Turnover/Revenue
12,518,273 GBP2023-05-31 ~ 2024-05-30
8,096,197 GBP2022-05-31 ~ 2023-05-30
Cost of Sales
-6,290,238 GBP2023-05-31 ~ 2024-05-30
-4,209,812 GBP2022-05-31 ~ 2023-05-30
Gross Profit/Loss
6,228,035 GBP2023-05-31 ~ 2024-05-30
3,886,385 GBP2022-05-31 ~ 2023-05-30
Distribution Costs
-135,705 GBP2023-05-31 ~ 2024-05-30
-374,121 GBP2022-05-31 ~ 2023-05-30
Administrative Expenses
-5,031,043 GBP2023-05-31 ~ 2024-05-30
-3,110,828 GBP2022-05-31 ~ 2023-05-30
Operating Profit/Loss
1,061,287 GBP2023-05-31 ~ 2024-05-30
401,436 GBP2022-05-31 ~ 2023-05-30
Interest Payable/Similar Charges (Finance Costs)
-154,114 GBP2023-05-31 ~ 2024-05-30
-77,306 GBP2022-05-31 ~ 2023-05-30
Profit/Loss on Ordinary Activities Before Tax
910,402 GBP2023-05-31 ~ 2024-05-30
324,130 GBP2022-05-31 ~ 2023-05-30
Profit/Loss
676,493 GBP2023-05-31 ~ 2024-05-30
260,136 GBP2022-05-31 ~ 2023-05-30
Comprehensive Income/Expense
676,493 GBP2023-05-31 ~ 2024-05-30
260,136 GBP2022-05-31 ~ 2023-05-30
Equity
Retained earnings (accumulated losses)
694,943 GBP2024-05-30
18,450 GBP2023-05-30
Intangible Assets
716,188 GBP2024-05-30
Property, Plant & Equipment
737,769 GBP2024-05-30
550,819 GBP2023-05-30
Fixed Assets
1,453,957 GBP2024-05-30
550,819 GBP2023-05-30
Total Inventories
1,249,840 GBP2024-05-30
822,374 GBP2023-05-30
Debtors
717,818 GBP2024-05-30
266,802 GBP2023-05-30
Cash at bank and in hand
580,489 GBP2024-05-30
724,237 GBP2023-05-30
Current Assets
2,548,147 GBP2024-05-30
1,813,413 GBP2023-05-30
Creditors
-2,716,758 GBP2024-05-30
-1,740,272 GBP2023-05-30
Net Current Assets/Liabilities
-168,611 GBP2024-05-30
73,141 GBP2023-05-30
Total Assets Less Current Liabilities
1,285,346 GBP2024-05-30
623,960 GBP2023-05-30
Net Assets/Liabilities
695,044 GBP2024-05-30
18,551 GBP2023-05-30
Equity
Called up share capital
101 GBP2024-05-30
101 GBP2023-05-30
Property, Plant & Equipment - Depreciation Expense
182,796 GBP2023-05-31 ~ 2024-05-30
92,116 GBP2022-05-31 ~ 2023-05-30
Total Borrowings
Current, Amounts falling due within one year
-287,579 GBP2024-05-30
-161,649 GBP2023-05-30
Wages/Salaries
1,873,600 GBP2023-05-31 ~ 2024-05-30
1,099,296 GBP2022-05-31 ~ 2023-05-30
Social Security Costs
178,380 GBP2023-05-31 ~ 2024-05-30
84,880 GBP2022-05-31 ~ 2023-05-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,319 GBP2023-05-31 ~ 2024-05-30
18,893 GBP2022-05-31 ~ 2023-05-30
Staff Costs/Employee Benefits Expense
2,089,299 GBP2023-05-31 ~ 2024-05-30
1,203,069 GBP2022-05-31 ~ 2023-05-30
Average number of employees in administration and support functions
102023-05-31 ~ 2024-05-30
92022-05-31 ~ 2023-05-30
Average Number of Employees
702023-05-31 ~ 2024-05-30
422022-05-31 ~ 2023-05-30
Current Tax for the Period
153,215 GBP2023-05-31 ~ 2024-05-30
Tax Expense/Credit at Applicable Tax Rate
227,600 GBP2023-05-31 ~ 2024-05-30
61,585 GBP2022-05-31 ~ 2023-05-30
Intangible Assets - Gross Cost
Other
716,188 GBP2024-05-30
Intangible Assets
Other
716,188 GBP2024-05-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
166,000 GBP2024-05-30
166,000 GBP2023-05-30
Motor vehicles
781,637 GBP2024-05-30
517,124 GBP2023-05-30
Furniture and fittings
283,284 GBP2024-05-30
202,057 GBP2023-05-30
Property, Plant & Equipment - Gross Cost
1,230,921 GBP2024-05-30
885,181 GBP2023-05-30
Property, Plant & Equipment - Disposals
Motor vehicles
-73,256 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Disposals
-73,256 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
109,681 GBP2024-05-30
95,575 GBP2023-05-30
Motor vehicles
232,132 GBP2024-05-30
107,263 GBP2023-05-30
Furniture and fittings
151,339 GBP2024-05-30
131,524 GBP2023-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
493,152 GBP2024-05-30
334,362 GBP2023-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
14,106 GBP2023-05-31 ~ 2024-05-30
Motor vehicles
148,875 GBP2023-05-31 ~ 2024-05-30
Furniture and fittings
19,815 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,796 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,006 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,006 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment
Plant and equipment
56,319 GBP2024-05-30
70,425 GBP2023-05-30
Motor vehicles
549,505 GBP2024-05-30
409,861 GBP2023-05-30
Furniture and fittings
131,945 GBP2024-05-30
70,533 GBP2023-05-30
Raw Materials
1,249,840 GBP2024-05-30
822,374 GBP2023-05-30
Trade Debtors/Trade Receivables
Current
106,640 GBP2024-05-30
Finance Lease Liabilities - Total Present Value
Current
63,191 GBP2024-05-30
64,934 GBP2023-05-30
Trade Creditors/Trade Payables
Current
1,474,397 GBP2024-05-30
941,837 GBP2023-05-30
Bank Borrowings/Overdrafts
Current
287,579 GBP2024-05-30
161,649 GBP2023-05-30
Corporation Tax Payable
Current
148,212 GBP2024-05-30
Accrued Liabilities/Deferred Income
Current
41,971 GBP2024-05-30
108,775 GBP2023-05-30
Creditors
Current
2,716,758 GBP2024-05-30
1,740,272 GBP2023-05-30
Finance Lease Liabilities - Total Present Value
Non-current
115,776 GBP2024-05-30
151,037 GBP2023-05-30
Bank Borrowings/Overdrafts
Non-current
289,176 GBP2024-05-30
349,716 GBP2023-05-30
Minimum gross finance lease payments owing
Amounts falling due within one year
63,191 GBP2024-05-30
64,934 GBP2023-05-30
Between one and five year
115,776 GBP2024-05-30
151,037 GBP2023-05-30
Minimum gross finance lease payments owing
178,967 GBP2024-05-30
215,971 GBP2023-05-30
Finance Lease Liabilities - Total Present Value
178,967 GBP2024-05-30
215,971 GBP2023-05-30
Deferred Tax Liabilities
Accelerated tax depreciation
185,350 GBP2024-05-30
104,656 GBP2023-05-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
185,350 GBP2024-05-30
104,656 GBP2023-05-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-05-30
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-05-31 ~ 2024-05-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-05-30
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2023-05-31 ~ 2024-05-30
Dividends paid as a final distribution
259,000 GBP2022-05-31 ~ 2023-05-30