Cost of Sales
-4,914,288 GBP2023-06-01 ~ 2024-05-31
-6,427,611 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,079,537 GBP2023-06-01 ~ 2024-05-31
-4,086,912 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
351,367 GBP2023-06-01 ~ 2024-05-31
828,825 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
222,423 GBP2023-06-01 ~ 2024-05-31
638,509 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
222,423 GBP2023-06-01 ~ 2024-05-31
638,509 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
1,232,969 GBP2024-05-31
1,338,178 GBP2023-05-31
Debtors
2,851,320 GBP2024-05-31
3,166,565 GBP2023-05-31
Cash at bank and in hand
394,892 GBP2024-05-31
364,524 GBP2023-05-31
Current Assets
3,246,212 GBP2024-05-31
3,531,089 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,007,202 GBP2024-05-31
-1,986,283 GBP2023-05-31
Net Current Assets/Liabilities
1,239,010 GBP2024-05-31
1,544,806 GBP2023-05-31
Total Assets Less Current Liabilities
2,471,979 GBP2024-05-31
2,882,984 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-474,169 GBP2024-05-31
-587,849 GBP2023-05-31
Net Assets/Liabilities
1,997,810 GBP2024-05-31
2,295,135 GBP2023-05-31
Equity
Called up share capital
301 GBP2024-05-31
301 GBP2023-05-31
301 GBP2022-05-31
Share premium
14,426 GBP2024-05-31
14,426 GBP2023-05-31
14,426 GBP2022-05-31
Retained earnings (accumulated losses)
1,983,083 GBP2024-05-31
2,280,408 GBP2023-05-31
2,081,919 GBP2022-05-31
Equity
1,997,810 GBP2024-05-31
2,295,135 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
222,423 GBP2023-06-01 ~ 2024-05-31
638,509 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-440,020 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-519,748 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
27,750 GBP2023-06-01 ~ 2024-05-31
17,500 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
482023-06-01 ~ 2024-05-31
512022-06-01 ~ 2023-05-31
Wages/Salaries
1,509,981 GBP2023-06-01 ~ 2024-05-31
1,577,147 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,613 GBP2023-06-01 ~ 2024-05-31
43,347 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,713,536 GBP2023-06-01 ~ 2024-05-31
1,770,853 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
206,183 GBP2023-06-01 ~ 2024-05-31
206,400 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
582,056 GBP2024-05-31
582,056 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
815,018 GBP2024-05-31
803,873 GBP2023-05-31
Furniture and fittings
928,609 GBP2024-05-31
853,660 GBP2023-05-31
Motor vehicles
563,934 GBP2024-05-31
496,185 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,889,617 GBP2024-05-31
2,735,774 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-122,903 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-122,903 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
86,225 GBP2024-05-31
74,630 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
680,447 GBP2024-05-31
571,389 GBP2023-05-31
Furniture and fittings
620,238 GBP2024-05-31
505,742 GBP2023-05-31
Motor vehicles
269,738 GBP2024-05-31
245,835 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,656,648 GBP2024-05-31
1,397,596 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
11,595 GBP2023-06-01 ~ 2024-05-31
Land and buildings, Under hire purchased contracts or finance leases
109,058 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
114,496 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
120,099 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
355,248 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-96,196 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-96,196 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
495,831 GBP2024-05-31
507,426 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
134,571 GBP2024-05-31
232,484 GBP2023-05-31
Furniture and fittings
308,371 GBP2024-05-31
347,918 GBP2023-05-31
Motor vehicles
294,196 GBP2024-05-31
250,350 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,153,261 GBP2024-05-31
1,519,657 GBP2023-05-31
Other Debtors
Current
898,342 GBP2024-05-31
1,033,122 GBP2023-05-31
Prepayments/Accrued Income
Current
799,717 GBP2024-05-31
613,786 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
2,851,320 GBP2024-05-31
3,166,565 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
70,000 GBP2024-05-31
69,810 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
78,935 GBP2024-05-31
91,250 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,096,695 GBP2024-05-31
843,383 GBP2023-05-31
Corporation Tax Payable
Current
260,705 GBP2024-05-31
190,316 GBP2023-05-31
Other Taxation & Social Security Payable
Current
119,226 GBP2024-05-31
220,396 GBP2023-05-31
Other Creditors
Current
6,834 GBP2024-05-31
7,824 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
374,807 GBP2024-05-31
563,304 GBP2023-05-31
Creditors
Current
2,007,202 GBP2024-05-31
1,986,283 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
394,300 GBP2024-05-31
465,069 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
79,869 GBP2024-05-31
122,780 GBP2023-05-31
Creditors
Non-current
474,169 GBP2024-05-31
587,849 GBP2023-05-31
Bank Borrowings
464,300 GBP2024-05-31
534,879 GBP2023-05-31
Total Borrowings
Current
70,000 GBP2024-05-31
69,810 GBP2023-05-31
Non-current
394,300 GBP2024-05-31
465,069 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
78,935 GBP2024-05-31
91,250 GBP2023-05-31
Minimum gross finance lease payments owing
158,804 GBP2024-05-31
214,030 GBP2023-05-31
Equity
Called up share capital
301 GBP2024-05-31
301 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
98,518 GBP2024-05-31
0 GBP2023-05-31
Between two and five year
1,684,150 GBP2024-05-31
2,209,212 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,782,668 GBP2024-05-31
2,209,212 GBP2023-05-31