Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
15,956,368 GBP2023-06-01 ~ 2024-05-31
18,436,174 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
14,457,401 GBP2023-06-01 ~ 2024-05-31
16,082,060 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,498,967 GBP2023-06-01 ~ 2024-05-31
2,354,114 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,606,047 GBP2023-06-01 ~ 2024-05-31
1,368,129 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
-107,080 GBP2023-06-01 ~ 2024-05-31
985,985 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
3,606 GBP2023-06-01 ~ 2024-05-31
1,121 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
99,439 GBP2023-06-01 ~ 2024-05-31
146,894 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-202,913 GBP2023-06-01 ~ 2024-05-31
840,212 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-44,263 GBP2023-06-01 ~ 2024-05-31
526,055 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
-158,650 GBP2023-06-01 ~ 2024-05-31
314,157 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
2,815,415 GBP2024-05-31
3,063,152 GBP2023-05-31
Total Inventories
15,003 GBP2024-05-31
12,810 GBP2023-05-31
Debtors
4,031,122 GBP2024-05-31
3,497,730 GBP2023-05-31
Cash at bank and in hand
776,702 GBP2024-05-31
193,375 GBP2023-05-31
Current Assets
4,822,827 GBP2024-05-31
3,703,915 GBP2023-05-31
Creditors
Current
4,820,509 GBP2024-05-31
3,484,974 GBP2023-05-31
Net Current Assets/Liabilities
2,318 GBP2024-05-31
218,941 GBP2023-05-31
Total Assets Less Current Liabilities
2,817,733 GBP2024-05-31
3,282,093 GBP2023-05-31
Creditors
Non-current
-110,570 GBP2024-05-31
-286,417 GBP2023-05-31
Net Assets/Liabilities
2,210,922 GBP2024-05-31
2,455,172 GBP2023-05-31
Equity
Called up share capital
2 GBP2024-05-31
2 GBP2023-05-31
2 GBP2022-05-31
Retained earnings (accumulated losses)
2,210,920 GBP2024-05-31
2,455,170 GBP2023-05-31
2,231,013 GBP2022-05-31
Equity
2,210,922 GBP2024-05-31
2,455,172 GBP2023-05-31
2,231,015 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-85,600 GBP2023-06-01 ~ 2024-05-31
-90,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-85,600 GBP2023-06-01 ~ 2024-05-31
-90,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-158,650 GBP2023-06-01 ~ 2024-05-31
314,157 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
-158,650 GBP2023-06-01 ~ 2024-05-31
314,157 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,862,334 GBP2023-06-01 ~ 2024-05-31
1,572,963 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,928 GBP2023-06-01 ~ 2024-05-31
77,643 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,992,262 GBP2023-06-01 ~ 2024-05-31
1,650,606 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
462023-06-01 ~ 2024-05-31
432022-06-01 ~ 2023-05-31
Director Remuneration
328,315 GBP2023-06-01 ~ 2024-05-31
157,974 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
553,490 GBP2023-06-01 ~ 2024-05-31
557,345 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
12,000 GBP2023-06-01 ~ 2024-05-31
12,000 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
-50,728 GBP2023-06-01 ~ 2024-05-31
210,053 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,470,807 GBP2024-05-31
1,470,807 GBP2023-05-31
Motor vehicles
3,285,691 GBP2024-05-31
3,023,568 GBP2023-05-31
Computers
49,197 GBP2024-05-31
37,740 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
4,805,695 GBP2024-05-31
4,532,115 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-80,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-80,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
578,013 GBP2024-05-31
420,461 GBP2023-05-31
Motor vehicles
1,403,377 GBP2024-05-31
1,043,929 GBP2023-05-31
Computers
8,890 GBP2024-05-31
4,573 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,990,280 GBP2024-05-31
1,468,963 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
157,552 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
391,621 GBP2023-06-01 ~ 2024-05-31
Computers
4,317 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
553,490 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,173 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-32,173 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
892,794 GBP2024-05-31
1,050,346 GBP2023-05-31
Motor vehicles
1,882,314 GBP2024-05-31
1,979,639 GBP2023-05-31
Computers
40,307 GBP2024-05-31
33,167 GBP2023-05-31
Merchandise
15,003 GBP2024-05-31
12,810 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,917,229 GBP2024-05-31
3,384,122 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
8,669 GBP2023-05-31
Prepayments/Accrued Income
Current
73,404 GBP2024-05-31
57,043 GBP2023-05-31
Prepayments
Current
86,946 GBP2024-05-31
68,986 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
4,031,122 GBP2024-05-31
3,497,730 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
307,022 GBP2024-05-31
415,776 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,685,386 GBP2024-05-31
2,527,026 GBP2023-05-31
Other Creditors
Current
235,626 GBP2024-05-31
4,981 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
134,687 GBP2024-05-31
49,387 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
110,570 GBP2024-05-31
286,417 GBP2023-05-31
Between one and five year, hire purchase agreements
110,570 GBP2024-05-31
hire purchase agreements
417,592 GBP2024-05-31
702,193 GBP2023-05-31
Total Borrowings
Secured
1,707,923 GBP2024-05-31
1,129,910 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
496,241 GBP2024-05-31
540,504 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
-158,650 GBP2023-06-01 ~ 2024-05-31