Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Class 2 ordinary share
12023-06-01 ~ 2024-05-31
Class 3 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
580,637 GBP2023-06-01 ~ 2024-05-31
555,085 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
7,882 GBP2023-06-01 ~ 2024-05-31
15,945 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
572,755 GBP2023-06-01 ~ 2024-05-31
539,140 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
346,389 GBP2023-06-01 ~ 2024-05-31
313,975 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
231,399 GBP2023-06-01 ~ 2024-05-31
231,725 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
3,503 GBP2023-06-01 ~ 2024-05-31
2,195 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
234,902 GBP2023-06-01 ~ 2024-05-31
233,920 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
59,316 GBP2023-06-01 ~ 2024-05-31
49,662 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
175,586 GBP2023-06-01 ~ 2024-05-31
184,258 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
175,586 GBP2023-06-01 ~ 2024-05-31
184,258 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
72,769 GBP2024-05-31
47,959 GBP2023-05-31
Debtors
65,043 GBP2024-05-31
55,895 GBP2023-05-31
Cash at bank and in hand
294,679 GBP2024-05-31
305,840 GBP2023-05-31
Current Assets
359,722 GBP2024-05-31
361,735 GBP2023-05-31
Creditors
Current
99,473 GBP2024-05-31
96,825 GBP2023-05-31
Net Current Assets/Liabilities
260,249 GBP2024-05-31
264,910 GBP2023-05-31
Total Assets Less Current Liabilities
333,018 GBP2024-05-31
312,869 GBP2023-05-31
Creditors
Non-current
-25,823 GBP2024-05-31
Net Assets/Liabilities
299,482 GBP2024-05-31
312,396 GBP2023-05-31
Equity
Called up share capital
80,000 GBP2024-05-31
80,000 GBP2023-05-31
80,000 GBP2022-05-31
Retained earnings (accumulated losses)
219,482 GBP2024-05-31
232,396 GBP2023-05-31
222,238 GBP2022-05-31
Equity
299,482 GBP2024-05-31
312,396 GBP2023-05-31
302,238 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-188,500 GBP2023-06-01 ~ 2024-05-31
-174,100 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-188,500 GBP2023-06-01 ~ 2024-05-31
-174,100 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
175,586 GBP2023-06-01 ~ 2024-05-31
184,258 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
125,958 GBP2023-06-01 ~ 2024-05-31
124,636 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
13,209 GBP2023-06-01 ~ 2024-05-31
12,437 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,545 GBP2023-06-01 ~ 2024-05-31
22,196 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
165,712 GBP2023-06-01 ~ 2024-05-31
159,269 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
52023-06-01 ~ 2024-05-31
52022-06-01 ~ 2023-05-31
Director Remuneration
52,602 GBP2023-06-01 ~ 2024-05-31
60,634 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
9,184 GBP2023-06-01 ~ 2024-05-31
9,822 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
8,390 GBP2023-06-01 ~ 2024-05-31
6,919 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
52,076 GBP2023-06-01 ~ 2024-05-31
49,189 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
58,246 GBP2023-06-01 ~ 2024-05-31
46,782 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
188,500 GBP2023-06-01 ~ 2024-05-31
174,100 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
55,718 GBP2024-05-31
55,718 GBP2023-05-31
Plant and equipment
23,723 GBP2024-05-31
23,535 GBP2023-05-31
Computers
7,507 GBP2024-05-31
6,198 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
129,952 GBP2024-05-31
85,451 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-357 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-357 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
43,004 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
26,082 GBP2024-05-31
20,511 GBP2023-05-31
Plant and equipment
17,011 GBP2024-05-31
15,018 GBP2023-05-31
Computers
3,339 GBP2024-05-31
1,963 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
57,183 GBP2024-05-31
37,492 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,571 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
2,237 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
10,751 GBP2023-06-01 ~ 2024-05-31
Computers
1,376 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,935 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-244 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-244 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
10,751 GBP2024-05-31
Property, Plant & Equipment
Improvements to leasehold property
29,636 GBP2024-05-31
35,207 GBP2023-05-31
Plant and equipment
6,712 GBP2024-05-31
8,517 GBP2023-05-31
Motor vehicles
32,253 GBP2024-05-31
Computers
4,168 GBP2024-05-31
4,235 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
43,004 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
10,751 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
32,253 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
500 GBP2024-05-31
750 GBP2023-05-31
Other Debtors
Current
135 GBP2024-05-31
40 GBP2023-05-31
Prepayments/Accrued Income
Current
47,709 GBP2024-05-31
52,515 GBP2023-05-31
Prepayments
Current
2,496 GBP2024-05-31
2,590 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
65,043 GBP2024-05-31
55,895 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
2,879 GBP2024-05-31
Corporation Tax Payable
Current
52,076 GBP2024-05-31
49,189 GBP2023-05-31
Other Taxation & Social Security Payable
Current
182 GBP2023-05-31
Other Creditors
Current
144 GBP2023-05-31
Accrued Liabilities
Current
29,728 GBP2024-05-31
40,925 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
25,823 GBP2024-05-31
Current, hire purchase agreements, Amounts falling due within one year
2,879 GBP2024-05-31
Between one and five year, hire purchase agreements
25,823 GBP2024-05-31
hire purchase agreements
28,702 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,042 GBP2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
11,279 GBP2024-05-31
5,756 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,713 GBP2024-05-31
473 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
32,000 shares2024-05-31
Class 2 ordinary share
40,000 shares2024-05-31
Class 3 ordinary share
8,000 shares2024-05-31