Current
70,850 GBP2024-05-31
271,810 GBP2023-05-31
Corporation Tax Payable
Current
214,989 GBP2024-05-31
Other Taxation & Social Security Payable
Current
837,667 GBP2024-05-31
1,023,134 GBP2023-05-31
Other Creditors
Current
78,128 GBP2024-05-31
404,158 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
838,481 GBP2024-05-31
916,405 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
214,742 GBP2024-05-31
194,045 GBP2023-05-31
Other Creditors
Non-current
351,206 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
85,651 GBP2023-05-31
hire purchase agreements
324,451 GBP2024-05-31
279,696 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
526,310 GBP2024-05-31
490,428 GBP2023-05-31
Between one and five year
1,717,837 GBP2024-05-31
1,654,072 GBP2023-05-31
More than five year
798,052 GBP2024-05-31
1,181,117 GBP2023-05-31
All periods
3,042,199 GBP2024-05-31
3,325,617 GBP2023-05-31
Bank Overdrafts
Secured
294,635 GBP2023-05-31
Bank Borrowings
Secured
2,112,578 GBP2024-05-31
2,928,292 GBP2023-05-31
Total Borrowings
Secured
6,208,539 GBP2024-05-31
8,317,483 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
221,811 GBP2024-05-31
179,277 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,300 shares2024-05-31
Class 2 ordinary share
3,200 shares2024-05-31
Class 3 ordinary share
3,500 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
813,631 GBP2023-06-01 ~ 2024-05-31