Cost of Sales
-10,532,536 GBP2023-06-01 ~ 2024-05-31
-14,753,041 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,492,175 GBP2023-06-01 ~ 2024-05-31
-2,225,264 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-563,429 GBP2023-06-01 ~ 2024-05-31
77,369 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-06-01 ~ 2024-05-31
29,196 GBP2022-06-01 ~ 2023-05-31
-29,196 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
-563,429 GBP2023-06-01 ~ 2024-05-31
106,565 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
-563,429 GBP2023-06-01 ~ 2024-05-31
106,565 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
464,237 GBP2024-05-31
452,237 GBP2023-05-31
Debtors
1,754,813 GBP2024-05-31
1,578,921 GBP2023-05-31
Cash at bank and in hand
187,301 GBP2024-05-31
585,403 GBP2023-05-31
Current Assets
3,148,640 GBP2024-05-31
3,637,131 GBP2023-05-31
Net Current Assets/Liabilities
600,059 GBP2024-05-31
902,199 GBP2023-05-31
Total Assets Less Current Liabilities
1,064,296 GBP2024-05-31
1,354,436 GBP2023-05-31
Net Assets/Liabilities
741,509 GBP2024-05-31
1,304,938 GBP2023-05-31
Equity
Called up share capital
10,000 GBP2024-05-31
10,000 GBP2023-05-31
10,000 GBP2022-05-31
Retained earnings (accumulated losses)
731,509 GBP2024-05-31
1,294,938 GBP2023-05-31
1,188,373 GBP2022-05-31
Equity
741,509 GBP2024-05-31
1,304,938 GBP2023-05-31
1,198,373 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
-563,429 GBP2023-06-01 ~ 2024-05-31
106,565 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
6,000 GBP2023-06-01 ~ 2024-05-31
6,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
872023-06-01 ~ 2024-05-31
902022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,207 GBP2023-06-01 ~ 2024-05-31
62,468 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
286,096 GBP2023-06-01 ~ 2024-05-31
289,156 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
361,532 GBP2024-05-31
344,376 GBP2023-05-31
Plant and equipment
124,845 GBP2024-05-31
127,785 GBP2023-05-31
Furniture and fittings
139,851 GBP2024-05-31
131,648 GBP2023-05-31
Motor vehicles
148,050 GBP2024-05-31
86,560 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
774,278 GBP2024-05-31
690,369 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,500 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-24,990 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-42,490 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
105,050 GBP2024-05-31
70,622 GBP2023-05-31
Plant and equipment
57,418 GBP2024-05-31
47,320 GBP2023-05-31
Furniture and fittings
105,184 GBP2024-05-31
86,056 GBP2023-05-31
Motor vehicles
42,389 GBP2024-05-31
34,134 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
310,041 GBP2024-05-31
238,132 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,428 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
19,077 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
19,128 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
23,684 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,317 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,979 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-15,429 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,408 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Improvements to leasehold property
256,482 GBP2024-05-31
273,754 GBP2023-05-31
Plant and equipment
67,427 GBP2024-05-31
80,465 GBP2023-05-31
Furniture and fittings
34,667 GBP2024-05-31
45,592 GBP2023-05-31
Motor vehicles
105,661 GBP2024-05-31
52,426 GBP2023-05-31
Finished Goods/Goods for Resale
373,334 GBP2024-05-31
127,618 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,139,912 GBP2024-05-31
1,045,241 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-05-31
45,892 GBP2023-05-31
Other Debtors
Current
526,774 GBP2024-05-31
411,941 GBP2023-05-31
Prepayments/Accrued Income
Current
88,127 GBP2024-05-31
75,847 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
1,754,813 GBP2024-05-31
1,578,921 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
439,693 GBP2024-05-31
213,058 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
21,246 GBP2024-05-31
15,111 GBP2023-05-31
Other Remaining Borrowings
Current
50,000 GBP2024-05-31
30,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,482,868 GBP2024-05-31
1,798,364 GBP2023-05-31
Corporation Tax Payable
Current
0 GBP2024-05-31
16,696 GBP2023-05-31
Other Taxation & Social Security Payable
Current
65,888 GBP2024-05-31
65,845 GBP2023-05-31
Other Creditors
Current
235,359 GBP2024-05-31
15,964 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
253,527 GBP2024-05-31
579,894 GBP2023-05-31
Creditors
Current
2,548,581 GBP2024-05-31
2,734,932 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
275,833 GBP2024-05-31
42,500 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
46,954 GBP2024-05-31
6,998 GBP2023-05-31
Creditors
Non-current
322,787 GBP2024-05-31
49,498 GBP2023-05-31
Bank Borrowings
275,833 GBP2024-05-31
42,500 GBP2023-05-31
Total Borrowings
765,526 GBP2024-05-31
285,558 GBP2023-05-31
Current
489,693 GBP2024-05-31
243,058 GBP2023-05-31
Non-current
275,833 GBP2024-05-31
42,500 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,246 GBP2024-05-31
15,111 GBP2023-05-31
Minimum gross finance lease payments owing
68,200 GBP2024-05-31
22,109 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
132,000 GBP2024-05-31
118,000 GBP2023-05-31
Between two and five year
110,000 GBP2024-05-31
236,000 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
242,000 GBP2024-05-31
354,000 GBP2023-05-31