74909 - Other Professional, Scientific And Technical Activities N.e.c.
(expand)Par Value of Share
Class 3 ordinary share
12022-06-01 ~ 2023-05-31
Turnover/Revenue
44,029,435 GBP2022-06-01 ~ 2023-05-31
42,083,102 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
27,772,261 GBP2022-06-01 ~ 2023-05-31
26,166,895 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
16,257,174 GBP2022-06-01 ~ 2023-05-31
15,916,207 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
7,285,270 GBP2022-06-01 ~ 2023-05-31
6,253,445 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
6,837,496 GBP2022-06-01 ~ 2023-05-31
5,713,438 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
2,538,724 GBP2022-06-01 ~ 2023-05-31
4,310,827 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
37,688 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
394,419 GBP2022-06-01 ~ 2023-05-31
691,050 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
2,181,993 GBP2022-06-01 ~ 2023-05-31
3,619,777 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
773,099 GBP2022-06-01 ~ 2023-05-31
704,421 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,408,894 GBP2022-06-01 ~ 2023-05-31
2,915,356 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
1,408,894 GBP2022-06-01 ~ 2023-05-31
2,915,356 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
4,045,913 GBP2023-05-31
3,500,930 GBP2022-05-31
Property, Plant & Equipment
11,099,806 GBP2023-05-31
8,143,649 GBP2022-05-31
Fixed Assets - Investments
32,884,254 GBP2023-05-31
32,884,254 GBP2022-05-31
Fixed Assets
48,029,973 GBP2023-05-31
44,528,833 GBP2022-05-31
Total Inventories
8,424,685 GBP2023-05-31
6,997,931 GBP2022-05-31
Debtors
10,144,512 GBP2023-05-31
10,846,935 GBP2022-05-31
Cash at bank and in hand
3,695,401 GBP2023-05-31
1,694,522 GBP2022-05-31
Current Assets
22,264,598 GBP2023-05-31
19,539,388 GBP2022-05-31
Creditors
Current
29,105,293 GBP2023-05-31
24,343,112 GBP2022-05-31
Net Current Assets/Liabilities
-6,840,695 GBP2023-05-31
-4,803,724 GBP2022-05-31
Total Assets Less Current Liabilities
41,189,278 GBP2023-05-31
39,725,109 GBP2022-05-31
Net Assets/Liabilities
40,618,054 GBP2023-05-31
39,209,160 GBP2022-05-31
Equity
Called up share capital
40,000 GBP2023-05-31
40,000 GBP2022-05-31
40,000 GBP2021-05-31
Share premium
170,000 GBP2023-05-31
170,000 GBP2022-05-31
170,000 GBP2021-05-31
Retained earnings (accumulated losses)
40,408,054 GBP2023-05-31
38,999,160 GBP2022-05-31
36,083,804 GBP2021-05-31
Equity
40,618,054 GBP2023-05-31
39,209,160 GBP2022-05-31
36,293,804 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,408,894 GBP2022-06-01 ~ 2023-05-31
2,915,356 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
8,099,379 GBP2022-06-01 ~ 2023-05-31
7,522,521 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
1,053,029 GBP2022-06-01 ~ 2023-05-31
884,516 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
336,434 GBP2022-06-01 ~ 2023-05-31
324,969 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
9,488,842 GBP2022-06-01 ~ 2023-05-31
8,732,006 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
2302022-06-01 ~ 2023-05-31
2472021-06-01 ~ 2022-05-31
Director Remuneration
155,760 GBP2022-06-01 ~ 2023-05-31
120,124 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
619,205 GBP2022-06-01 ~ 2023-05-31
712,400 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
436,399 GBP2022-06-01 ~ 2023-05-31
687,758 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
5,602,854 GBP2023-05-31
4,564,971 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,556,941 GBP2023-05-31
1,064,041 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
492,900 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Net goodwill
4,045,913 GBP2023-05-31
3,500,930 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,750,060 GBP2023-05-31
3,467,199 GBP2022-05-31
Improvements to leasehold property
3,456,461 GBP2023-05-31
3,195,023 GBP2022-05-31
Property, Plant & Equipment - Disposals
