Turnover/Revenue
14,788,434 GBP2024-05-31 ~ 2025-05-30
12,518,273 GBP2023-05-31 ~ 2024-05-30
Cost of Sales
-7,843,670 GBP2024-05-31 ~ 2025-05-30
-6,290,238 GBP2023-05-31 ~ 2024-05-30
Gross Profit/Loss
6,944,764 GBP2024-05-31 ~ 2025-05-30
6,228,035 GBP2023-05-31 ~ 2024-05-30
Distribution Costs
-134,804 GBP2024-05-31 ~ 2025-05-30
-135,705 GBP2023-05-31 ~ 2024-05-30
Administrative Expenses
-6,319,242 GBP2024-05-31 ~ 2025-05-30
-5,031,043 GBP2023-05-31 ~ 2024-05-30
Operating Profit/Loss
490,718 GBP2024-05-31 ~ 2025-05-30
1,061,287 GBP2023-05-31 ~ 2024-05-30
Interest Payable/Similar Charges (Finance Costs)
-196,283 GBP2024-05-31 ~ 2025-05-30
-154,114 GBP2023-05-31 ~ 2024-05-30
Profit/Loss on Ordinary Activities Before Tax
235,545 GBP2024-05-31 ~ 2025-05-30
910,402 GBP2023-05-31 ~ 2024-05-30
Profit/Loss
131,981 GBP2024-05-31 ~ 2025-05-30
676,493 GBP2023-05-31 ~ 2024-05-30
Comprehensive Income/Expense
131,981 GBP2024-05-31 ~ 2025-05-30
676,493 GBP2023-05-31 ~ 2024-05-30
Intangible Assets
815,572 GBP2025-05-30
716,188 GBP2024-05-30
Property, Plant & Equipment
777,986 GBP2025-05-30
737,769 GBP2024-05-30
Fixed Assets
1,593,558 GBP2025-05-30
1,453,957 GBP2024-05-30
Total Inventories
1,786,220 GBP2025-05-30
1,249,840 GBP2024-05-30
Debtors
733,756 GBP2025-05-30
717,818 GBP2024-05-30
Cash at bank and in hand
380,953 GBP2025-05-30
580,489 GBP2024-05-30
Current Assets
2,900,929 GBP2025-05-30
2,548,147 GBP2024-05-30
Creditors
-2,775,946 GBP2025-05-30
-2,716,758 GBP2024-05-30
Net Current Assets/Liabilities
124,983 GBP2025-05-30
-168,611 GBP2024-05-30
Total Assets Less Current Liabilities
1,718,541 GBP2025-05-30
1,285,346 GBP2024-05-30
Net Assets/Liabilities
617,025 GBP2025-05-30
695,044 GBP2024-05-30
Equity
Called up share capital
101 GBP2025-05-30
101 GBP2024-05-30
101 GBP2023-05-30
Retained earnings (accumulated losses)
616,924 GBP2025-05-30
694,943 GBP2024-05-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
131,981 GBP2024-05-31 ~ 2025-05-30
676,493 GBP2023-05-31 ~ 2024-05-30
Property, Plant & Equipment - Depreciation Expense
243,051 GBP2024-05-31 ~ 2025-05-30
182,796 GBP2023-05-31 ~ 2024-05-30
Total Borrowings
Current, Amounts falling due within one year
-435,967 GBP2025-05-30
Wages/Salaries
2,450,005 GBP2024-05-31 ~ 2025-05-30
1,873,600 GBP2023-05-31 ~ 2024-05-30
Social Security Costs
232,123 GBP2024-05-31 ~ 2025-05-30
178,380 GBP2023-05-31 ~ 2024-05-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,130 GBP2024-05-31 ~ 2025-05-30
37,319 GBP2023-05-31 ~ 2024-05-30
Staff Costs/Employee Benefits Expense
2,730,258 GBP2024-05-31 ~ 2025-05-30
2,089,299 GBP2023-05-31 ~ 2024-05-30
Average number of employees in administration and support functions
122024-05-31 ~ 2025-05-30
102023-05-31 ~ 2024-05-30
Average Number of Employees
842024-05-31 ~ 2025-05-30
702023-05-31 ~ 2024-05-30
Current Tax for the Period
94,417 GBP2024-05-31 ~ 2025-05-30
153,215 GBP2023-05-31 ~ 2024-05-30
Tax Expense/Credit at Applicable Tax Rate
58,886 GBP2024-05-31 ~ 2025-05-30
227,600 GBP2023-05-31 ~ 2024-05-30
Intangible Assets - Gross Cost
Other
815,572 GBP2025-05-30
