Cost of Sales
-15,245,769 GBP2022-06-01 ~ 2023-05-31
-17,347,534 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-1,947,182 GBP2022-06-01 ~ 2023-05-31
-1,730,204 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,649,836 GBP2022-06-01 ~ 2023-05-31
-1,663,133 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
38,296 GBP2022-06-01 ~ 2023-05-31
9,925 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
4,716,869 GBP2022-06-01 ~ 2023-05-31
5,138,431 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
3,765,487 GBP2022-06-01 ~ 2023-05-31
4,165,229 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
3,765,487 GBP2022-06-01 ~ 2023-05-31
4,165,229 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
168,023 GBP2023-05-31
163,807 GBP2022-05-31
Debtors
5,940,252 GBP2023-05-31
2,671,007 GBP2022-05-31
Cash at bank and in hand
3,358,450 GBP2023-05-31
6,804,272 GBP2022-05-31
Current Assets
11,076,946 GBP2023-05-31
11,217,917 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-3,876,638 GBP2023-05-31
-5,789,729 GBP2022-05-31
Net Current Assets/Liabilities
7,200,308 GBP2023-05-31
5,428,188 GBP2022-05-31
Total Assets Less Current Liabilities
7,368,331 GBP2023-05-31
5,591,995 GBP2022-05-31
Net Assets/Liabilities
7,326,479 GBP2023-05-31
5,560,992 GBP2022-05-31
Equity
Called up share capital
2 GBP2023-05-31
2 GBP2022-05-31
2 GBP2021-05-31
Retained earnings (accumulated losses)
7,326,477 GBP2023-05-31
5,560,990 GBP2022-05-31
5,395,761 GBP2021-05-31
Equity
7,326,479 GBP2023-05-31
5,560,992 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
3,765,487 GBP2022-06-01 ~ 2023-05-31
4,165,229 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-2,000,000 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
17,000 GBP2022-06-01 ~ 2023-05-31
9,750 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
472022-06-01 ~ 2023-05-31
472021-06-01 ~ 2022-05-31
Wages/Salaries
1,177,691 GBP2022-06-01 ~ 2023-05-31
1,126,585 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,195 GBP2022-06-01 ~ 2023-05-31
12,153 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
1,343,256 GBP2022-06-01 ~ 2023-05-31
1,244,555 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
19,680 GBP2022-06-01 ~ 2023-05-31
19,280 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,849 GBP2022-06-01 ~ 2023-05-31
875 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
366,108 GBP2023-05-31
340,008 GBP2022-05-31
Motor vehicles
128,986 GBP2023-05-31
93,262 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
495,094 GBP2023-05-31
433,270 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
262,015 GBP2023-05-31
227,318 GBP2022-05-31
Motor vehicles
65,056 GBP2023-05-31
42,145 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
327,071 GBP2023-05-31
269,463 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,697 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
22,911 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,608 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
104,093 GBP2023-05-31
112,690 GBP2022-05-31
Motor vehicles
63,930 GBP2023-05-31
51,117 GBP2022-05-31
Finished Goods/Goods for Resale
1,778,244 GBP2023-05-31
1,742,638 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
771,441 GBP2023-05-31
873,293 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
268,125 GBP2023-05-31
268,125 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
3,534,685 GBP2023-05-31
438,200 GBP2022-05-31
Other Debtors
Current
1,176,941 GBP2023-05-31
1,000,301 GBP2022-05-31
Prepayments/Accrued Income
Current
189,060 GBP2023-05-31
91,088 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
5,940,252 GBP2023-05-31
2,671,007 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,711,058 GBP2023-05-31
2,722,605 GBP2022-05-31
Amounts owed to group undertakings
Current
165,736 GBP2023-05-31
472,860 GBP2022-05-31
Corporation Tax Payable
Current
970,890 GBP2023-05-31
1,722,502 GBP2022-05-31
Other Taxation & Social Security Payable
Current
455,880 GBP2023-05-31
412,263 GBP2022-05-31
Other Creditors
Current
528,489 GBP2023-05-31
415,371 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
44,585 GBP2023-05-31
44,128 GBP2022-05-31
Creditors
Current
3,876,638 GBP2023-05-31
5,789,729 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
424,500 GBP2023-05-31
424,500 GBP2022-05-31
Between two and five year
35,375 GBP2023-05-31
35,375 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
459,875 GBP2023-05-31
459,875 GBP2022-05-31