Cost of Sales
-14,753,041 GBP2022-06-01 ~ 2023-05-31
-13,139,320 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,225,264 GBP2022-06-01 ~ 2023-05-31
-1,947,788 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
77,369 GBP2022-06-01 ~ 2023-05-31
345,781 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
106,565 GBP2022-06-01 ~ 2023-05-31
312,896 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
452,237 GBP2023-05-31
298,157 GBP2022-05-31
Debtors
1,578,921 GBP2023-05-31
2,301,904 GBP2022-05-31
Cash at bank and in hand
585,403 GBP2023-05-31
580,257 GBP2022-05-31
Current Assets
3,637,131 GBP2023-05-31
4,348,776 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-2,734,932 GBP2023-05-31
-3,366,016 GBP2022-05-31
Net Current Assets/Liabilities
902,199 GBP2023-05-31
982,760 GBP2022-05-31
Total Assets Less Current Liabilities
1,354,436 GBP2023-05-31
1,280,917 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-49,498 GBP2023-05-31
-82,544 GBP2022-05-31
Net Assets/Liabilities
1,304,938 GBP2023-05-31
1,198,373 GBP2022-05-31
Equity
Called up share capital
10,000 GBP2023-05-31
10,000 GBP2022-05-31
10,000 GBP2021-05-31
Retained earnings (accumulated losses)
1,294,938 GBP2023-05-31
1,188,373 GBP2022-05-31
1,000,477 GBP2021-05-31
Equity
1,304,938 GBP2023-05-31
1,198,373 GBP2022-05-31
1,010,477 GBP2021-05-31
Dividends Paid
Retained earnings (accumulated losses)
-125,000 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
6,000 GBP2022-06-01 ~ 2023-05-31
6,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
902022-06-01 ~ 2023-05-31
742021-06-01 ~ 2022-05-31
Wages/Salaries
3,988,473 GBP2022-06-01 ~ 2023-05-31
3,057,825 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,241 GBP2022-06-01 ~ 2023-05-31
17,007 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
4,181,761 GBP2022-06-01 ~ 2023-05-31
3,179,563 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
289,156 GBP2022-06-01 ~ 2023-05-31
198,725 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
344,376 GBP2023-05-31
181,552 GBP2022-05-31
Plant and equipment
127,785 GBP2023-05-31
108,225 GBP2022-05-31
Furniture and fittings
131,648 GBP2023-05-31
113,465 GBP2022-05-31
Motor vehicles
86,560 GBP2023-05-31
71,060 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
690,369 GBP2023-05-31
474,302 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
70,622 GBP2023-05-31
56,474 GBP2022-05-31
Plant and equipment
47,320 GBP2023-05-31
29,858 GBP2022-05-31
Furniture and fittings
86,056 GBP2023-05-31
68,349 GBP2022-05-31
Motor vehicles
34,134 GBP2023-05-31
21,464 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
238,132 GBP2023-05-31
176,145 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,148 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
17,462 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
17,707 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
12,670 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,987 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Improvements to leasehold property
273,754 GBP2023-05-31
125,078 GBP2022-05-31
Plant and equipment
80,465 GBP2023-05-31
78,367 GBP2022-05-31
Furniture and fittings
45,592 GBP2023-05-31
45,116 GBP2022-05-31
Motor vehicles
52,426 GBP2023-05-31
49,596 GBP2022-05-31
Finished Goods/Goods for Resale
127,618 GBP2023-05-31
65,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,045,241 GBP2023-05-31
1,525,687 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
45,892 GBP2023-05-31
0 GBP2022-05-31
Other Debtors
Current
411,941 GBP2023-05-31
597,608 GBP2022-05-31
Prepayments/Accrued Income
Current
75,847 GBP2023-05-31
178,609 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
1,578,921 GBP2023-05-31
2,301,904 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
213,058 GBP2023-05-31
483,658 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
15,111 GBP2023-05-31
31,921 GBP2022-05-31
Other Remaining Borrowings
Current
30,000 GBP2023-05-31
30,000 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,798,364 GBP2023-05-31
2,038,417 GBP2022-05-31
Corporation Tax Payable
Current
16,696 GBP2023-05-31
32,885 GBP2022-05-31
Other Taxation & Social Security Payable
Current
65,845 GBP2023-05-31
66,972 GBP2022-05-31
Other Creditors
Current
15,964 GBP2023-05-31
23,374 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
579,894 GBP2023-05-31
658,789 GBP2022-05-31
Creditors
Current
2,734,932 GBP2023-05-31
3,366,016 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
42,500 GBP2023-05-31
72,500 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
6,998 GBP2023-05-31
10,044 GBP2022-05-31
Creditors
Non-current
49,498 GBP2023-05-31
82,544 GBP2022-05-31
Bank Borrowings
42,500 GBP2023-05-31
72,500 GBP2022-05-31
Total Borrowings
285,558 GBP2023-05-31
586,158 GBP2022-05-31
Current
243,058 GBP2023-05-31
513,658 GBP2022-05-31
Non-current
42,500 GBP2023-05-31
72,500 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
15,111 GBP2023-05-31
31,921 GBP2022-05-31
Minimum gross finance lease payments owing
22,109 GBP2023-05-31
41,965 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,000 GBP2023-05-31
118,000 GBP2022-05-31
Between two and five year
236,000 GBP2023-05-31
354,000 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
354,000 GBP2023-05-31
472,000 GBP2022-05-31
Profit/Loss
106,565 GBP2022-06-01 ~ 2023-05-31