Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
23,485,768 GBP2024-06-01 ~ 2025-05-31
15,956,368 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
21,018,908 GBP2024-06-01 ~ 2025-05-31
14,457,401 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
2,466,860 GBP2024-06-01 ~ 2025-05-31
1,498,967 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
1,800,055 GBP2024-06-01 ~ 2025-05-31
1,606,047 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
666,805 GBP2024-06-01 ~ 2025-05-31
-107,080 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,610 GBP2024-06-01 ~ 2025-05-31
3,606 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
138,111 GBP2024-06-01 ~ 2025-05-31
99,439 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
531,304 GBP2024-06-01 ~ 2025-05-31
-202,913 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
158,515 GBP2024-06-01 ~ 2025-05-31
-44,263 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
372,789 GBP2024-06-01 ~ 2025-05-31
-158,650 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
372,789 GBP2024-06-01 ~ 2025-05-31
-158,650 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
24,229 GBP2025-05-31
Property, Plant & Equipment
3,316,532 GBP2025-05-31
2,815,415 GBP2024-05-31
Fixed Assets
3,340,761 GBP2025-05-31
2,815,415 GBP2024-05-31
Total Inventories
38,985 GBP2025-05-31
15,003 GBP2024-05-31
Debtors
5,611,442 GBP2025-05-31
4,031,122 GBP2024-05-31
Cash at bank and in hand
763,034 GBP2025-05-31
776,702 GBP2024-05-31
Current Assets
6,413,461 GBP2025-05-31
4,822,827 GBP2024-05-31
Creditors
Current
6,223,251 GBP2025-05-31
4,820,509 GBP2024-05-31
Net Current Assets/Liabilities
190,210 GBP2025-05-31
2,318 GBP2024-05-31
Total Assets Less Current Liabilities
3,530,971 GBP2025-05-31
2,817,733 GBP2024-05-31
Creditors
Non-current
-420,860 GBP2025-05-31
-110,570 GBP2024-05-31
Net Assets/Liabilities
2,455,355 GBP2025-05-31
2,210,922 GBP2024-05-31
Equity
Called up share capital
46 GBP2025-05-31
2 GBP2024-05-31
2 GBP2023-05-31
Retained earnings (accumulated losses)
2,455,309 GBP2025-05-31
2,210,920 GBP2024-05-31
2,455,170 GBP2023-05-31
Equity
2,455,355 GBP2025-05-31
2,210,922 GBP2024-05-31
2,455,172 GBP2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-128,400 GBP2024-06-01 ~ 2025-05-31
-85,600 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-128,400 GBP2024-06-01 ~ 2025-05-31
-85,600 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
372,789 GBP2024-06-01 ~ 2025-05-31
-158,650 GBP2023-06-01 ~ 2024-05-31
Issue of Equity Instruments
Called up share capital
44 GBP2024-06-01 ~ 2025-05-31
Issue of Equity Instruments
44 GBP2024-06-01 ~ 2025-05-31
Wages/Salaries
2,000,122 GBP2024-06-01 ~ 2025-05-31
1,862,334 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
66,399 GBP2024-06-01 ~ 2025-05-31
129,928 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,066,521 GBP2024-06-01 ~ 2025-05-31
1,992,262 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
452024-06-01 ~ 2025-05-31
462023-06-01 ~ 2024-05-31
Director Remuneration
200,753 GBP2024-06-01 ~ 2025-05-31
328,315 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
620,694 GBP2024-06-01 ~ 2025-05-31
553,490 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
8,000 GBP2024-06-01 ~ 2025-05-31
12,000 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
132,826 GBP2024-06-01 ~ 2025-05-31
-50,728 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Net goodwill
24,229 GBP2025-05-31
Intangible Assets
Net goodwill
24,229 GBP2025-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,609,248 GBP2025-05-31
1,470,807 GBP2024-05-31
Motor vehicles
3,747,871 GBP2025-05-31
3,285,691 GBP2024-05-31
Computers
124,752 GBP2025-05-31
49,197 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
5,481,871 GBP2025-05-31
4,805,695 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-427,000 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-310,825 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-737,825 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
532,719 GBP2025-05-31
578,013 GBP2024-05-31
Motor vehicles
1,615,727 GBP2025-05-31
1,403,377 GBP2024-05-31
Computers
16,893 GBP2025-05-31
8,890 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,165,339 GBP2025-05-31
1,990,280 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
176,774 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
435,917 GBP2024-06-01 ~ 2025-05-31
Computers
8,003 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
620,694 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-222,068 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-223,567 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-445,635 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
1,076,529 GBP2025-05-31
892,794 GBP2024-05-31
Motor vehicles
2,132,144 GBP2025-05-31
1,882,314 GBP2024-05-31
Computers
107,859 GBP2025-05-31
40,307 GBP2024-05-31
Merchandise
38,985 GBP2025-05-31
15,003 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
5,398,693 GBP2025-05-31
3,917,229 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
26,860 GBP2025-05-31
Amount of value-added tax that is recoverable
Current
144,443 GBP2025-05-31
Prepayments/Accrued Income
Current
63,171 GBP2025-05-31
73,404 GBP2024-05-31
Prepayments
Current
33,179 GBP2025-05-31
86,946 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
5,611,442 GBP2025-05-31
4,031,122 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
335,994 GBP2025-05-31
307,022 GBP2024-05-31
Trade Creditors/Trade Payables
Current
4,202,456 GBP2025-05-31
2,685,386 GBP2024-05-31
Other Creditors
Current
202,077 GBP2025-05-31
235,626 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
136,200 GBP2025-05-31
134,687 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
420,860 GBP2025-05-31
110,570 GBP2024-05-31
Current, hire purchase agreements, Amounts falling due within one year
335,994 GBP2025-05-31
hire purchase agreements
756,854 GBP2025-05-31
417,592 GBP2024-05-31
Total Borrowings
Secured
2,039,460 GBP2025-05-31
1,707,923 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
654,756 GBP2025-05-31
496,241 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
46 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
372,789 GBP2024-06-01 ~ 2025-05-31