Average Number of Employees
1112023-06-01 ~ 2024-05-31
1322022-06-01 ~ 2023-05-31
Turnover/Revenue
26,481,576 GBP2023-06-01 ~ 2024-05-31
21,198,554 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-19,640,789 GBP2023-06-01 ~ 2024-05-31
-16,567,522 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
6,840,787 GBP2023-06-01 ~ 2024-05-31
4,631,032 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,914,193 GBP2023-06-01 ~ 2024-05-31
-4,131,420 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
3,926,594 GBP2023-06-01 ~ 2024-05-31
499,612 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
-13,796 GBP2023-06-01 ~ 2024-05-31
-40,111 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
3,912,798 GBP2023-06-01 ~ 2024-05-31
459,501 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
3,923,443 GBP2023-06-01 ~ 2024-05-31
459,501 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
74,439 GBP2024-05-31
111,415 GBP2023-05-31
Property, Plant & Equipment
220,600 GBP2024-05-31
250,454 GBP2023-05-31
Fixed Assets
295,039 GBP2024-05-31
361,869 GBP2023-05-31
Total Inventories
985,431 GBP2024-05-31
148,622 GBP2023-05-31
Debtors
Current
4,719,643 GBP2024-05-31
7,665,402 GBP2023-05-31
Cash at bank and in hand
2,869,810 GBP2024-05-31
93,898 GBP2023-05-31
Current Assets
8,574,884 GBP2024-05-31
7,907,922 GBP2023-05-31
Net Current Assets/Liabilities
-5,751,200 GBP2024-05-31
-9,741,473 GBP2023-05-31
Total Assets Less Current Liabilities
-5,456,161 GBP2024-05-31
-9,379,604 GBP2023-05-31
Net Assets/Liabilities
-5,456,161 GBP2024-05-31
-9,379,604 GBP2023-05-31
Equity
Called up share capital
806 GBP2024-05-31
806 GBP2023-05-31
806 GBP2022-06-01
Retained earnings (accumulated losses)
-5,456,967 GBP2024-05-31
-9,380,410 GBP2023-05-31
-9,839,911 GBP2022-06-01
Equity
-5,456,161 GBP2024-05-31
-9,379,604 GBP2023-05-31
-9,839,105 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
3,923,443 GBP2023-06-01 ~ 2024-05-31
459,501 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-06-01 ~ 2024-05-31
Furniture and fittings
332023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
154,190 GBP2023-06-01 ~ 2024-05-31
165,014 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
4,255,845 GBP2023-06-01 ~ 2024-05-31
5,301,944 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
407,995 GBP2023-06-01 ~ 2024-05-31
571,442 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,853,768 GBP2023-06-01 ~ 2024-05-31
6,133,478 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
229,242 GBP2023-06-01 ~ 2024-05-31
244,800 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,816 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
978,200 GBP2023-06-01 ~ 2024-05-31
91,900 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Computer software
533,100 GBP2024-05-31
524,249 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
247,012 GBP2024-05-31
154,512 GBP2023-05-31
Furniture and fittings
705,381 GBP2024-05-31
673,545 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
952,393 GBP2024-05-31
828,057 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
106,824 GBP2023-05-31
Furniture and fittings
470,779 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
577,603 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
46,292 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings, Owned/Freehold
107,898 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
154,190 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
153,116 GBP2024-05-31
Furniture and fittings
578,677 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
731,793 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
93,896 GBP2024-05-31
47,688 GBP2023-05-31
Furniture and fittings
126,704 GBP2024-05-31
202,766 GBP2023-05-31
Raw materials and consumables
985,431 GBP2024-05-31
148,622 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,169,304 GBP2024-05-31
4,227,750 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
191,788 GBP2023-05-31
Other Debtors
Current
38,212 GBP2024-05-31
38,212 GBP2023-05-31
Prepayments/Accrued Income
Current
142,412 GBP2024-05-31
135,902 GBP2023-05-31
Debtors - Deferred Tax Asset
Current
47,324 GBP2024-05-31
61,140 GBP2023-05-31
Trade Creditors/Trade Payables
Current
468,816 GBP2024-05-31
1,471,452 GBP2023-05-31
Amounts owed to group undertakings
Current
11,498,075 GBP2024-05-31
14,208,445 GBP2023-05-31
Corporation Tax Payable
Current
24,461 GBP2023-05-31
Taxation/Social Security Payable
Current
1,473,580 GBP2024-05-31
694,842 GBP2023-05-31
Other Creditors
Current
23,427 GBP2024-05-31
20,004 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
862,186 GBP2024-05-31
1,230,191 GBP2023-05-31
Creditors
Current
14,326,084 GBP2024-05-31
17,649,395 GBP2023-05-31
Net Deferred Tax Liability/Asset
47,324 GBP2024-05-31
61,140 GBP2023-05-31
61,140 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,816 GBP2023-06-01 ~ 2024-05-31
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
221,518 GBP2024-05-31
224,191 GBP2023-05-31
Between one and five year
1,071,757 GBP2024-05-31
416,850 GBP2023-05-31
More than five year
176,265 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,469,540 GBP2024-05-31
641,041 GBP2023-05-31