Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Class 2 ordinary share
02023-06-01 ~ 2024-05-31
Turnover/Revenue
20,752,390 GBP2023-06-01 ~ 2024-05-31
20,828,648 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-12,667,543 GBP2023-06-01 ~ 2024-05-31
-11,584,340 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
8,084,847 GBP2023-06-01 ~ 2024-05-31
9,244,308 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,762,563 GBP2023-06-01 ~ 2024-05-31
-4,322,432 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
3,323,618 GBP2023-06-01 ~ 2024-05-31
4,922,387 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
85,238 GBP2023-06-01 ~ 2024-05-31
11,718 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
-13,150 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
3,395,706 GBP2023-06-01 ~ 2024-05-31
4,934,105 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
2,499,930 GBP2023-06-01 ~ 2024-05-31
3,902,355 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
2,499,930 GBP2023-06-01 ~ 2024-05-31
3,902,355 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
129,236 GBP2024-05-31
258,467 GBP2023-05-31
Property, Plant & Equipment
76,287 GBP2024-05-31
83,050 GBP2023-05-31
Fixed Assets
205,523 GBP2024-05-31
341,517 GBP2023-05-31
Total Inventories
310,232 GBP2024-05-31
261,132 GBP2023-05-31
Debtors
3,147,918 GBP2024-05-31
14,524,485 GBP2023-05-31
Cash at bank and in hand
5,473,166 GBP2024-05-31
7,825,227 GBP2023-05-31
Current Assets
8,931,316 GBP2024-05-31
22,610,844 GBP2023-05-31
Net Current Assets/Liabilities
3,348,282 GBP2024-05-31
9,583,581 GBP2023-05-31
Total Assets Less Current Liabilities
3,553,805 GBP2024-05-31
9,925,098 GBP2023-05-31
Net Assets/Liabilities
3,545,621 GBP2024-05-31
9,907,140 GBP2023-05-31
Equity
Called up share capital
155 GBP2024-05-31
155 GBP2023-05-31
155 GBP2022-05-31
Capital redemption reserve
145 GBP2024-05-31
145 GBP2023-05-31
145 GBP2022-05-31
Retained earnings (accumulated losses)
3,545,321 GBP2024-05-31
9,906,840 GBP2023-05-31
6,059,619 GBP2022-05-31
Equity
3,545,621 GBP2024-05-31
9,907,140 GBP2023-05-31
6,059,919 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-8,861,449 GBP2023-06-01 ~ 2024-05-31
-55,134 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-8,861,449 GBP2023-06-01 ~ 2024-05-31
-55,134 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,499,930 GBP2023-06-01 ~ 2024-05-31
3,902,355 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,658,607 GBP2023-06-01 ~ 2024-05-31
4,353,443 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
530,255 GBP2023-06-01 ~ 2024-05-31
498,445 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
285,911 GBP2023-06-01 ~ 2024-05-31
260,533 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
5,474,773 GBP2023-06-01 ~ 2024-05-31
5,112,421 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
682023-06-01 ~ 2024-05-31
622022-06-01 ~ 2023-05-31
Director Remuneration
666,899 GBP2023-06-01 ~ 2024-05-31
683,297 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
56,590 GBP2023-06-01 ~ 2024-05-31
69,105 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
16,525 GBP2023-06-01 ~ 2024-05-31
22,160 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
905,550 GBP2023-06-01 ~ 2024-05-31
1,040,754 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
848,927 GBP2023-06-01 ~ 2024-05-31
986,821 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
1,237,187 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,107,951 GBP2024-05-31
978,720 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
129,231 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Net goodwill
129,236 GBP2024-05-31
258,467 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,813 GBP2024-05-31
6,813 GBP2023-05-31
Computers
331,064 GBP2024-05-31
281,237 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
384,787 GBP2024-05-31
334,960 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,089 GBP2024-05-31
4,227 GBP2023-05-31
Computers
261,617 GBP2024-05-31
206,741 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
308,500 GBP2024-05-31
251,910 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
862 GBP2023-06-01 ~ 2024-05-31
Computers
54,876 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,590 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
1,724 GBP2024-05-31
2,586 GBP2023-05-31
Computers
69,447 GBP2024-05-31
74,496 GBP2023-05-31
Merchandise
26,010 GBP2024-05-31
Value of work in progress
284,222 GBP2024-05-31
261,132 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,389,210 GBP2024-05-31
5,730,017 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
7,856,489 GBP2023-05-31
Other Debtors
Current
45 GBP2024-05-31
231 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
448,320 GBP2024-05-31
175,072 GBP2023-05-31
Prepayments/Accrued Income
Current
310,343 GBP2024-05-31
759,930 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,147,918 GBP2024-05-31
14,524,485 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,510,683 GBP2024-05-31
5,977,767 GBP2023-05-31
Corporation Tax Payable
Current
442,790 GBP2024-05-31
715,754 GBP2023-05-31
Other Taxation & Social Security Payable
Current
116,578 GBP2024-05-31
106,496 GBP2023-05-31
Other Creditors
Current
50,762 GBP2024-05-31
412,599 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
2,462,221 GBP2024-05-31
5,814,647 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,149 GBP2024-05-31
60,220 GBP2023-05-31
Between one and five year
48,230 GBP2024-05-31
108,639 GBP2023-05-31
All periods
108,379 GBP2024-05-31
168,859 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,184 GBP2024-05-31
17,958 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,500 shares2024-05-31
Class 2 ordinary share
2,000 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
2,499,930 GBP2023-06-01 ~ 2024-05-31