Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Class 2 ordinary share
02024-06-01 ~ 2025-05-31
Turnover/Revenue
17,880,478 GBP2024-06-01 ~ 2025-05-31
20,752,390 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-8,198,967 GBP2024-06-01 ~ 2025-05-31
-12,667,543 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
9,681,511 GBP2024-06-01 ~ 2025-05-31
8,084,847 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-4,795,155 GBP2024-06-01 ~ 2025-05-31
-4,762,563 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
4,886,356 GBP2024-06-01 ~ 2025-05-31
3,323,618 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
73,400 GBP2024-06-01 ~ 2025-05-31
85,238 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
-698 GBP2024-06-01 ~ 2025-05-31
-13,150 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
4,959,058 GBP2024-06-01 ~ 2025-05-31
3,395,706 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
3,668,150 GBP2024-06-01 ~ 2025-05-31
2,499,930 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
3,668,150 GBP2024-06-01 ~ 2025-05-31
2,499,930 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
129,236 GBP2024-05-31
Property, Plant & Equipment
116,490 GBP2025-05-31
76,287 GBP2024-05-31
Fixed Assets
116,490 GBP2025-05-31
205,523 GBP2024-05-31
Total Inventories
300,753 GBP2025-05-31
310,232 GBP2024-05-31
Debtors
5,026,427 GBP2025-05-31
3,147,918 GBP2024-05-31
Cash at bank and in hand
6,868,474 GBP2025-05-31
5,473,166 GBP2024-05-31
Current Assets
12,195,654 GBP2025-05-31
8,931,316 GBP2024-05-31
Net Current Assets/Liabilities
3,301,851 GBP2025-05-31
3,348,282 GBP2024-05-31
Total Assets Less Current Liabilities
3,418,341 GBP2025-05-31
3,553,805 GBP2024-05-31
Net Assets/Liabilities
3,396,034 GBP2025-05-31
3,545,621 GBP2024-05-31
Equity
Called up share capital
155 GBP2025-05-31
155 GBP2024-05-31
155 GBP2023-05-31
Capital redemption reserve
145 GBP2025-05-31
145 GBP2024-05-31
145 GBP2023-05-31
Retained earnings (accumulated losses)
3,395,734 GBP2025-05-31
3,545,321 GBP2024-05-31
9,906,840 GBP2023-05-31
Equity
3,396,034 GBP2025-05-31
3,545,621 GBP2024-05-31
9,907,140 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-3,817,737 GBP2024-06-01 ~ 2025-05-31
-8,861,449 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-3,817,737 GBP2024-06-01 ~ 2025-05-31
-8,861,449 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,668,150 GBP2024-06-01 ~ 2025-05-31
2,499,930 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
4,552,093 GBP2024-06-01 ~ 2025-05-31
4,658,607 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
518,299 GBP2024-06-01 ~ 2025-05-31
530,255 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
413,978 GBP2024-06-01 ~ 2025-05-31
285,911 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
5,484,370 GBP2024-06-01 ~ 2025-05-31
5,474,773 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
642024-06-01 ~ 2025-05-31
682023-06-01 ~ 2024-05-31
Director Remuneration
624,908 GBP2024-06-01 ~ 2025-05-31
666,899 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,628 GBP2024-06-01 ~ 2025-05-31
56,590 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
17,765 GBP2024-06-01 ~ 2025-05-31
16,525 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
1,276,785 GBP2024-06-01 ~ 2025-05-31
905,550 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
1,239,765 GBP2024-06-01 ~ 2025-05-31
848,927 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Net goodwill
1,237,187 GBP2024-05-31
Intangible assets - Disposals
Net goodwill
-1,237,187 GBP2024-06-01 ~ 2025-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,107,951 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
129,236 GBP2024-06-01 ~ 2025-05-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-1,237,187 GBP2024-06-01 ~ 2025-05-31
Intangible Assets
Net goodwill
129,236 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,813 GBP2025-05-31
6,813 GBP2024-05-31
Computers
422,895 GBP2025-05-31
331,064 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
476,618 GBP2025-05-31
384,787 GBP2024-05-31
Land and buildings, Short leasehold
46,910 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,663 GBP2025-05-31
5,089 GBP2024-05-31
Computers
311,819 GBP2025-05-31
261,617 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
360,128 GBP2025-05-31
308,500 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
574 GBP2024-06-01 ~ 2025-05-31
Computers
50,202 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,628 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
42,646 GBP2025-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
4,264 GBP2025-05-31
Furniture and fittings
1,150 GBP2025-05-31
1,724 GBP2024-05-31
Computers
111,076 GBP2025-05-31
69,447 GBP2024-05-31
Merchandise
26,010 GBP2025-05-31
26,010 GBP2024-05-31
Value of work in progress
274,743 GBP2025-05-31
284,222 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
1,601,688 GBP2025-05-31
2,389,210 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
2,000,000 GBP2025-05-31
Other Debtors
Current
45 GBP2024-05-31
Amount of value-added tax that is recoverable
Current
470,796 GBP2025-05-31
448,320 GBP2024-05-31
Prepayments/Accrued Income
Current
944,363 GBP2025-05-31
310,343 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
5,026,427 GBP2025-05-31
3,147,918 GBP2024-05-31
Trade Creditors/Trade Payables
Current
6,781,377 GBP2025-05-31
2,510,683 GBP2024-05-31
Corporation Tax Payable
Current
151,905 GBP2025-05-31
442,790 GBP2024-05-31
Other Taxation & Social Security Payable
Current
132,661 GBP2025-05-31
116,578 GBP2024-05-31
Other Creditors
Current
37,321 GBP2025-05-31
50,762 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
1,790,539 GBP2025-05-31
2,462,221 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,620 GBP2025-05-31
60,149 GBP2024-05-31
Between one and five year
9,794 GBP2025-05-31
48,230 GBP2024-05-31
All periods
61,414 GBP2025-05-31
108,379 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
22,307 GBP2025-05-31
8,184 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,500 shares2025-05-31
Class 2 ordinary share
2,000 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
3,668,150 GBP2024-06-01 ~ 2025-05-31