Par Value of Share
Class 2 ordinary share
12023-06-01 ~ 2024-05-31
Class 3 ordinary share
12023-06-01 ~ 2024-05-31
Class 4 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
15,900,558 GBP2023-06-01 ~ 2024-05-31
15,407,649 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-13,185,735 GBP2023-06-01 ~ 2024-05-31
-11,896,730 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
2,714,823 GBP2023-06-01 ~ 2024-05-31
3,510,919 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,229,837 GBP2023-06-01 ~ 2024-05-31
-2,071,661 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
497,739 GBP2023-06-01 ~ 2024-05-31
1,448,408 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,543 GBP2023-06-01 ~ 2024-05-31
95 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
-51,146 GBP2023-06-01 ~ 2024-05-31
-37,972 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
449,136 GBP2023-06-01 ~ 2024-05-31
1,410,531 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
269,898 GBP2023-06-01 ~ 2024-05-31
1,169,209 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
269,898 GBP2023-06-01 ~ 2024-05-31
1,169,209 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
3,150 GBP2024-05-31
4,200 GBP2023-05-31
Property, Plant & Equipment
752,108 GBP2024-05-31
812,676 GBP2023-05-31
Fixed Assets
755,258 GBP2024-05-31
816,876 GBP2023-05-31
Total Inventories
6,100,351 GBP2024-05-31
5,660,476 GBP2023-05-31
Debtors
1,205,385 GBP2024-05-31
1,078,716 GBP2023-05-31
Cash at bank and in hand
776,981 GBP2024-05-31
36,663 GBP2023-05-31
Current Assets
8,082,717 GBP2024-05-31
6,775,855 GBP2023-05-31
Creditors
Current
3,450,743 GBP2024-05-31
2,501,629 GBP2023-05-31
Net Current Assets/Liabilities
4,631,974 GBP2024-05-31
4,274,226 GBP2023-05-31
Total Assets Less Current Liabilities
5,387,232 GBP2024-05-31
5,091,102 GBP2023-05-31
Net Assets/Liabilities
5,246,070 GBP2024-05-31
4,976,172 GBP2023-05-31
Equity
Called up share capital
120 GBP2024-05-31
120 GBP2023-05-31
120 GBP2022-05-31
Retained earnings (accumulated losses)
5,245,950 GBP2024-05-31
4,976,052 GBP2023-05-31
3,806,843 GBP2022-05-31
Equity
5,246,070 GBP2024-05-31
4,976,172 GBP2023-05-31
3,806,963 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
269,898 GBP2023-06-01 ~ 2024-05-31
1,169,209 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
704,549 GBP2023-06-01 ~ 2024-05-31
575,544 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
42,496 GBP2023-06-01 ~ 2024-05-31
32,103 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,337 GBP2023-06-01 ~ 2024-05-31
167,544 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
912,382 GBP2023-06-01 ~ 2024-05-31
775,191 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
442023-06-01 ~ 2024-05-31
402022-06-01 ~ 2023-05-31
Director Remuneration
54,986 GBP2023-06-01 ~ 2024-05-31
44,039 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
184,069 GBP2023-06-01 ~ 2024-05-31
202,871 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
153,005 GBP2023-06-01 ~ 2024-05-31
254,939 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
15,000 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
11,850 GBP2024-05-31
10,800 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,050 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Net goodwill
3,150 GBP2024-05-31
4,200 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
8,000 GBP2024-05-31
8,000 GBP2023-05-31
Improvements to leasehold property
572,084 GBP2024-05-31
496,305 GBP2023-05-31
Plant and equipment
237,111 GBP2024-05-31
234,599 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
8,000 GBP2024-05-31
8,000 GBP2023-05-31
Improvements to leasehold property
200,557 GBP2024-05-31
143,349 GBP2023-05-31
Plant and equipment
131,971 GBP2024-05-31
96,924 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
57,208 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
35,047 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Improvements to leasehold property
371,527 GBP2024-05-31
352,956 GBP2023-05-31
Plant and equipment
105,140 GBP2024-05-31
137,675 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
474,280 GBP2024-05-31
443,992 GBP2023-05-31
Motor vehicles
38,520 GBP2024-05-31
38,520 GBP2023-05-31
Computers
170,763 GBP2024-05-31
155,841 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,500,758 GBP2024-05-31
1,377,257 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
282,451 GBP2024-05-31
218,508 GBP2023-05-31
Motor vehicles
22,457 GBP2024-05-31
17,102 GBP2023-05-31
Computers
103,214 GBP2024-05-31
80,698 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
748,650 GBP2024-05-31
564,581 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
63,943 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
5,355 GBP2023-06-01 ~ 2024-05-31
Computers
22,516 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
184,069 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
191,829 GBP2024-05-31
225,484 GBP2023-05-31
Motor vehicles
16,063 GBP2024-05-31
21,418 GBP2023-05-31
Computers
67,549 GBP2024-05-31
75,143 GBP2023-05-31
Merchandise
6,100,351 GBP2024-05-31
5,660,476 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
417,377 GBP2024-05-31
271,199 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
379,017 GBP2024-05-31
181,532 GBP2023-05-31
Other Debtors
Current
94,268 GBP2024-05-31
443,056 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
150,488 GBP2024-05-31
118,988 GBP2023-05-31
Prepayments/Accrued Income
Current
164,235 GBP2024-05-31
63,941 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
1,205,385 GBP2024-05-31
1,078,716 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,203,665 GBP2024-05-31
1,376,569 GBP2023-05-31
Corporation Tax Payable
Current
847,065 GBP2024-05-31
661,105 GBP2023-05-31
Other Taxation & Social Security Payable
Current
56,329 GBP2024-05-31
49,315 GBP2023-05-31
Other Creditors
Current
132,153 GBP2024-05-31
197,074 GBP2023-05-31
Accrued Liabilities
Current
20,750 GBP2024-05-31
27,945 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
141,162 GBP2024-05-31
114,930 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
40 shares2024-05-31
Class 3 ordinary share
40 shares2024-05-31
Class 4 ordinary share
40 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
269,898 GBP2023-06-01 ~ 2024-05-31