Average Number of Employees
832023-06-01 ~ 2024-05-31
802022-06-01 ~ 2023-05-31
Turnover/Revenue
18,244,626 GBP2023-06-01 ~ 2024-05-31
16,231,033 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-15,748,088 GBP2023-06-01 ~ 2024-05-31
-12,395,232 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
2,496,538 GBP2023-06-01 ~ 2024-05-31
3,835,801 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-1,381,796 GBP2023-06-01 ~ 2024-05-31
-2,139,723 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,114,748 GBP2023-06-01 ~ 2024-05-31
1,696,078 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
3,181 GBP2023-06-01 ~ 2024-05-31
316 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
422,457 GBP2023-06-01 ~ 2024-05-31
860,404 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
448,117 GBP2023-06-01 ~ 2024-05-31
527,022 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
96,797 GBP2024-05-31
132,799 GBP2023-05-31
Fixed Assets
96,797 GBP2024-05-31
132,799 GBP2023-05-31
Total Inventories
345,293 GBP2024-05-31
341,840 GBP2023-05-31
Debtors
Current
7,181,942 GBP2024-05-31
6,241,484 GBP2023-05-31
Cash at bank and in hand
421,377 GBP2024-05-31
122,028 GBP2023-05-31
Current Assets
7,948,612 GBP2024-05-31
6,705,352 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-8,222,010 GBP2024-05-31
-6,744,131 GBP2023-05-31
Net Current Assets/Liabilities
-273,398 GBP2024-05-31
-38,779 GBP2023-05-31
Total Assets Less Current Liabilities
-176,601 GBP2024-05-31
94,020 GBP2023-05-31
Net Assets/Liabilities
-188,546 GBP2024-05-31
-636,663 GBP2023-05-31
Equity
Called up share capital
5,000 GBP2024-05-31
5,000 GBP2023-05-31
5,000 GBP2022-06-01
Retained earnings (accumulated losses)
-193,546 GBP2024-05-31
-641,663 GBP2023-05-31
-1,168,685 GBP2022-06-01
Equity
-188,546 GBP2024-05-31
-636,663 GBP2023-05-31
-1,163,685 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
448,117 GBP2023-06-01 ~ 2024-05-31
527,022 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-06-01 ~ 2024-05-31
Motor vehicles
252023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
24,158 GBP2023-06-01 ~ 2024-05-31
24,820 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,105,464 GBP2023-06-01 ~ 2024-05-31
3,638,156 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
455,662 GBP2023-06-01 ~ 2024-05-31
402,183 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,640,596 GBP2023-06-01 ~ 2024-05-31
4,105,016 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
343,650 GBP2023-06-01 ~ 2024-05-31
319,200 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
68,470 GBP2023-06-01 ~ 2024-05-31
333,382 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
105,614 GBP2023-06-01 ~ 2024-05-31
172,081 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
187,844 GBP2024-05-31
165,393 GBP2023-05-31
Motor vehicles
32,250 GBP2024-05-31
123,069 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
220,094 GBP2024-05-31
288,462 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-90,819 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-90,819 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
77,911 GBP2023-05-31
Motor vehicles
77,752 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
155,663 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,158 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
24,158 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-56,524 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,524 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
102,069 GBP2024-05-31
Motor vehicles
21,228 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
123,297 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
85,775 GBP2024-05-31
87,482 GBP2023-05-31
Motor vehicles
11,022 GBP2024-05-31
45,317 GBP2023-05-31
Raw materials and consumables
345,293 GBP2024-05-31
341,840 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,005,998 GBP2024-05-31
943,045 GBP2023-05-31
Other Debtors
Current
56,836 GBP2024-05-31
362,615 GBP2023-05-31
Called-up share capital (not paid)
Current
152,694 GBP2024-05-31
Prepayments/Accrued Income
Current
271,049 GBP2024-05-31
174,471 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,087,238 GBP2024-05-31
1,755,249 GBP2023-05-31
Amounts owed to group undertakings
Current
4,209,310 GBP2024-05-31
2,507,161 GBP2023-05-31
Corporation Tax Payable
Current
12,101 GBP2023-05-31
Taxation/Social Security Payable
Current
784,083 GBP2024-05-31
672,657 GBP2023-05-31
Other Creditors
Current
52,192 GBP2024-05-31
18,877 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,089,187 GBP2024-05-31
1,778,086 GBP2023-05-31
Creditors
Current
8,222,010 GBP2024-05-31
6,744,131 GBP2023-05-31
Net Deferred Tax Liability/Asset
-11,945 GBP2024-05-31
11,945 GBP2024-05-31
56,525 GBP2023-05-31
-56,525 GBP2023-05-31
389,907 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-68,470 GBP2023-06-01 ~ 2024-05-31
-333,382 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
11,945 GBP2024-05-31
31,232 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
235,705 GBP2024-05-31
103,369 GBP2023-05-31
Between one and five year
555,677 GBP2024-05-31
400,000 GBP2023-05-31
More than five year
83,333 GBP2024-05-31
183,333 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
874,715 GBP2024-05-31
686,702 GBP2023-05-31