Average Number of Employees
2142022-06-01 ~ 2023-05-31
1772021-06-01 ~ 2022-05-31
Turnover/Revenue
18,862,742 GBP2022-06-01 ~ 2023-05-31
18,163,700 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-12,427,185 GBP2022-06-01 ~ 2023-05-31
-10,991,241 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
6,435,557 GBP2022-06-01 ~ 2023-05-31
7,172,459 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-8,429,346 GBP2022-06-01 ~ 2023-05-31
-6,992,040 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-1,543,789 GBP2022-06-01 ~ 2023-05-31
182,258 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-103,833 GBP2022-06-01 ~ 2023-05-31
-14,505 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-1,647,622 GBP2022-06-01 ~ 2023-05-31
167,753 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-1,321,653 GBP2022-06-01 ~ 2023-05-31
127,763 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
2,300,907 GBP2023-05-31
2,404,588 GBP2022-05-31
Fixed Assets
2,300,907 GBP2023-05-31
2,404,588 GBP2022-05-31
Total Inventories
4,756,262 GBP2023-05-31
8,947,717 GBP2022-05-31
Debtors
Current
2,783,496 GBP2023-05-31
2,620,310 GBP2022-05-31
Cash at bank and in hand
432,501 GBP2023-05-31
364,864 GBP2022-05-31
Current Assets
7,972,259 GBP2023-05-31
11,932,891 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-9,920,890 GBP2023-05-31
-12,250,277 GBP2022-05-31
Net Current Assets/Liabilities
-1,948,631 GBP2023-05-31
-317,386 GBP2022-05-31
Total Assets Less Current Liabilities
352,276 GBP2023-05-31
2,087,202 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-141,009 GBP2023-05-31
Net Assets/Liabilities
135,124 GBP2023-05-31
1,456,777 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
100 GBP2021-06-01
Retained earnings (accumulated losses)
135,024 GBP2023-05-31
1,456,677 GBP2022-05-31
1,328,914 GBP2021-06-01
Equity
135,124 GBP2023-05-31
1,456,777 GBP2022-05-31
1,329,014 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
-1,321,653 GBP2022-06-01 ~ 2023-05-31
127,763 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
37,500 GBP2022-06-01 ~ 2023-05-31
32,400 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
3,829,384 GBP2022-06-01 ~ 2023-05-31
3,124,854 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
285,250 GBP2022-06-01 ~ 2023-05-31
234,596 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
4,179,215 GBP2022-06-01 ~ 2023-05-31
3,412,410 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
16,120 GBP2022-06-01 ~ 2023-05-31
16,120 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-325,969 GBP2022-06-01 ~ 2023-05-31
69,341 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-329,570 GBP2022-06-01 ~ 2023-05-31
31,873 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
108,534 GBP2023-05-31
108,534 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
108,534 GBP2023-05-31
108,534 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,186,055 GBP2023-05-31
2,179,239 GBP2022-05-31
Motor vehicles
208,913 GBP2023-05-31
183,495 GBP2022-05-31
Furniture and fittings
1,899,112 GBP2023-05-31
1,841,489 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
5,315,371 GBP2023-05-31
5,109,619 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-170,385 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-170,385 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,333,587 GBP2022-05-31
Motor vehicles
98,918 GBP2022-05-31
Furniture and fittings
967,200 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,705,031 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
141,277 GBP2022-06-01 ~ 2023-05-31
Owned/Freehold
320,207 GBP2022-06-01 ~ 2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
26,439 GBP2022-06-01 ~ 2023-05-31
Under hire purchased contracts or finance leases
26,439 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-37,213 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,213 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,451,883 GBP2023-05-31
Motor vehicles
125,357 GBP2023-05-31
Furniture and fittings
1,071,264 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,014,464 GBP2023-05-31
Property, Plant & Equipment
Plant and equipment
734,172 GBP2023-05-31
845,652 GBP2022-05-31
Motor vehicles
83,556 GBP2023-05-31
84,577 GBP2022-05-31
Furniture and fittings
827,848 GBP2023-05-31
874,289 GBP2022-05-31
Finished Goods/Goods for Resale
4,756,262 GBP2023-05-31
8,947,717 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
118,112 GBP2023-05-31
26,917 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
2,242,001 GBP2023-05-31
2,090,916 GBP2022-05-31
Other Debtors
Current
67,063 GBP2023-05-31
141,755 GBP2022-05-31
Prepayments/Accrued Income
Current
356,320 GBP2023-05-31
360,722 GBP2022-05-31
Bank Overdrafts
-1,778,627 GBP2023-05-31
-1,009,213 GBP2022-05-31
Cash and Cash Equivalents
-1,346,126 GBP2023-05-31
-644,349 GBP2022-05-31
Bank Overdrafts
Current
1,778,627 GBP2023-05-31
1,009,213 GBP2022-05-31
Trade Creditors/Trade Payables
Current
4,249,995 GBP2023-05-31
6,723,602 GBP2022-05-31
Amounts owed to group undertakings
Current
2,184,499 GBP2023-05-31
3,614,030 GBP2022-05-31
Corporation Tax Payable
Current
53,442 GBP2023-05-31
169,899 GBP2022-05-31
Taxation/Social Security Payable
Current
1,050,567 GBP2023-05-31
72,218 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
87,028 GBP2023-05-31
86,478 GBP2022-05-31
Other Creditors
Current
11,585 GBP2023-05-31
31,590 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
505,147 GBP2023-05-31
543,247 GBP2022-05-31
Creditors
Current
9,920,890 GBP2023-05-31
12,250,277 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
141,009 GBP2023-05-31
228,313 GBP2022-05-31
Creditors
Non-current
141,009 GBP2023-05-31
228,313 GBP2022-05-31
Minimum gross finance lease payments owing
226,313 GBP2023-05-31
314,791 GBP2022-05-31
Net Deferred Tax Liability/Asset
-76,143 GBP2023-05-31
-402,112 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
325,969 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-386,603 GBP2023-05-31
-404,915 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
100 shares2022-05-31
Par Value of Share
Class 1 ordinary share
1.002022-06-01 ~ 2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,514 GBP2023-05-31
44,487 GBP2022-05-31
Between one and five year
15,700 GBP2023-05-31
32,953 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
53,214 GBP2023-05-31
77,440 GBP2022-05-31