Average Number of Employees
1002022-06-01 ~ 2023-06-30
932021-06-01 ~ 2022-05-31
Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-06-30
Turnover/Revenue
13,518,574 GBP2022-06-01 ~ 2023-06-30
10,948,390 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
9,279,299 GBP2022-06-01 ~ 2023-06-30
7,134,087 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
4,239,275 GBP2022-06-01 ~ 2023-06-30
3,814,303 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
4,364,981 GBP2022-06-01 ~ 2023-06-30
3,391,824 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
422,171 GBP2022-06-01 ~ 2023-06-30
449,046 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
577,867 GBP2022-06-01 ~ 2023-06-30
-163,651 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-155,696 GBP2022-06-01 ~ 2023-06-30
612,699 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-36,661 GBP2022-06-01 ~ 2023-06-30
174,353 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-119,035 GBP2022-06-01 ~ 2023-06-30
438,346 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-119,035 GBP2022-06-01 ~ 2023-06-30
438,346 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
2,982,622 GBP2023-06-30
3,262,641 GBP2022-05-31
Property, Plant & Equipment
1,220,231 GBP2023-06-30
1,662,184 GBP2022-05-31
Fixed Assets
4,202,853 GBP2023-06-30
4,924,825 GBP2022-05-31
Total Inventories
692,034 GBP2023-06-30
692,135 GBP2022-05-31
Debtors
2,428,026 GBP2023-06-30
1,677,405 GBP2022-05-31
Cash at bank and in hand
513,447 GBP2023-06-30
187,855 GBP2022-05-31
Current Assets
3,633,507 GBP2023-06-30
2,557,395 GBP2022-05-31
Creditors
Current
2,075,085 GBP2023-06-30
2,624,719 GBP2022-05-31
Net Current Assets/Liabilities
1,558,422 GBP2023-06-30
-67,324 GBP2022-05-31
Total Assets Less Current Liabilities
5,761,275 GBP2023-06-30
4,857,501 GBP2022-05-31
Net Assets/Liabilities
-273,269 GBP2023-06-30
-154,234 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-05-31
100 GBP2021-05-31
Retained earnings (accumulated losses)
-273,369 GBP2023-06-30
-154,334 GBP2022-05-31
-592,680 GBP2021-05-31
Equity
-273,269 GBP2023-06-30
-154,234 GBP2022-05-31
-592,580 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-119,035 GBP2022-06-01 ~ 2023-06-30
438,346 GBP2021-06-01 ~ 2022-05-31
Bank Overdrafts
-217,509 GBP2021-05-31
Director Remuneration
22,750 GBP2022-06-01 ~ 2023-06-30
31,806 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
138,292 GBP2022-06-01 ~ 2023-06-30
110,431 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
6,800 GBP2022-06-01 ~ 2023-06-30
5,550 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
87,313 GBP2022-06-01 ~ 2023-06-30
153,342 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-31,918 GBP2022-06-01 ~ 2023-06-30
116,413 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
8,049,520 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,066,898 GBP2023-06-30
4,786,879 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
280,019 GBP2022-06-01 ~ 2023-06-30
Intangible Assets
Net goodwill
2,982,622 GBP2023-06-30
3,262,641 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
285,554 GBP2022-05-31
Plant and equipment
45,049 GBP2023-06-30
45,049 GBP2022-05-31
Property, Plant & Equipment - Disposals
Land and buildings
-285,554 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
19,192 GBP2022-05-31
Plant and equipment
35,670 GBP2023-06-30
33,578 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,914 GBP2022-06-01 ~ 2023-06-30
Plant and equipment
2,092 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-24,106 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment
9,379 GBP2023-06-30
11,471 GBP2022-05-31
Land and buildings
266,362 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,280,126 GBP2023-06-30
1,272,553 GBP2022-05-31
Motor vehicles
176,195 GBP2023-06-30
170,360 GBP2022-05-31
Computers
803,514 GBP2023-06-30
797,144 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
2,376,007 GBP2023-06-30
2,641,783 GBP2022-05-31
Property, Plant & Equipment - Disposals
-285,554 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
606,278 GBP2023-06-30
528,912 GBP2022-05-31
Motor vehicles
106,778 GBP2023-06-30
82,596 GBP2022-05-31
Computers
393,067 GBP2023-06-30
302,604 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,155,776 GBP2023-06-30
979,599 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
77,366 GBP2022-06-01 ~ 2023-06-30
Motor vehicles
24,182 GBP2022-06-01 ~ 2023-06-30
Computers
90,463 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
200,283 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,106 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment
Furniture and fittings
673,848 GBP2023-06-30
743,641 GBP2022-05-31
Motor vehicles
69,417 GBP2023-06-30
87,764 GBP2022-05-31
Computers
410,447 GBP2023-06-30
494,540 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases
61,991 GBP2022-06-01 ~ 2023-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
36,824 GBP2022-05-31
Under hire purchased contracts or finance leases
455,509 GBP2022-05-31
Merchandise
692,034 GBP2023-06-30
692,135 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,071,535 GBP2023-06-30
878,878 GBP2022-05-31
Other Debtors
Current
657,995 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
6,567 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
154,568 GBP2023-06-30
154,354 GBP2022-05-31
Prepayments/Accrued Income
Current
77,386 GBP2023-06-30
49,058 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
2,378,026 GBP2023-06-30
1,636,405 GBP2022-05-31
Other Debtors
Non-current
50,000 GBP2023-06-30
41,000 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
213,996 GBP2023-06-30
562,200 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
95,226 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,558,780 GBP2023-06-30
1,807,380 GBP2022-05-31
Corporation Tax Payable
Current
59,463 GBP2022-05-31
Other Taxation & Social Security Payable
Current
46,197 GBP2023-06-30
39,700 GBP2022-05-31
Other Creditors
Current
224,887 GBP2023-06-30
Accrued Liabilities
Current
31,225 GBP2023-06-30
60,750 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
5,786,004 GBP2023-06-30
4,505,202 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
181,859 GBP2022-05-31
Bank Borrowings
Current, Amounts falling due within one year
213,996 GBP2023-06-30
562,200 GBP2022-05-31
Non-current, Between one and two years
231,183 GBP2023-06-30
562,200 GBP2022-05-31
Non-current, Between two and five year
811,036 GBP2023-06-30
1,592,987 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
181,859 GBP2022-05-31
hire purchase agreements
277,085 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,880 GBP2023-06-30
109,325 GBP2022-05-31
Between one and five year
536,224 GBP2023-06-30
396,404 GBP2022-05-31
More than five year
1,575,271 GBP2023-06-30
1,286,442 GBP2022-05-31
All periods
2,259,375 GBP2023-06-30
1,792,171 GBP2022-05-31
Bank Borrowings
Secured
6,000,000 GBP2023-06-30
5,067,402 GBP2022-05-31
Total Borrowings
Secured
6,000,000 GBP2023-06-30
5,344,487 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
248,540 GBP2023-06-30
324,674 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30