716,188 GBP2024-05-30
Intangible Assets
Other
815,572 GBP2025-05-30
716,188 GBP2024-05-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
166,000 GBP2025-05-30
166,000 GBP2024-05-30
Motor vehicles
908,381 GBP2025-05-30
781,637 GBP2024-05-30
Furniture and fittings
374,143 GBP2025-05-30
283,284 GBP2024-05-30
Property, Plant & Equipment - Gross Cost
1,448,524 GBP2025-05-30
1,230,921 GBP2024-05-30
Property, Plant & Equipment - Disposals
Motor vehicles
-122,038 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment - Disposals
-122,038 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
123,761 GBP2025-05-30
109,681 GBP2024-05-30
Motor vehicles
361,995 GBP2025-05-30
232,132 GBP2024-05-30
Furniture and fittings
184,782 GBP2025-05-30
151,339 GBP2024-05-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
670,538 GBP2025-05-30
493,152 GBP2024-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
14,080 GBP2024-05-31 ~ 2025-05-30
Motor vehicles
195,528 GBP2024-05-31 ~ 2025-05-30
Furniture and fittings
33,443 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
243,051 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-65,665 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-65,665 GBP2024-05-31 ~ 2025-05-30
Property, Plant & Equipment
Plant and equipment
42,239 GBP2025-05-30
56,319 GBP2024-05-30
Motor vehicles
546,386 GBP2025-05-30
549,505 GBP2024-05-30
Furniture and fittings
189,361 GBP2025-05-30
131,945 GBP2024-05-30
Raw Materials
1,786,220 GBP2025-05-30
1,249,840 GBP2024-05-30
Trade Debtors/Trade Receivables
Current
146,734 GBP2025-05-30
106,640 GBP2024-05-30
Finance Lease Liabilities - Total Present Value
Current
108,748 GBP2025-05-30
63,191 GBP2024-05-30
Trade Creditors/Trade Payables
Current
1,588,762 GBP2025-05-30
1,474,397 GBP2024-05-30
Bank Borrowings/Overdrafts
Current
435,967 GBP2025-05-30
287,579 GBP2024-05-30
Corporation Tax Payable
Current
147,099 GBP2025-05-30
148,212 GBP2024-05-30
Creditors
Current
2,775,946 GBP2025-05-30
2,716,758 GBP2024-05-30
Finance Lease Liabilities - Total Present Value
Non-current
169,870 GBP2025-05-30
115,776 GBP2024-05-30
Bank Borrowings/Overdrafts
Non-current
737,149 GBP2025-05-30
289,176 GBP2024-05-30
Minimum gross finance lease payments owing
Amounts falling due within one year
108,748 GBP2025-05-30
63,191 GBP2024-05-30
Between one and five year
169,870 GBP2025-05-30
115,776 GBP2024-05-30
Minimum gross finance lease payments owing
278,618 GBP2025-05-30
178,967 GBP2024-05-30
Finance Lease Liabilities - Total Present Value
278,618 GBP2025-05-30
178,967 GBP2024-05-30
Deferred Tax Liabilities
Accelerated tax depreciation
194,497 GBP2025-05-30
185,350 GBP2024-05-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
194,497 GBP2025-05-30
185,350 GBP2024-05-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-05-30
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-05-31 ~ 2025-05-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2025-05-30
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2024-05-31 ~ 2025-05-30
Dividends paid as a final distribution
210,000 GBP2024-05-31 ~ 2025-05-30