Average Number of Employees
1012023-06-01 ~ 2024-05-31
1012022-06-01 ~ 2023-05-31
Turnover/Revenue
2,556,749 GBP2023-06-01 ~ 2024-05-31
2,416,556 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-1,261,034 GBP2023-06-01 ~ 2024-05-31
-1,196,471 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,295,715 GBP2023-06-01 ~ 2024-05-31
1,220,085 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-1,086,831 GBP2023-06-01 ~ 2024-05-31
-798,147 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
208,884 GBP2023-06-01 ~ 2024-05-31
422,438 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
-1,412 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
207,472 GBP2023-06-01 ~ 2024-05-31
422,438 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
472,319 GBP2024-05-31
277,330 GBP2023-05-31
214,379 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
194,989 GBP2023-06-01 ~ 2024-05-31
343,951 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-281,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
257,710 GBP2024-05-31
79,441 GBP2023-05-31
Debtors
Current
5,179,080 GBP2024-05-31
4,838,389 GBP2023-05-31
Cash at bank and in hand
346,966 GBP2024-05-31
394,381 GBP2023-05-31
Current Assets
5,526,046 GBP2024-05-31
5,232,770 GBP2023-05-31
Net Current Assets/Liabilities
1,819,199 GBP2024-05-31
1,739,114 GBP2023-05-31
Total Assets Less Current Liabilities
2,076,909 GBP2024-05-31
1,818,555 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-19,225 GBP2023-05-31
Net Assets/Liabilities
1,994,319 GBP2024-05-31
1,799,330 GBP2023-05-31
Equity
Called up share capital
1,522,000 GBP2024-05-31
1,522,000 GBP2023-05-31
Equity
1,994,319 GBP2024-05-31
1,799,330 GBP2023-05-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
102023-06-01 ~ 2024-05-31
Furniture and fittings
202023-06-01 ~ 2024-05-31
Office equipment
202023-06-01 ~ 2024-05-31
Audit Fees/Expenses
10,800 GBP2023-06-01 ~ 2024-05-31
4,620 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,437,237 GBP2023-06-01 ~ 2024-05-31
1,097,839 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
229,690 GBP2023-06-01 ~ 2024-05-31
198,759 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,704,462 GBP2023-06-01 ~ 2024-05-31
1,333,228 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
271,942 GBP2023-06-01 ~ 2024-05-31
56,233 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
51,868 GBP2023-06-01 ~ 2024-05-31
105,610 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
125,844 GBP2024-05-31
30,011 GBP2023-05-31
Furniture and fittings
167,449 GBP2024-05-31
60,445 GBP2023-05-31
Office equipment
309,925 GBP2024-05-31
302,801 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
616,596 GBP2024-05-31
393,257 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
-515 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
4,287 GBP2023-05-31
Furniture and fittings
45,046 GBP2023-05-31
Office equipment
264,483 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
313,816 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,145 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
41,365 GBP2023-06-01 ~ 2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
3,705 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
3,705 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
13,137 GBP2024-05-31
Furniture and fittings
65,437 GBP2024-05-31
Office equipment
279,643 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
358,886 GBP2024-05-31
Property, Plant & Equipment
Motor vehicles
112,707 GBP2024-05-31
25,724 GBP2023-05-31
Furniture and fittings
102,012 GBP2024-05-31
15,399 GBP2023-05-31
Office equipment
30,282 GBP2024-05-31
38,318 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
92,128 GBP2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
25,724 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
10,468 GBP2024-05-31
30,292 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
764,231 GBP2024-05-31
841,035 GBP2023-05-31
Other Debtors
Current
4,313,822 GBP2024-05-31
3,871,912 GBP2023-05-31
Prepayments/Accrued Income
Current
90,559 GBP2024-05-31
95,150 GBP2023-05-31
Trade Creditors/Trade Payables
Current
244,019 GBP2024-05-31
296,520 GBP2023-05-31
Amounts owed to group undertakings
Current
2,227,315 GBP2024-05-31
2,038,437 GBP2023-05-31
Corporation Tax Payable
Current
12,483 GBP2024-05-31
78,487 GBP2023-05-31
Taxation/Social Security Payable
Current
59,270 GBP2024-05-31
46,502 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
17,496 GBP2024-05-31
5,001 GBP2023-05-31
Other Creditors
Current
650,151 GBP2024-05-31
786,741 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
496,113 GBP2024-05-31
241,968 GBP2023-05-31
Creditors
Current
3,706,847 GBP2024-05-31
3,493,656 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
82,590 GBP2024-05-31
19,225 GBP2023-05-31
Minimum gross finance lease payments owing
100,086 GBP2024-05-31
24,226 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,522,000 shares2024-05-31
1,522,000 shares2023-05-31
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
31,949 GBP2024-05-31
31,949 GBP2023-05-31
Between one and five year
61,235 GBP2024-05-31
93,183 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
93,184 GBP2024-05-31
125,132 GBP2023-05-31