Cost of Sales
-14,406,955 GBP2023-06-01 ~ 2024-05-31
-15,245,769 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-2,094,520 GBP2023-06-01 ~ 2024-05-31
-1,947,182 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-1,755,092 GBP2023-06-01 ~ 2024-05-31
-1,649,836 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
57,297 GBP2023-06-01 ~ 2024-05-31
38,296 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
4,523,371 GBP2023-06-01 ~ 2024-05-31
4,716,869 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
3,387,062 GBP2023-06-01 ~ 2024-05-31
3,765,487 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
3,387,062 GBP2023-06-01 ~ 2024-05-31
3,765,487 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
134,730 GBP2024-05-31
168,023 GBP2023-05-31
Debtors
6,730,548 GBP2024-05-31
5,940,252 GBP2023-05-31
Cash at bank and in hand
3,297,262 GBP2024-05-31
3,358,450 GBP2023-05-31
Current Assets
11,418,694 GBP2024-05-31
11,076,946 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,831,784 GBP2024-05-31
-3,876,638 GBP2023-05-31
Net Current Assets/Liabilities
8,586,910 GBP2024-05-31
7,200,308 GBP2023-05-31
Total Assets Less Current Liabilities
8,721,640 GBP2024-05-31
7,368,331 GBP2023-05-31
Net Assets/Liabilities
8,688,106 GBP2024-05-31
7,326,479 GBP2023-05-31
Equity
Called up share capital
2 GBP2024-05-31
2 GBP2023-05-31
2 GBP2022-05-31
Retained earnings (accumulated losses)
8,688,104 GBP2024-05-31
7,326,477 GBP2023-05-31
5,560,990 GBP2022-05-31
Equity
8,688,106 GBP2024-05-31
7,326,479 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
3,387,062 GBP2023-06-01 ~ 2024-05-31
3,765,487 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-2,025,435 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
11,000 GBP2023-06-01 ~ 2024-05-31
17,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
482023-06-01 ~ 2024-05-31
472022-06-01 ~ 2023-05-31
Wages/Salaries
1,335,412 GBP2023-06-01 ~ 2024-05-31
1,177,691 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
140,271 GBP2023-06-01 ~ 2024-05-31
54,195 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,600,441 GBP2023-06-01 ~ 2024-05-31
1,343,256 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
24,400 GBP2023-06-01 ~ 2024-05-31
19,680 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,318 GBP2023-06-01 ~ 2024-05-31
10,849 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
377,724 GBP2024-05-31
366,108 GBP2023-05-31
Motor vehicles
128,986 GBP2024-05-31
128,986 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
506,710 GBP2024-05-31
495,094 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
290,943 GBP2024-05-31
262,015 GBP2023-05-31
Motor vehicles
81,037 GBP2024-05-31
65,056 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
371,980 GBP2024-05-31
327,071 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
28,928 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
15,981 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,909 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
86,781 GBP2024-05-31
104,093 GBP2023-05-31
Motor vehicles
47,949 GBP2024-05-31
63,930 GBP2023-05-31
Finished Goods/Goods for Resale
1,390,884 GBP2024-05-31
1,778,244 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
879,584 GBP2024-05-31
771,441 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
268,125 GBP2024-05-31
268,125 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
5,126,076 GBP2024-05-31
3,534,685 GBP2023-05-31
Other Debtors
Current
257,378 GBP2024-05-31
1,176,941 GBP2023-05-31
Prepayments/Accrued Income
Current
199,385 GBP2024-05-31
189,060 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
6,730,548 GBP2024-05-31
5,940,252 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,645,890 GBP2024-05-31
1,711,058 GBP2023-05-31
Amounts owed to group undertakings
Current
22,919 GBP2024-05-31
165,736 GBP2023-05-31
Corporation Tax Payable
Current
316,563 GBP2024-05-31
970,890 GBP2023-05-31
Other Taxation & Social Security Payable
Current
438,044 GBP2024-05-31
455,880 GBP2023-05-31
Other Creditors
Current
356,949 GBP2024-05-31
528,489 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
51,419 GBP2024-05-31
44,585 GBP2023-05-31
Creditors
Current
2,831,784 GBP2024-05-31
3,876,638 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
472,083 GBP2024-05-31
424,500 GBP2023-05-31
Between two and five year
42,917 GBP2024-05-31
35,375 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
515,000 GBP2024-05-31
459,875 GBP2023-05-31