Average Number of Employees
772024-06-01 ~ 2025-05-31
612023-06-01 ~ 2024-05-31
Turnover/Revenue
30,387,333 GBP2024-06-01 ~ 2025-05-31
22,416,224 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-24,112,027 GBP2024-06-01 ~ 2025-05-31
-18,280,676 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
6,275,306 GBP2024-06-01 ~ 2025-05-31
4,135,548 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-3,486,705 GBP2024-06-01 ~ 2025-05-31
-2,540,341 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
2,790,911 GBP2024-06-01 ~ 2025-05-31
1,613,872 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
30,701 GBP2024-06-01 ~ 2025-05-31
Profit/Loss on Ordinary Activities Before Tax
2,719,153 GBP2024-06-01 ~ 2025-05-31
1,507,069 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
2,034,061 GBP2024-06-01 ~ 2025-05-31
1,124,854 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
4,727,628 GBP2025-05-31
3,576,945 GBP2024-05-31
Fixed Assets
4,727,628 GBP2025-05-31
3,576,945 GBP2024-05-31
Debtors
Non-current
113,633 GBP2025-05-31
Current
5,345,014 GBP2025-05-31
3,581,573 GBP2024-05-31
Cash at bank and in hand
682,217 GBP2025-05-31
1,026,658 GBP2024-05-31
Current Assets
6,140,864 GBP2025-05-31
4,608,231 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-2,467,215 GBP2024-05-31
Net Current Assets/Liabilities
2,138,989 GBP2025-05-31
2,141,016 GBP2024-05-31
Total Assets Less Current Liabilities
6,866,617 GBP2025-05-31
5,717,961 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-112,500 GBP2025-05-31
Net Assets/Liabilities
5,589,480 GBP2025-05-31
4,856,679 GBP2024-05-31
Equity
Called up share capital
4,000 GBP2025-05-31
4,000 GBP2024-05-31
4,000 GBP2023-06-01
Retained earnings (accumulated losses)
5,585,480 GBP2025-05-31
4,852,679 GBP2024-05-31
4,336,325 GBP2023-06-01
Equity
5,589,480 GBP2025-05-31
4,856,679 GBP2024-05-31
4,340,325 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
2,034,061 GBP2024-06-01 ~ 2025-05-31
1,124,854 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,034,061 GBP2024-06-01 ~ 2025-05-31
1,124,854 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
2,034,061 GBP2024-06-01 ~ 2025-05-31
1,124,854 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,301,260 GBP2024-06-01 ~ 2025-05-31
-608,500 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-1,301,260 GBP2024-06-01 ~ 2025-05-31
-608,500 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
1,019,850 GBP2024-06-01 ~ 2025-05-31
962,634 GBP2023-06-01 ~ 2024-05-31
Cash and Cash Equivalents
682,217 GBP2025-05-31
1,026,658 GBP2024-05-31
2,117,961 GBP2023-06-01
Audit Fees/Expenses
15,255 GBP2024-06-01 ~ 2025-05-31
14,125 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
3,602,738 GBP2024-06-01 ~ 2025-05-31
2,714,065 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
385,315 GBP2024-06-01 ~ 2025-05-31
275,252 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
4,047,508 GBP2024-06-01 ~ 2025-05-31
3,155,770 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
36,355 GBP2024-06-01 ~ 2025-05-31
33,753 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
303,355 GBP2024-06-01 ~ 2025-05-31
129,485 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
679,788 GBP2024-06-01 ~ 2025-05-31
376,767 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,795,572 GBP2025-05-31
5,353,447 GBP2024-05-31
Motor vehicles
406,469 GBP2025-05-31
403,543 GBP2024-05-31
Furniture and fittings
3,465 GBP2025-05-31
2,265 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
7,205,506 GBP2025-05-31
5,759,255 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,202,375 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-80,990 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-1,283,365 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,070,309 GBP2024-05-31
Motor vehicles
109,736 GBP2024-05-31
Furniture and fittings
2,265 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,182,310 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
933,863 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
1,019,850 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-675,588 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-48,694 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-724,282 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,328,584 GBP2025-05-31
Motor vehicles
146,889 GBP2025-05-31
Furniture and fittings
2,405 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,477,878 GBP2025-05-31
Property, Plant & Equipment
Plant and equipment
4,466,988 GBP2025-05-31
3,283,138 GBP2024-05-31
Motor vehicles
259,580 GBP2025-05-31
293,807 GBP2024-05-31
Furniture and fittings
1,060 GBP2025-05-31
Other Debtors
Non-current
113,633 GBP2025-05-31
Trade Debtors/Trade Receivables
Current
5,077,014 GBP2025-05-31
3,217,970 GBP2024-05-31
Other Debtors
Current
265,603 GBP2024-05-31
Prepayments/Accrued Income
Current
268,000 GBP2025-05-31
98,000 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,947,311 GBP2025-05-31
1,122,007 GBP2024-05-31
Corporation Tax Payable
Current
375,760 GBP2025-05-31
Taxation/Social Security Payable
Current
155,227 GBP2025-05-31
86,145 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
944,713 GBP2025-05-31
399,385 GBP2024-05-31
Other Creditors
Current
397,523 GBP2025-05-31
684,246 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
181,341 GBP2025-05-31
175,432 GBP2024-05-31
Creditors
Current
4,001,875 GBP2025-05-31
2,467,215 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
112,500 GBP2025-05-31
Creditors
Non-current
112,500 GBP2025-05-31
Minimum gross finance lease payments owing
1,057,213 GBP2025-05-31
399,385 GBP2024-05-31
Net Deferred Tax Liability/Asset
-1,164,637 GBP2025-05-31
-861,282 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-303,355 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,164,637 GBP2025-05-31
-861,282 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,800 shares2025-05-31
1,900 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200 shares2025-05-31
200 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
900 shares2025-05-31
950 shares2024-05-31
Par Value of Share
Class 4 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
480,000 GBP2025-05-31
76,444 GBP2024-05-31
Between one and five year
1,875,000 GBP2025-05-31
105,000 GBP2024-05-31
More than five year
1,800,000 GBP2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,155,000 GBP2025-05-31
181,444 GBP2024-05-31