Cost of Sales
-12,671,851 GBP2023-06-01 ~ 2024-05-31
-12,062,397 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-5,495,672 GBP2023-06-01 ~ 2024-05-31
-6,878,327 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-1,263,962 GBP2023-06-01 ~ 2024-05-31
8,565,979 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-06-01 ~ 2024-05-31
0 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
-1,263,962 GBP2023-06-01 ~ 2024-05-31
8,565,979 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Goodwill
5,547,097 GBP2024-05-31
6,202,382 GBP2023-05-31
Property, Plant & Equipment
170,556 GBP2024-05-31
253,291 GBP2023-05-31
Fixed Assets - Investments
286,333 GBP2024-05-31
286,333 GBP2023-05-31
Debtors
3,889,894 GBP2024-05-31
3,576,013 GBP2023-05-31
Cash at bank and in hand
161,607 GBP2024-05-31
678,610 GBP2023-05-31
Equity
Called up share capital
1,573,100 GBP2024-05-31
1,573,100 GBP2023-05-31
1,573,100 GBP2022-05-31
Retained earnings (accumulated losses)
1,556,829 GBP2024-05-31
2,820,791 GBP2023-05-31
-5,745,188 GBP2022-05-31
Equity
3,129,929 GBP2024-05-31
4,393,891 GBP2023-05-31
-4,172,088 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
-1,263,962 GBP2023-06-01 ~ 2024-05-31
8,565,979 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
32,100 GBP2023-06-01 ~ 2024-05-31
47,149 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1322023-06-01 ~ 2024-05-31
1342022-06-01 ~ 2023-05-31
Wages/Salaries
6,743,635 GBP2023-06-01 ~ 2024-05-31
6,910,741 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,734 GBP2023-06-01 ~ 2024-05-31
201,344 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
7,623,060 GBP2023-06-01 ~ 2024-05-31
7,846,798 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
602,026 GBP2023-06-01 ~ 2024-05-31
263,163 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Goodwill
7,512,948 GBP2024-05-31
7,512,948 GBP2023-05-31
Computer software
27,948 GBP2024-05-31
27,986 GBP2023-05-31
Intangible Assets - Gross Cost
7,594,247 GBP2024-05-31
7,594,285 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,965,851 GBP2024-05-31
1,310,566 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
2,010,122 GBP2024-05-31
1,339,145 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
655,285 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
671,015 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
5,584,125 GBP2024-05-31
6,255,140 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
24,385 GBP2024-05-31
24,025 GBP2023-05-31
Plant and equipment
329,814 GBP2024-05-31
330,274 GBP2023-05-31
Furniture and fittings
93,785 GBP2024-05-31
89,988 GBP2023-05-31
Motor vehicles
1,533 GBP2024-05-31
82,581 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
449,517 GBP2024-05-31
526,868 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,792 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-18,929 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-81,048 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-111,769 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
22,011 GBP2024-05-31
18,648 GBP2023-05-31
Plant and equipment
193,406 GBP2024-05-31
129,314 GBP2023-05-31
Furniture and fittings
62,011 GBP2024-05-31
54,526 GBP2023-05-31
Motor vehicles
1,533 GBP2024-05-31
71,089 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
278,961 GBP2024-05-31
273,577 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,363 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
65,873 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
20,479 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
8,482 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,197 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,781 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-12,994 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-78,038 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-92,813 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Improvements to leasehold property
2,374 GBP2024-05-31
5,377 GBP2023-05-31
Plant and equipment
136,408 GBP2024-05-31
200,960 GBP2023-05-31
Furniture and fittings
31,774 GBP2024-05-31
35,462 GBP2023-05-31
Motor vehicles
0 GBP2024-05-31
11,492 GBP2023-05-31
Finished Goods/Goods for Resale
224,747 GBP2024-05-31
164,480 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
2,892,819 GBP2024-05-31
2,125,526 GBP2023-05-31
Other Debtors
Current
26,226 GBP2024-05-31
657,031 GBP2023-05-31
Prepayments/Accrued Income
Current
970,849 GBP2024-05-31
793,456 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
1,840,172 GBP2024-05-31
621,278 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
20,734 GBP2024-05-31
46,656 GBP2023-05-31
Trade Creditors/Trade Payables
Current
2,318,604 GBP2024-05-31
2,433,186 GBP2023-05-31
Amounts owed to group undertakings
Current
307,602 GBP2024-05-31
346,632 GBP2023-05-31
Other Taxation & Social Security Payable
Current
562,688 GBP2024-05-31
1,830,400 GBP2023-05-31
Other Creditors
Current
214,990 GBP2024-05-31
121,694 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
2,082,907 GBP2024-05-31
1,642,893 GBP2023-05-31
Creditors
Current
7,347,697 GBP2024-05-31
7,042,739 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
190,625 GBP2024-05-31
200,000 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-05-31
31,477 GBP2023-05-31
Creditors
Non-current
190,625 GBP2024-05-31
231,477 GBP2023-05-31
Bank Borrowings
2,030,797 GBP2024-05-31
821,278 GBP2023-05-31
Total Borrowings
Current
1,840,172 GBP2024-05-31
621,278 GBP2023-05-31
Non-current
190,625 GBP2024-05-31
200,000 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,904 GBP2024-05-31
54,946 GBP2023-05-31
Minimum gross finance lease payments owing
21,904 GBP2024-05-31
94,160 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
20,734 GBP2024-05-31
78,133 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
479,729 GBP2024-05-31
399,036 GBP2023-05-31
Between two and five year
1,548,785 GBP2024-05-31
1,400,614 GBP2023-05-31
More than five year
525,957 GBP2024-05-31
855,580 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,554,471 GBP2024-05-31
2,655,230 GBP2023-05-31