Par Value of Share
Class 1 ordinary share
12023-05-31 ~ 2024-05-30
Class 2 ordinary share
12023-05-31 ~ 2024-05-30
Turnover/Revenue
49,575,425 GBP2023-05-31 ~ 2024-05-30
45,644,464 GBP2022-05-31 ~ 2023-05-30
Cost of Sales
43,366,050 GBP2023-05-31 ~ 2024-05-30
38,810,732 GBP2022-05-31 ~ 2023-05-30
Gross Profit/Loss
6,209,375 GBP2023-05-31 ~ 2024-05-30
6,833,732 GBP2022-05-31 ~ 2023-05-30
Distribution Costs
2,443,173 GBP2023-05-31 ~ 2024-05-30
2,376,014 GBP2022-05-31 ~ 2023-05-30
Administrative Expenses
3,600,786 GBP2023-05-31 ~ 2024-05-30
4,479,115 GBP2022-05-31 ~ 2023-05-30
Operating Profit/Loss
185,951 GBP2023-05-31 ~ 2024-05-30
67,343 GBP2022-05-31 ~ 2023-05-30
Other Interest Receivable/Similar Income (Finance Income)
55 GBP2022-05-31 ~ 2023-05-30
Interest Payable/Similar Charges (Finance Costs)
138,071 GBP2023-05-31 ~ 2024-05-30
143,352 GBP2022-05-31 ~ 2023-05-30
Profit/Loss on Ordinary Activities Before Tax
47,880 GBP2023-05-31 ~ 2024-05-30
-75,954 GBP2022-05-31 ~ 2023-05-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-26,002 GBP2023-05-31 ~ 2024-05-30
-16,882 GBP2022-05-31 ~ 2023-05-30
Profit/Loss
73,882 GBP2023-05-31 ~ 2024-05-30
-59,072 GBP2022-05-31 ~ 2023-05-30
Comprehensive Income/Expense
73,882 GBP2023-05-31 ~ 2024-05-30
-59,072 GBP2022-05-31 ~ 2023-05-30
Property, Plant & Equipment
1,321,006 GBP2024-05-30
1,457,382 GBP2023-05-30
Total Inventories
359,161 GBP2024-05-30
271,857 GBP2023-05-30
Debtors
8,265,311 GBP2024-05-30
7,922,829 GBP2023-05-30
Cash at bank and in hand
11,899 GBP2024-05-30
11,899 GBP2023-05-30
Current Assets
8,636,371 GBP2024-05-30
8,206,585 GBP2023-05-30
Creditors
Current
8,196,646 GBP2024-05-30
7,951,116 GBP2023-05-30
Net Current Assets/Liabilities
439,725 GBP2024-05-30
255,469 GBP2023-05-30
Total Assets Less Current Liabilities
1,760,731 GBP2024-05-30
1,712,851 GBP2023-05-30
Net Assets/Liabilities
1,632,882 GBP2024-05-30
1,559,000 GBP2023-05-30
Equity
Called up share capital
100 GBP2024-05-30
100 GBP2023-05-30
100 GBP2022-05-30
Retained earnings (accumulated losses)
1,632,782 GBP2024-05-30
1,558,900 GBP2023-05-30
1,617,972 GBP2022-05-30
Equity
1,632,882 GBP2024-05-30
1,559,000 GBP2023-05-30
1,618,072 GBP2022-05-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
73,882 GBP2023-05-31 ~ 2024-05-30
-59,072 GBP2022-05-31 ~ 2023-05-30
Wages/Salaries
2,032,700 GBP2023-05-31 ~ 2024-05-30
2,124,188 GBP2022-05-31 ~ 2023-05-30
Social Security Costs
196,424 GBP2023-05-31 ~ 2024-05-30
213,273 GBP2022-05-31 ~ 2023-05-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,534 GBP2023-05-31 ~ 2024-05-30
35,908 GBP2022-05-31 ~ 2023-05-30
Staff Costs/Employee Benefits Expense
2,268,658 GBP2023-05-31 ~ 2024-05-30
2,373,369 GBP2022-05-31 ~ 2023-05-30
Average Number of Employees
582023-05-31 ~ 2024-05-30
592022-05-31 ~ 2023-05-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
189,640 GBP2023-05-31 ~ 2024-05-30
140,196 GBP2022-05-31 ~ 2023-05-30
Tax Expense/Credit at Applicable Tax Rate
11,970 GBP2023-05-31 ~ 2024-05-30
-14,431 GBP2022-05-31 ~ 2023-05-30
Property, Plant & Equipment - Gross Cost
Land and buildings
299,179 GBP2024-05-30
299,179 GBP2023-05-30
Improvements to leasehold property
539,410 GBP2024-05-30
525,031 GBP2023-05-30
Plant and equipment
1,560,868 GBP2024-05-30
1,535,113 GBP2023-05-30
Property, Plant & Equipment - Disposals
Plant and equipment
-37,300 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
19,118 GBP2024-05-30
15,900 GBP2023-05-30
Improvements to leasehold property
