(expand)Other Interest Receivable/Similar Income (Finance Income)
4,351 GBP2023-06-01 ~ 2024-05-31
11 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
102,560 GBP2023-06-01 ~ 2024-05-31
120,017 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,454,089 GBP2023-06-01 ~ 2024-05-31
2,197,672 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
401,578 GBP2023-06-01 ~ 2024-05-31
436,087 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,052,511 GBP2023-06-01 ~ 2024-05-31
1,761,585 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
1,052,511 GBP2023-06-01 ~ 2024-05-31
1,761,585 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
449,764 GBP2024-05-31
34,400 GBP2023-05-31
Property, Plant & Equipment
898,753 GBP2024-05-31
485,351 GBP2023-05-31
Fixed Assets
1,348,517 GBP2024-05-31
519,751 GBP2023-05-31
Total Inventories
5,420,538 GBP2024-05-31
1,932,578 GBP2023-05-31
Debtors
3,409,911 GBP2024-05-31
3,610,570 GBP2023-05-31
Cash at bank and in hand
460,825 GBP2024-05-31
614,496 GBP2023-05-31
Current Assets
9,291,274 GBP2024-05-31
6,157,644 GBP2023-05-31
Creditors
Current
7,295,434 GBP2024-05-31
4,972,848 GBP2023-05-31
Net Current Assets/Liabilities
1,995,840 GBP2024-05-31
1,184,796 GBP2023-05-31
Total Assets Less Current Liabilities
3,344,357 GBP2024-05-31
1,704,547 GBP2023-05-31
Net Assets/Liabilities
2,441,291 GBP2024-05-31
1,388,780 GBP2023-05-31
Equity
Called up share capital
4 GBP2024-05-31
4 GBP2023-05-31
4 GBP2022-05-31
Retained earnings (accumulated losses)
2,441,287 GBP2024-05-31
1,388,776 GBP2023-05-31
83,191 GBP2022-05-31
Equity
2,441,291 GBP2024-05-31
1,388,780 GBP2023-05-31
83,195 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-456,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-456,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,052,511 GBP2023-06-01 ~ 2024-05-31
1,761,585 GBP2022-06-01 ~ 2023-05-31
Bank Overdrafts
-7,141 GBP2022-05-31
Wages/Salaries
7,055,376 GBP2023-06-01 ~ 2024-05-31
3,160,438 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
104,822 GBP2023-06-01 ~ 2024-05-31
14,109 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,167 GBP2023-06-01 ~ 2024-05-31
51,402 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
7,249,365 GBP2023-06-01 ~ 2024-05-31
3,225,949 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1542023-06-01 ~ 2024-05-31
802022-06-01 ~ 2023-05-31
Director Remuneration
828,096 GBP2023-06-01 ~ 2024-05-31
133,504 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,047 GBP2023-06-01 ~ 2024-05-31
129,373 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
22,000 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
342,321 GBP2023-06-01 ~ 2024-05-31
489,519 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
363,522 GBP2023-06-01 ~ 2024-05-31
417,558 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Computer software
51,377 GBP2024-05-31
34,400 GBP2023-05-31
Intangible Assets - Gross Cost
618,453 GBP2024-05-31
34,400 GBP2023-05-31
Patents/Trademarks/Licences/Concessions
567,076 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
151,563 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
168,689 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
151,563 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
168,689 GBP2024-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
415,513 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
270,089 GBP2024-05-31
234,922 GBP2023-05-31
Furniture and fittings
97,800 GBP2024-05-31
18,999 GBP2023-05-31
Motor vehicles
715,500 GBP2024-05-31
360,123 GBP2023-05-31
Computers
92,453 GBP2024-05-31
82,805 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,175,842 GBP2024-05-31
696,849 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-53,614 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-6,350 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-77,398 GBP2023-06-01 ~ 2024-05-31
Computers
-16,881 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-154,243 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
67,097 GBP2024-05-31
51,701 GBP2023-05-31
Furniture and fittings
13,382 GBP2024-05-31
4,988 GBP2023-05-31
Motor vehicles
174,613 GBP2024-05-31
137,276 GBP2023-05-31
Computers
21,997 GBP2024-05-31
17,533 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
277,089 GBP2024-05-31
211,498 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
28,550 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
10,113 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
68,887 GBP2023-06-01 ~ 2024-05-31
Computers
10,442 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,992 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,154 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-1,719 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-31,550 GBP2023-06-01 ~ 2024-05-31
Computers
-5,978 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,401 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
202,992 GBP2024-05-31
183,221 GBP2023-05-31
Furniture and fittings
84,418 GBP2024-05-31
14,011 GBP2023-05-31
Motor vehicles
540,887 GBP2024-05-31
222,847 GBP2023-05-31
Computers
70,456 GBP2024-05-31
65,272 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
47,945 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
451,653 GBP2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
106,068 GBP2023-05-31
Merchandise
118,536 GBP2024-05-31
40,000 GBP2023-05-31
Value of work in progress
5,302,002 GBP2024-05-31
1,892,578 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
473,689 GBP2024-05-31
2,058,161 GBP2023-05-31
Other Debtors
Current
130,070 GBP2024-05-31
60,700 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
325,634 GBP2024-05-31
465,032 GBP2023-05-31
Prepayments/Accrued Income
Current
2,263,618 GBP2024-05-31
1,026,677 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,409,911 GBP2024-05-31
Amounts falling due within one year, Current
3,610,570 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
53,750 GBP2024-05-31
43,750 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
185,351 GBP2024-05-31
150,708 GBP2023-05-31
Trade Creditors/Trade Payables
Current
5,695,847 GBP2024-05-31
3,375,004 GBP2023-05-31
Corporation Tax Payable
Current
497,515 GBP2024-05-31
624,863 GBP2023-05-31
Other Taxation & Social Security Payable
Current
585,973 GBP2024-05-31
316,920 GBP2023-05-31
Other Creditors
Current
10,255 GBP2024-05-31
18,591 GBP2023-05-31
Accrued Liabilities
Current
228,402 GBP2024-05-31
196,328 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
142,000 GBP2024-05-31
205,750 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
609,592 GBP2024-05-31
17,800 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
53,750 GBP2024-05-31
Between two and five year, Non-current
88,250 GBP2024-05-31
Non-current, Between two and five year
162,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
185,351 GBP2024-05-31
150,708 GBP2023-05-31
Between one and five year, hire purchase agreements
513,192 GBP2024-05-31
17,800 GBP2023-05-31
hire purchase agreements
794,943 GBP2024-05-31
168,508 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
151,474 GBP2024-05-31
92,217 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,052,511 GBP2023-06-01 ~ 2024-05-31