Land and buildings
-10,252 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
700,675 GBP2023-05-31
596,658 GBP2022-05-31
Improvements to leasehold property
1,956,705 GBP2023-05-31
1,690,850 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
104,273 GBP2022-06-01 ~ 2023-05-31
Improvements to leasehold property
266,309 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-256 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
6,049,385 GBP2023-05-31
2,870,541 GBP2022-05-31
Improvements to leasehold property
1,499,756 GBP2023-05-31
1,504,173 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,459,457 GBP2023-05-31
6,057,589 GBP2022-05-31
Furniture and fittings
874,240 GBP2023-05-31
802,501 GBP2022-05-31
Computers
1,460,545 GBP2023-05-31
1,284,661 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
19,892,012 GBP2023-05-31
15,698,222 GBP2022-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-130,085 GBP2022-06-01 ~ 2023-05-31
Computers
-4,469 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-162,956 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,264,068 GBP2023-05-31
3,645,503 GBP2022-05-31
Furniture and fittings
487,838 GBP2023-05-31
447,816 GBP2022-05-31
Computers
1,146,739 GBP2023-05-31
955,390 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,792,206 GBP2023-05-31
7,554,573 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
693,636 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
40,022 GBP2022-06-01 ~ 2023-05-31
Computers
191,595 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,313,660 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-75,071 GBP2022-06-01 ~ 2023-05-31
Computers
-246 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-76,027 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
2,195,389 GBP2023-05-31
2,412,086 GBP2022-05-31
Furniture and fittings
386,402 GBP2023-05-31
354,685 GBP2022-05-31
Computers
313,806 GBP2023-05-31
329,271 GBP2022-05-31
Investments in Group Undertakings
Cost valuation
32,884,254 GBP2022-05-31
Investments in Group Undertakings
32,884,254 GBP2023-05-31
32,884,254 GBP2022-05-31
Raw Materials
5,411,732 GBP2023-05-31
4,114,312 GBP2022-05-31
Other types of inventories not specified separately
240,060 GBP2023-05-31
396,879 GBP2022-05-31
Value of work in progress
23,212 GBP2023-05-31
54,999 GBP2022-05-31
Finished Goods
2,749,681 GBP2023-05-31
2,431,741 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
6,635,480 GBP2023-05-31
7,283,094 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
2,706,952 GBP2023-05-31
2,218,416 GBP2022-05-31
Other Debtors
Current
26,988 GBP2023-05-31
462,857 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
150,525 GBP2022-05-31
Amount of value-added tax that is recoverable
Current
80,895 GBP2022-05-31
Prepayments
Current
775,092 GBP2023-05-31
651,148 GBP2022-05-31
Debtors
Amounts falling due within one year, Current
10,144,512 GBP2023-05-31
10,846,935 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,091,409 GBP2023-05-31
1,403,847 GBP2022-05-31
Amounts owed to group undertakings
Current
26,174,036 GBP2023-05-31
20,759,365 GBP2022-05-31
Corporation Tax Payable
Current
60,277 GBP2023-05-31
Other Taxation & Social Security Payable
Current
261,207 GBP2023-05-31
249,990 GBP2022-05-31
Other Creditors
Current
188,631 GBP2023-05-31
163,128 GBP2022-05-31
Accrued Liabilities
Current
1,316,959 GBP2023-05-31
1,766,782 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,027 GBP2023-05-31
210,653 GBP2022-05-31
Between one and five year
348,136 GBP2023-05-31
278,526 GBP2022-05-31
All periods
585,163 GBP2023-05-31
489,179 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
447,734 GBP2023-05-31
363,823 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
21,800 shares2023-05-31
Class 2 ordinary share
9,000 shares2023-05-31
Class 3 ordinary share
9,200 shares2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,408,894 GBP2022-06-01 ~ 2023-05-31