38,674 GBP2024-05-30
26,093 GBP2023-05-30
Plant and equipment
1,065,531 GBP2024-05-30
920,025 GBP2023-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,218 GBP2023-05-31 ~ 2024-05-30
Improvements to leasehold property
12,581 GBP2023-05-31 ~ 2024-05-30
Plant and equipment
158,636 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,130 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment
Land and buildings
280,061 GBP2024-05-30
283,279 GBP2023-05-30
Improvements to leasehold property
500,736 GBP2024-05-30
498,938 GBP2023-05-30
Plant and equipment
495,337 GBP2024-05-30
615,088 GBP2023-05-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
174,270 GBP2024-05-30
174,270 GBP2023-05-30
Motor vehicles
53,000 GBP2024-05-30
53,000 GBP2023-05-30
Property, Plant & Equipment - Gross Cost
2,626,727 GBP2024-05-30
2,586,593 GBP2023-05-30
Property, Plant & Equipment - Disposals
-37,300 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
148,648 GBP2024-05-30
142,243 GBP2023-05-30
Motor vehicles
33,750 GBP2024-05-30
24,950 GBP2023-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,305,721 GBP2024-05-30
1,129,211 GBP2023-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,405 GBP2023-05-31 ~ 2024-05-30
Motor vehicles
8,800 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
189,640 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,130 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment
Furniture and fittings
25,622 GBP2024-05-30
32,027 GBP2023-05-30
Motor vehicles
19,250 GBP2024-05-30
28,050 GBP2023-05-30
Merchandise
359,161 GBP2024-05-30
271,857 GBP2023-05-30
Trade Debtors/Trade Receivables
Current
8,711,524 GBP2024-05-30
7,901,837 GBP2023-05-30
Amounts Owed by Group Undertakings
Current
338,868 GBP2023-05-30
Other Debtors
Current
5,010 GBP2023-05-30
Amount of corporation tax that is recoverable
Current
55 GBP2024-05-30
55 GBP2023-05-30
Amount of value-added tax that is recoverable
Current
142,261 GBP2024-05-30
167,954 GBP2023-05-30
Prepayments/Accrued Income
Current
10,750 GBP2024-05-30
28,916 GBP2023-05-30
Debtors
Current, Amounts falling due within one year
8,265,311 GBP2024-05-30
Amounts falling due within one year, Current
7,922,829 GBP2023-05-30
Bank Borrowings/Overdrafts
Current
6,261,088 GBP2024-05-30
5,545,198 GBP2023-05-30
Trade Creditors/Trade Payables
Current
533,452 GBP2024-05-30
966,738 GBP2023-05-30
Amounts owed to group undertakings
Current
1,132,061 GBP2024-05-30
1,026,076 GBP2023-05-30
Other Taxation & Social Security Payable
Current
42,391 GBP2024-05-30
32,436 GBP2023-05-30
Other Creditors
Current
4,256 GBP2024-05-30
2,106 GBP2023-05-30
Accrued Liabilities/Deferred Income
Current
193,742 GBP2024-05-30
362,865 GBP2023-05-30
Bank Borrowings
Current, Amounts falling due within one year
939,096 GBP2024-05-30
Total Borrowings
Current, Amounts falling due within one year
6,261,088 GBP2024-05-30
Bank Overdrafts
Secured
5,321,992 GBP2024-05-30
3,364,610 GBP2023-05-30
Bank Borrowings
Secured
939,096 GBP2024-05-30
2,180,588 GBP2023-05-30
Total Borrowings
Secured
6,261,088 GBP2024-05-30
5,545,198 GBP2023-05-30
Deferred Tax Liabilities
Accelerated tax depreciation
127,849 GBP2024-05-30
153,851 GBP2023-05-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
127,849 GBP2024-05-30
153,851 GBP2023-05-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80 shares2024-05-30
Class 2 ordinary share
20 shares2024-05-30
Profit/Loss
Retained earnings (accumulated losses)
73,882 GBP2023-05-31 ~ 2024-05-30