Average Number of Employees
562022-06-01 ~ 2023-05-31
572021-06-01 ~ 2022-05-31
Profit/Loss
263,342 GBP2022-06-01 ~ 2023-05-31
72,840 GBP2021-06-01 ~ 2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
186,650 GBP2023-05-31
137,257 GBP2022-05-31
Turnover/Revenue
12,770,288 GBP2022-06-01 ~ 2023-05-31
10,160,167 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
10,087,481 GBP2022-06-01 ~ 2023-05-31
7,648,287 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
2,682,807 GBP2022-06-01 ~ 2023-05-31
2,511,880 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
47,851 GBP2022-06-01 ~ 2023-05-31
92,536 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
2,347,655 GBP2022-06-01 ~ 2023-05-31
2,393,041 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
287,301 GBP2022-06-01 ~ 2023-05-31
26,303 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
7,379 GBP2022-06-01 ~ 2023-05-31
9,480 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
280,035 GBP2022-06-01 ~ 2023-05-31
6,209 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
16,693 GBP2022-06-01 ~ 2023-05-31
-66,631 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
263,342 GBP2022-06-01 ~ 2023-05-31
72,840 GBP2021-06-01 ~ 2022-05-31
Equity
Retained earnings (accumulated losses)
4,585,930 GBP2023-05-31
4,322,588 GBP2022-05-31
4,249,748 GBP2021-05-31
Property, Plant & Equipment
1,071,754 GBP2023-05-31
1,052,632 GBP2022-05-31
Total Inventories
4,994,130 GBP2023-05-31
5,613,313 GBP2022-05-31
Debtors
1,492,477 GBP2023-05-31
2,063,316 GBP2022-05-31
Cash at bank and in hand
238,973 GBP2023-05-31
117,222 GBP2022-05-31
Current Assets
6,725,580 GBP2023-05-31
7,793,851 GBP2022-05-31
Creditors
Amounts falling due within one year
2,802,440 GBP2023-05-31
4,250,607 GBP2022-05-31
Net Current Assets/Liabilities
3,923,140 GBP2023-05-31
3,543,244 GBP2022-05-31
Total Assets Less Current Liabilities
4,994,894 GBP2023-05-31
4,595,876 GBP2022-05-31
Creditors
Amounts falling due after one year
142,314 GBP2023-05-31
56,031 GBP2022-05-31
Net Assets/Liabilities
4,665,930 GBP2023-05-31
4,402,588 GBP2022-05-31
Equity
Called up share capital
80,000 GBP2023-05-31
80,000 GBP2022-05-31
Equity
4,665,930 GBP2023-05-31
4,402,588 GBP2022-05-31
Property, Plant & Equipment - Depreciation Expense
233,691 GBP2022-06-01 ~ 2023-05-31
243,344 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102022-06-01 ~ 2023-05-31
Furniture and fittings
0.102022-06-01 ~ 2023-05-31
Motor vehicles
0.252022-06-01 ~ 2023-05-31
Audit Fees/Expenses
11,000 GBP2022-06-01 ~ 2023-05-31
10,000 GBP2021-06-01 ~ 2022-05-31
Average number of employees in administration and support functions
222022-06-01 ~ 2023-05-31
242021-06-01 ~ 2022-05-31
Wages/Salaries
2,783,902 GBP2022-06-01 ~ 2023-05-31
2,848,743 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
6,297 GBP2022-06-01 ~ 2023-05-31
6,936 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
188,024 GBP2022-06-01 ~ 2023-05-31
283,699 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,978,223 GBP2022-06-01 ~ 2023-05-31
3,139,378 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
55,005 GBP2022-06-01 ~ 2023-05-31
65,825 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,393 GBP2022-06-01 ~ 2023-05-31
-15,081 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
56,015 GBP2022-06-01 ~ 2023-05-31
1,180 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
192,677 GBP2023-05-31
182,094 GBP2022-05-31
Plant and equipment
1,224,654 GBP2023-05-31
1,142,848 GBP2022-05-31
Furniture and fittings
152,601 GBP2023-05-31
133,505 GBP2022-05-31
Motor vehicles
884,292 GBP2023-05-31
882,291 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
2,572,439 GBP2023-05-31
2,452,345 GBP2022-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-37,247 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-147,344 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-189,802 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
70,016 GBP2023-05-31
51,719 GBP2022-05-31
Plant and equipment
655,835 GBP2023-05-31
584,443 GBP2022-05-31
Furniture and fittings
103,996 GBP2023-05-31
95,271 GBP2022-05-31
Motor vehicles
594,448 GBP2023-05-31
608,344 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,500,685 GBP2023-05-31
1,399,713 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
18,297 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
90,380 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
8,725 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
94,633 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
233,691 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,988 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-108,529 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-132,719 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
122,661 GBP2023-05-31
130,375 GBP2022-05-31
Plant and equipment
568,819 GBP2023-05-31
558,405 GBP2022-05-31
Furniture and fittings
48,605 GBP2023-05-31
38,234 GBP2022-05-31
Motor vehicles
289,844 GBP2023-05-31
273,947 GBP2022-05-31
Under hire purchased contracts or finance leases, Motor vehicles
331,192 GBP2023-05-31
111,936 GBP2022-05-31
Amounts invested in assets
Cost valuation, Non-current
12,214 GBP2023-05-31
Raw Materials
2,453,829 GBP2023-05-31
1,953,933 GBP2022-05-31
Value of work in progress
2,540,301 GBP2023-05-31
3,659,380 GBP2022-05-31
Trade Debtors/Trade Receivables
1,353,292 GBP2023-05-31
1,922,102 GBP2022-05-31
Prepayments/Accrued Income
124,651 GBP2023-05-31
119,584 GBP2022-05-31
Amount of corporation tax that is recoverable
3,689 GBP2022-05-31
Other Debtors
14,534 GBP2023-05-31
17,941 GBP2022-05-31
Bank Overdrafts
-212,715 GBP2023-05-31
-785,044 GBP2022-05-31
Cash and Cash Equivalents
26,258 GBP2023-05-31
-667,822 GBP2022-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
212,715 GBP2023-05-31
785,044 GBP2022-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,519,102 GBP2023-05-31
1,824,986 GBP2022-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
273,860 GBP2023-05-31
975,497 GBP2022-05-31
Corporation Tax Payable
Amounts falling due within one year
67,821 GBP2023-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
153,925 GBP2023-05-31
187,571 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
115,204 GBP2023-05-31
41,103 GBP2022-05-31
Other Creditors
Amounts falling due within one year
112,848 GBP2023-05-31
115,090 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
142,314 GBP2023-05-31
56,031 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
115,204 GBP2023-05-31
41,103 GBP2022-05-31
Between one and five year
142,314 GBP2023-05-31
56,031 GBP2022-05-31
Minimum gross finance lease payments owing
257,518 GBP2023-05-31
97,134 GBP2022-05-31
Deferred Tax Liabilities
186,650 GBP2023-05-31
137,257 GBP2022-05-31
Par Value of Share
Class 1 ordinary share
1 shares2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2023-05-31
80,000 shares2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
34,000 GBP2022-05-31