Average Number of Employees
522024-06-01 ~ 2025-05-31
532023-06-01 ~ 2024-05-31
Turnover/Revenue
8,349,673 GBP2024-06-01 ~ 2025-05-31
7,608,424 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
8,349,673 GBP2024-06-01 ~ 2025-05-31
7,608,424 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-4,306,495 GBP2024-06-01 ~ 2025-05-31
-3,941,816 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
3,041,952 GBP2024-06-01 ~ 2025-05-31
3,666,608 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
9,295 GBP2024-06-01 ~ 2025-05-31
26,521 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
2,801,300 GBP2024-06-01 ~ 2025-05-31
3,384,895 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
1,861,865 GBP2024-06-01 ~ 2025-05-31
2,479,975 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
565,211 GBP2025-05-31
3,139,209 GBP2024-05-31
Fixed Assets
565,211 GBP2025-05-31
3,139,209 GBP2024-05-31
Debtors
Current
3,803,001 GBP2025-05-31
3,401,310 GBP2024-05-31
Cash at bank and in hand
2,107,303 GBP2025-05-31
2,424,202 GBP2024-05-31
Current Assets
5,910,304 GBP2025-05-31
5,825,512 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-4,092,073 GBP2025-05-31
Net Current Assets/Liabilities
1,818,231 GBP2025-05-31
3,229,799 GBP2024-05-31
Total Assets Less Current Liabilities
2,383,442 GBP2025-05-31
6,369,008 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-1,774,259 GBP2024-05-31
Net Assets/Liabilities
2,057,015 GBP2025-05-31
4,550,747 GBP2024-05-31
Equity
Called up share capital
40,000 GBP2025-05-31
40,000 GBP2024-05-31
60,000 GBP2023-06-01
Capital redemption reserve
25,000 GBP2025-05-31
25,000 GBP2024-05-31
5,000 GBP2023-06-01
Retained earnings (accumulated losses)
1,992,015 GBP2025-05-31
4,485,747 GBP2024-05-31
4,153,792 GBP2023-06-01
Equity
2,057,015 GBP2025-05-31
4,550,747 GBP2024-05-31
4,218,792 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,861,865 GBP2024-06-01 ~ 2025-05-31
2,479,975 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,861,865 GBP2024-06-01 ~ 2025-05-31
2,479,975 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
1,861,865 GBP2024-06-01 ~ 2025-05-31
2,479,975 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-4,355,597 GBP2024-06-01 ~ 2025-05-31
Dividends Paid
-4,355,597 GBP2024-06-01 ~ 2025-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,355,597 GBP2024-06-01 ~ 2025-05-31
-2,148,020 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
-4,355,597 GBP2024-06-01 ~ 2025-05-31
-2,148,020 GBP2023-06-01 ~ 2024-05-31
Called up share capital
-20,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
155,063 GBP2024-06-01 ~ 2025-05-31
98,141 GBP2023-06-01 ~ 2024-05-31
Cash and Cash Equivalents
2,107,303 GBP2025-05-31
2,424,202 GBP2024-05-31
3,858,398 GBP2023-06-01
Audit Fees/Expenses
19,600 GBP2024-06-01 ~ 2025-05-31
15,400 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
2,570,753 GBP2024-06-01 ~ 2025-05-31
2,331,598 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
316,943 GBP2024-06-01 ~ 2025-05-31
256,511 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,954,069 GBP2024-06-01 ~ 2025-05-31
2,705,662 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
562,899 GBP2024-06-01 ~ 2025-05-31
529,936 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-86,142 GBP2024-06-01 ~ 2025-05-31
16,354 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
700,325 GBP2024-06-01 ~ 2025-05-31
846,224 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
4,355,597 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
3,062 GBP2025-05-31
3,062 GBP2024-05-31
Office equipment
215,772 GBP2025-05-31
215,772 GBP2024-05-31
Computers
203,542 GBP2025-05-31
173,238 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Computers
-880 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Other
551,107 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
3,062 GBP2024-05-31
Office equipment
157,551 GBP2024-05-31
Computers
116,667 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
33,564 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-880 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
3,062 GBP2025-05-31
Office equipment
169,796 GBP2025-05-31
Computers
149,351 GBP2025-05-31
Other
86,063 GBP2025-05-31
Property, Plant & Equipment
Office equipment
45,976 GBP2025-05-31
58,221 GBP2024-05-31
Computers
54,191 GBP2025-05-31
56,571 GBP2024-05-31
Other
465,044 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
973,483 GBP2025-05-31
3,870,678 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
-3,479,486 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
731,469 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
69,000 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases
86,063 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-478,260 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
408,272 GBP2025-05-31
Property, Plant & Equipment
Land and buildings
3,024,417 GBP2024-05-31
Other Debtors
Non-current
30,000 GBP2025-05-31
30,000 GBP2024-05-31
Debtors
Non-current
30,000 GBP2025-05-31
30,000 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
3,392,903 GBP2025-05-31
2,683,779 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
100,000 GBP2025-05-31
Other Debtors
Current
72,825 GBP2025-05-31
511,071 GBP2024-05-31
Prepayments/Accrued Income
Current
225,133 GBP2025-05-31
206,460 GBP2024-05-31
Debtors - Deferred Tax Asset
Current
12,140 GBP2025-05-31
Bank Borrowings
Current
334,114 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,909,408 GBP2025-05-31
867,869 GBP2024-05-31
Corporation Tax Payable
Current
525,577 GBP2025-05-31
511,322 GBP2024-05-31
Taxation/Social Security Payable
Current
89,853 GBP2025-05-31
316,195 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
123,094 GBP2025-05-31
Other Creditors
Current
1,332,864 GBP2025-05-31
457,985 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
111,277 GBP2025-05-31
108,228 GBP2024-05-31
Creditors
Current
4,092,073 GBP2025-05-31
2,595,713 GBP2024-05-31
Bank Borrowings
Non-current
1,774,259 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
356,427 GBP2025-05-31
Creditors
Non-current
356,427 GBP2025-05-31
1,774,259 GBP2024-05-31
Bank Borrowings
Non-current, Between one and two years
333,837 GBP2024-05-31
Non-current, Between two and five year
743,993 GBP2024-05-31
Total Borrowings
2,108,373 GBP2024-05-31
Minimum gross finance lease payments owing
479,522 GBP2025-05-31
Net Deferred Tax Liability/Asset
12,140 GBP2025-05-31
-74,002 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
86,142 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-75,340 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2025-05-31
40,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,000 GBP2025-05-31
31,792 GBP2024-05-31
Between one and five year
6,250 GBP2025-05-31
29,565 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
21,250 GBP2025-05-31
61,357 GBP2024-05-31