Average Number of Employees
02022-06-01 ~ 2023-08-31
Turnover/Revenue
14,979,726 GBP2022-06-01 ~ 2023-08-31
8,474,301 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-13,095,212 GBP2022-06-01 ~ 2023-08-31
-5,837,990 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
1,884,514 GBP2022-06-01 ~ 2023-08-31
2,636,311 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,933,501 GBP2022-06-01 ~ 2023-08-31
-1,869,283 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-923,324 GBP2022-06-01 ~ 2023-08-31
824,445 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
6,225,510 GBP2022-06-01 ~ 2023-08-31
735,949 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
6,225,510 GBP2022-06-01 ~ 2023-08-31
735,949 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
3,208,947 GBP2023-08-31
1,795,463 GBP2022-05-31
Fixed Assets
3,208,947 GBP2023-08-31
1,795,463 GBP2022-05-31
Total Inventories
2,283,537 GBP2023-08-31
1,032,684 GBP2022-05-31
Debtors
5,191,175 GBP2023-08-31
1,808,080 GBP2022-05-31
Cash at bank and in hand
253,485 GBP2023-08-31
1,864,831 GBP2022-05-31
Current Assets
7,728,197 GBP2023-08-31
4,705,595 GBP2022-05-31
Net Current Assets/Liabilities
4,014,702 GBP2023-08-31
-888,704 GBP2022-05-31
Total Assets Less Current Liabilities
7,223,649 GBP2023-08-31
906,759 GBP2022-05-31
Creditors
Amounts falling due after one year
-15,873 GBP2023-08-31
-75,433 GBP2022-05-31
Net Assets/Liabilities
7,207,776 GBP2023-08-31
831,326 GBP2022-05-31
Equity
Called up share capital
648,940 GBP2023-08-31
498,000 GBP2022-05-31
498,000 GBP2021-05-31
Retained earnings (accumulated losses)
6,558,836 GBP2023-08-31
333,326 GBP2022-05-31
-402,623 GBP2021-05-31
Equity
7,207,776 GBP2023-08-31
831,326 GBP2022-05-31
95,377 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
6,225,510 GBP2022-06-01 ~ 2023-08-31
735,949 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,225,510 GBP2022-06-01 ~ 2023-08-31
735,949 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
6,225,510 GBP2022-06-01 ~ 2023-08-31
735,949 GBP2021-06-01 ~ 2022-05-31
Issue of Equity Instruments
Called up share capital
150,940 GBP2022-06-01 ~ 2023-08-31
Issue of Equity Instruments
150,940 GBP2022-06-01 ~ 2023-08-31
Equity - Income/Expense Recognised Directly
Called up share capital
150,940 GBP2022-06-01 ~ 2023-08-31
Equity - Income/Expense Recognised Directly
150,940 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
445,828 GBP2022-06-01 ~ 2023-08-31
309,160 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102022-06-01 ~ 2023-08-31
Tools/Equipment for furniture and fittings
0.252022-06-01 ~ 2023-08-31
Motor vehicles
0.252022-06-01 ~ 2023-08-31
Wages/Salaries
3,891,890 GBP2022-06-01 ~ 2023-08-31
1,684,752 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
949 GBP2022-06-01 ~ 2023-08-31
35,624 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
3,892,839 GBP2022-06-01 ~ 2023-08-31
1,720,376 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,801,125 GBP2023-08-31
3,276,811 GBP2022-05-31
Tools/Equipment for furniture and fittings
675,350 GBP2023-08-31
530,034 GBP2022-05-31
Motor vehicles
330,533 GBP2023-08-31
140,851 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
5,807,008 GBP2023-08-31
3,947,696 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,968,313 GBP2023-08-31
1,669,752 GBP2022-05-31
Tools/Equipment for furniture and fittings
496,110 GBP2023-08-31
380,766 GBP2022-05-31
Motor vehicles
133,638 GBP2023-08-31
101,715 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,598,061 GBP2023-08-31
2,152,233 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
298,561 GBP2022-06-01 ~ 2023-08-31
Tools/Equipment for furniture and fittings
115,344 GBP2022-06-01 ~ 2023-08-31
Motor vehicles
31,923 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
445,828 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment
2,832,812 GBP2023-08-31
1,607,059 GBP2022-05-31
Tools/Equipment for furniture and fittings
179,240 GBP2023-08-31
149,268 GBP2022-05-31
Motor vehicles
196,895 GBP2023-08-31
39,136 GBP2022-05-31
Finished Goods
2,283,537 GBP2023-08-31
1,032,684 GBP2022-05-31
Trade Debtors/Trade Receivables
4,356,477 GBP2023-08-31
1,651,726 GBP2022-05-31
Prepayments/Accrued Income
134,059 GBP2023-08-31
715 GBP2022-05-31
Other Debtors
175,940 GBP2023-08-31
155,639 GBP2022-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,044,412 GBP2023-08-31
584,957 GBP2022-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
652,119 GBP2023-08-31
Corporation Tax Payable
Amounts falling due within one year
-3,870 GBP2023-08-31
Other Taxation & Social Security Payable
Amounts falling due within one year
705,550 GBP2023-08-31
218,324 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
46,240 GBP2023-08-31
44,480 GBP2022-05-31
Other Creditors
Amounts falling due within one year
269,044 GBP2023-08-31
4,746,538 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
15,873 GBP2023-08-31
75,433 GBP2022-05-31
Par Value of Share
Class 1 ordinary share
1 shares2022-06-01 ~ 2023-08-31