Turnover/Revenue
20,313,740 GBP2023-06-01 ~ 2024-05-31
12,791,688 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
13,866,912 GBP2023-06-01 ~ 2024-05-31
8,436,374 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
6,446,828 GBP2023-06-01 ~ 2024-05-31
4,355,314 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
5,093,213 GBP2023-06-01 ~ 2024-05-31
4,190,187 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,353,615 GBP2023-06-01 ~ 2024-05-31
165,127 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,400 GBP2023-06-01 ~ 2024-05-31
4,756 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
196,226 GBP2023-06-01 ~ 2024-05-31
97,490 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,159,789 GBP2023-06-01 ~ 2024-05-31
72,393 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
310,429 GBP2023-06-01 ~ 2024-05-31
-20,229 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
849,360 GBP2023-06-01 ~ 2024-05-31
92,622 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
849,360 GBP2023-06-01 ~ 2024-05-31
92,622 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
29,225 GBP2024-05-31
20,269 GBP2023-05-31
Property, Plant & Equipment
261,318 GBP2024-05-31
296,847 GBP2023-05-31
Fixed Assets
290,543 GBP2024-05-31
317,116 GBP2023-05-31
Total Inventories
601,379 GBP2024-05-31
329,920 GBP2023-05-31
Debtors
10,163,812 GBP2024-05-31
4,341,488 GBP2023-05-31
Cash at bank and in hand
6,730,457 GBP2024-05-31
233,746 GBP2023-05-31
Current Assets
17,495,648 GBP2024-05-31
4,905,154 GBP2023-05-31
Creditors
Current
17,079,934 GBP2024-05-31
4,910,105 GBP2023-05-31
Net Current Assets/Liabilities
415,714 GBP2024-05-31
-4,951 GBP2023-05-31
Total Assets Less Current Liabilities
706,257 GBP2024-05-31
312,165 GBP2023-05-31
Creditors
Non-current
-158,361 GBP2023-05-31
Net Assets/Liabilities
673,645 GBP2024-05-31
132,308 GBP2023-05-31
Equity
Called up share capital
6 GBP2024-05-31
6 GBP2023-05-31
5 GBP2022-05-31
Share premium
199,999 GBP2023-05-31
Retained earnings (accumulated losses)
673,639 GBP2024-05-31
-67,697 GBP2023-05-31
-90,319 GBP2022-05-31
Equity
673,645 GBP2024-05-31
132,308 GBP2023-05-31
-90,314 GBP2022-05-31
Issue of Equity Instruments
Called up share capital
1 GBP2022-06-01 ~ 2023-05-31
Issue of Equity Instruments
-199,999 GBP2023-06-01 ~ 2024-05-31
200,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-108,024 GBP2023-06-01 ~ 2024-05-31
-70,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-108,024 GBP2023-06-01 ~ 2024-05-31
-70,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
849,360 GBP2023-06-01 ~ 2024-05-31
92,622 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,377,984 GBP2023-06-01 ~ 2024-05-31
3,210,861 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
380,807 GBP2023-06-01 ~ 2024-05-31
372,604 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
262,002 GBP2023-06-01 ~ 2024-05-31
98,154 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,020,793 GBP2023-06-01 ~ 2024-05-31
3,681,619 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
672023-06-01 ~ 2024-05-31
642022-06-01 ~ 2023-05-31
Director Remuneration
291,027 GBP2023-06-01 ~ 2024-05-31
270,587 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,360 GBP2023-06-01 ~ 2024-05-31
88,128 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
299,313 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Computer software
59,851 GBP2024-05-31
41,729 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
363,348 GBP2024-05-31
333,959 GBP2023-05-31
Furniture and fittings
112,237 GBP2024-05-31
93,044 GBP2023-05-31
Motor vehicles
161,216 GBP2024-05-31
144,240 GBP2023-05-31
Computers
139,055 GBP2024-05-31
136,782 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
775,856 GBP2024-05-31
708,025 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
278,310 GBP2024-05-31
247,617 GBP2023-05-31
Furniture and fittings
60,174 GBP2024-05-31
47,103 GBP2023-05-31
Motor vehicles
56,842 GBP2024-05-31
26,680 GBP2023-05-31
Computers
119,212 GBP2024-05-31
89,778 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
514,538 GBP2024-05-31
411,178 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
30,693 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
13,071 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
30,162 GBP2023-06-01 ~ 2024-05-31
Computers
29,434 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,360 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
85,038 GBP2024-05-31
86,342 GBP2023-05-31
Furniture and fittings
52,063 GBP2024-05-31
45,941 GBP2023-05-31
Motor vehicles
104,374 GBP2024-05-31
117,560 GBP2023-05-31
Computers
19,843 GBP2024-05-31
47,004 GBP2023-05-31
Merchandise
378,847 GBP2024-05-31
295,827 GBP2023-05-31
Value of work in progress
222,532 GBP2024-05-31
34,093 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
4,856,977 GBP2024-05-31
2,035,981 GBP2023-05-31
Other Debtors
Current
2,903,286 GBP2024-05-31
88,055 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
83,248 GBP2023-05-31
Prepayments/Accrued Income
Current
1,263,188 GBP2024-05-31
1,336,433 GBP2023-05-31
Prepayments
Current
726,126 GBP2024-05-31
446,093 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
10,163,812 GBP2024-05-31
4,341,488 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
234,176 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
1,930 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,438,104 GBP2024-05-31
1,626,122 GBP2023-05-31
Corporation Tax Payable
Current
322,483 GBP2024-05-31
10,691 GBP2023-05-31
Other Taxation & Social Security Payable
Current
115,826 GBP2024-05-31
114,983 GBP2023-05-31
Other Creditors
Current
237,936 GBP2024-05-31
339,531 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
8,361,979 GBP2024-05-31
805,510 GBP2023-05-31
Accrued Liabilities
Current
3,720,048 GBP2024-05-31
1,116,349 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
158,361 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
234,176 GBP2023-05-31
Total Borrowings
Current, Amounts falling due within one year
484,176 GBP2023-05-31
Bank Borrowings
Non-current, Between one and two years
158,361 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
213,397 GBP2024-05-31
178,535 GBP2023-05-31
Between one and five year
287,204 GBP2024-05-31
440,382 GBP2023-05-31
All periods
500,601 GBP2024-05-31
618,917 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,612 GBP2024-05-31
21,496 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
849,360 GBP2023-06-01 ~ 2024-05-31