Cost of Sales
-44,005,038 GBP2022-06-01 ~ 2023-05-31
-37,423,935 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,058,400 GBP2022-06-01 ~ 2023-05-31
-1,719,449 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
163,292 GBP2022-06-01 ~ 2023-05-31
252,427 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
93,111 GBP2022-06-01 ~ 2023-05-31
201,696 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
997,849 GBP2023-05-31
1,013,656 GBP2022-05-31
Fixed Assets - Investments
153,173 GBP2023-05-31
249,407 GBP2022-05-31
Fixed Assets
1,151,022 GBP2023-05-31
1,263,063 GBP2022-05-31
Debtors
1,318,110 GBP2023-05-31
1,051,124 GBP2022-05-31
Cash at bank and in hand
671,984 GBP2023-05-31
269,519 GBP2022-05-31
Current Assets
15,176,212 GBP2023-05-31
10,660,297 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-14,656,275 GBP2023-05-31
-10,149,441 GBP2022-05-31
Net Current Assets/Liabilities
519,937 GBP2023-05-31
510,856 GBP2022-05-31
Total Assets Less Current Liabilities
1,670,959 GBP2023-05-31
1,773,919 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-388,033 GBP2023-05-31
-630,219 GBP2022-05-31
Net Assets/Liabilities
1,158,579 GBP2023-05-31
1,065,468 GBP2022-05-31
Equity
Called up share capital
1,800 GBP2023-05-31
1,800 GBP2022-05-31
1,800 GBP2021-05-31
Share premium
0 GBP2023-05-31
486,710 GBP2022-05-31
486,710 GBP2021-05-31
Capital redemption reserve
200 GBP2023-05-31
200 GBP2022-05-31
200 GBP2021-05-31
Retained earnings (accumulated losses)
1,156,579 GBP2023-05-31
576,758 GBP2022-05-31
375,062 GBP2021-05-31
Equity
1,158,579 GBP2023-05-31
1,065,468 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
93,111 GBP2022-06-01 ~ 2023-05-31
201,696 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
23,722 GBP2022-06-01 ~ 2023-05-31
22,490 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
592022-06-01 ~ 2023-05-31
462021-06-01 ~ 2022-05-31
Wages/Salaries
2,240,237 GBP2022-06-01 ~ 2023-05-31
1,770,303 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,999 GBP2022-06-01 ~ 2023-05-31
33,134 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,502,639 GBP2022-06-01 ~ 2023-05-31
1,982,813 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
279,117 GBP2022-06-01 ~ 2023-05-31
402,225 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,992 GBP2022-06-01 ~ 2023-05-31
14,154 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
100,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
100,000 GBP2022-05-31
Intangible Assets
Goodwill
0 GBP2023-05-31
0 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
890,497 GBP2023-05-31
869,024 GBP2022-05-31
Plant and equipment
436,941 GBP2023-05-31
457,328 GBP2022-05-31
Furniture and fittings
211,219 GBP2023-05-31
258,437 GBP2022-05-31
Computers
48,270 GBP2023-05-31
93,914 GBP2022-05-31
Motor vehicles
288,757 GBP2023-05-31
249,366 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,875,684 GBP2023-05-31
1,928,069 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-35,510 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-60,634 GBP2022-06-01 ~ 2023-05-31
Computers
-57,308 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-164,791 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-319,564 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
309,549 GBP2023-05-31
261,866 GBP2022-05-31
Plant and equipment
301,573 GBP2023-05-31
301,085 GBP2022-05-31
Furniture and fittings
155,614 GBP2023-05-31
187,160 GBP2022-05-31
Computers
28,539 GBP2023-05-31
77,195 GBP2022-05-31
Motor vehicles
82,560 GBP2023-05-31
87,107 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
877,835 GBP2023-05-31
914,413 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
49,002 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
33,046 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
21,012 GBP2022-06-01 ~ 2023-05-31
Computers
7,554 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
8,396 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,010 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-32,558 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-52,558 GBP2022-06-01 ~ 2023-05-31
Computers
-56,210 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-12,943 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-155,588 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
580,948 GBP2023-05-31
607,158 GBP2022-05-31
Plant and equipment
135,368 GBP2023-05-31
156,243 GBP2022-05-31
Furniture and fittings
55,605 GBP2023-05-31
71,277 GBP2022-05-31
Computers
19,731 GBP2023-05-31
16,719 GBP2022-05-31
Motor vehicles
206,197 GBP2023-05-31
162,259 GBP2022-05-31
Other Investments Other Than Loans
Non-current
153,173 GBP2023-05-31
95,902 GBP2022-05-31
Amounts invested in assets
Non-current
153,173 GBP2023-05-31
249,407 GBP2022-05-31
Finished Goods/Goods for Resale
12,058,753 GBP2023-05-31
8,425,908 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,128,834 GBP2023-05-31
831,504 GBP2022-05-31
Other Debtors
Current
6,752 GBP2023-05-31
1,796 GBP2022-05-31
Prepayments/Accrued Income
Current
182,524 GBP2023-05-31
217,824 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
1,318,110 GBP2023-05-31
1,051,124 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
35,864 GBP2023-05-31
119,333 GBP2022-05-31
Other Remaining Borrowings
Current
170,458 GBP2023-05-31
79,792 GBP2022-05-31
Trade Creditors/Trade Payables
Current
14,196,644 GBP2023-05-31
9,514,805 GBP2022-05-31
Amounts owed to group undertakings
Current
0 GBP2023-05-31
169,412 GBP2022-05-31
Corporation Tax Payable
Current
27,189 GBP2023-05-31
36,577 GBP2022-05-31
Other Taxation & Social Security Payable
Current
90,923 GBP2023-05-31
166,122 GBP2022-05-31
Other Creditors
Current
60,083 GBP2023-05-31
23,653 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
75,114 GBP2023-05-31
39,747 GBP2022-05-31
Creditors
Current
14,656,275 GBP2023-05-31
10,149,441 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
78,272 GBP2023-05-31
551,167 GBP2022-05-31
Creditors
Non-current
388,033 GBP2023-05-31
630,219 GBP2022-05-31
Bank Borrowings
114,136 GBP2023-05-31
670,500 GBP2022-05-31
Total Borrowings
594,355 GBP2023-05-31
829,344 GBP2022-05-31
Current
206,322 GBP2023-05-31
199,125 GBP2022-05-31
Non-current
388,033 GBP2023-05-31
630,219 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,250 GBP2023-05-31
379,792 GBP2022-05-31
Between two and five year
365,667 GBP2023-05-31
22,917 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
477,917 GBP2023-05-31
402,709 GBP2022-05-31