Average Number of Employees
532023-06-01 ~ 2024-05-31
562022-06-01 ~ 2023-05-31
Profit/Loss
135,348 GBP2023-06-01 ~ 2024-05-31
263,342 GBP2022-06-01 ~ 2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
205,231 GBP2024-05-31
186,650 GBP2023-05-31
Turnover/Revenue
9,965,290 GBP2023-06-01 ~ 2024-05-31
12,770,288 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
7,992,070 GBP2023-06-01 ~ 2024-05-31
10,087,481 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,973,220 GBP2023-06-01 ~ 2024-05-31
2,682,807 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
41,147 GBP2023-06-01 ~ 2024-05-31
47,851 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
2,370,189 GBP2023-06-01 ~ 2024-05-31
2,347,655 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
285,037 GBP2023-06-01 ~ 2024-05-31
287,301 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
13,131 GBP2023-06-01 ~ 2024-05-31
7,379 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
277,927 GBP2023-06-01 ~ 2024-05-31
280,035 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
142,579 GBP2023-06-01 ~ 2024-05-31
16,693 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
135,348 GBP2023-06-01 ~ 2024-05-31
263,342 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
4,721,278 GBP2024-05-31
4,585,930 GBP2023-05-31
4,322,588 GBP2022-05-31
Property, Plant & Equipment
931,515 GBP2024-05-31
1,071,754 GBP2023-05-31
Total Inventories
4,820,378 GBP2024-05-31
4,994,130 GBP2023-05-31
Debtors
1,592,064 GBP2024-05-31
1,492,477 GBP2023-05-31
Cash at bank and in hand
30,563 GBP2024-05-31
238,973 GBP2023-05-31
Current Assets
6,443,005 GBP2024-05-31
6,725,580 GBP2023-05-31
Creditors
Amounts falling due within one year
2,293,428 GBP2024-05-31
2,802,440 GBP2023-05-31
Net Current Assets/Liabilities
4,149,577 GBP2024-05-31
3,923,140 GBP2023-05-31
Total Assets Less Current Liabilities
5,081,092 GBP2024-05-31
4,994,894 GBP2023-05-31
Creditors
Amounts falling due after one year
74,583 GBP2024-05-31
142,314 GBP2023-05-31
Net Assets/Liabilities
4,801,278 GBP2024-05-31
4,665,930 GBP2023-05-31
Equity
Called up share capital
80,000 GBP2024-05-31
80,000 GBP2023-05-31
Equity
4,801,278 GBP2024-05-31
4,665,930 GBP2023-05-31
Property, Plant & Equipment - Depreciation Expense
243,583 GBP2023-06-01 ~ 2024-05-31
233,691 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
10.002023-06-01 ~ 2024-05-31
Furniture and fittings
10.002023-06-01 ~ 2024-05-31
Motor vehicles
25.002023-06-01 ~ 2024-05-31
Audit Fees/Expenses
11,000 GBP2023-06-01 ~ 2024-05-31
11,000 GBP2022-06-01 ~ 2023-05-31
Average number of employees in administration and support functions
212023-06-01 ~ 2024-05-31
222022-06-01 ~ 2023-05-31
Wages/Salaries
2,809,301 GBP2023-06-01 ~ 2024-05-31
2,783,902 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
9,701 GBP2023-06-01 ~ 2024-05-31
6,297 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
189,481 GBP2023-06-01 ~ 2024-05-31
188,024 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,008,483 GBP2023-06-01 ~ 2024-05-31
2,978,223 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
81,013 GBP2023-06-01 ~ 2024-05-31
55,005 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,581 GBP2023-06-01 ~ 2024-05-31
49,393 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
69,482 GBP2023-06-01 ~ 2024-05-31
56,015 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
192,677 GBP2024-05-31
192,677 GBP2023-05-31
Plant and equipment
1,276,051 GBP2024-05-31
1,224,654 GBP2023-05-31
Furniture and fittings
157,048 GBP2024-05-31
152,601 GBP2023-05-31
Motor vehicles
833,775 GBP2024-05-31
884,292 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,581,955 GBP2024-05-31
2,572,439 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,334 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-93,117 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-100,207 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
89,284 GBP2024-05-31
70,016 GBP2023-05-31
Plant and equipment
742,596 GBP2024-05-31
655,835 GBP2023-05-31
Furniture and fittings
111,929 GBP2024-05-31
103,996 GBP2023-05-31
Motor vehicles
609,234 GBP2024-05-31
594,448 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,650,440 GBP2024-05-31
1,500,685 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
19,268 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
86,761 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
7,933 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
107,898 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
243,583 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-93,112 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-93,828 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
103,393 GBP2024-05-31
122,661 GBP2023-05-31
Plant and equipment
533,455 GBP2024-05-31
568,819 GBP2023-05-31
Furniture and fittings
45,119 GBP2024-05-31
48,605 GBP2023-05-31
Motor vehicles
224,541 GBP2024-05-31
289,844 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
271,482 GBP2024-05-31
331,192 GBP2023-05-31
Raw Materials
2,631,978 GBP2024-05-31
2,453,829 GBP2023-05-31
Value of work in progress
2,188,400 GBP2024-05-31
2,540,301 GBP2023-05-31
Trade Debtors/Trade Receivables
1,498,223 GBP2024-05-31
1,353,292 GBP2023-05-31
Prepayments/Accrued Income
79,664 GBP2024-05-31
124,651 GBP2023-05-31
Other Debtors
14,177 GBP2024-05-31
14,534 GBP2023-05-31
Bank Overdrafts
-102,006 GBP2024-05-31
-212,715 GBP2023-05-31
Cash and Cash Equivalents
-71,443 GBP2024-05-31
26,258 GBP2023-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
102,006 GBP2024-05-31
212,715 GBP2023-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,115,628 GBP2024-05-31
1,519,102 GBP2023-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
329,119 GBP2024-05-31
273,860 GBP2023-05-31
Corporation Tax Payable
Amounts falling due within one year
123,998 GBP2024-05-31
67,821 GBP2023-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
91,567 GBP2024-05-31
153,925 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
103,655 GBP2024-05-31
115,204 GBP2023-05-31
Amounts owed to directors
Amounts falling due within one year
319 GBP2024-05-31
Other Creditors
Amounts falling due within one year
298,211 GBP2024-05-31
112,848 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
74,583 GBP2024-05-31
142,314 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
103,655 GBP2024-05-31
115,204 GBP2023-05-31
Between one and five year
74,583 GBP2024-05-31
142,314 GBP2023-05-31
Minimum gross finance lease payments owing
178,238 GBP2024-05-31
257,518 GBP2023-05-31
Deferred Tax Liabilities
205,231 GBP2024-05-31
186,650 GBP2023-05-31
Par Value of Share
Class 1 ordinary share
1 shares2023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2024-05-31
80,000 shares2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
114,000 GBP2024-05-31
114,000 GBP2023-05-31
Between one and five year
456,000 GBP2024-05-31
456,000 GBP2023-05-31
More than five year
38,000 GBP2024-05-31
38,000 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
608,000 GBP2024-05-31
608,000 GBP2023-05-31