Cost of Sales
-28,969,250 GBP2024-06-01 ~ 2025-05-31
-25,979,838 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-2,948,134 GBP2024-06-01 ~ 2025-05-31
-2,836,056 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
349,637 GBP2024-06-01 ~ 2025-05-31
222,931 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
298,456 GBP2024-06-01 ~ 2025-05-31
212,494 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
339,456 GBP2024-06-01 ~ 2025-05-31
135,494 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
5,183,884 GBP2025-05-31
5,177,478 GBP2024-05-31
Debtors
335,310 GBP2025-05-31
456,680 GBP2024-05-31
Cash at bank and in hand
771,000 GBP2025-05-31
627,265 GBP2024-05-31
Current Assets
3,847,580 GBP2025-05-31
4,495,426 GBP2024-05-31
Net Current Assets/Liabilities
765,291 GBP2025-05-31
962,007 GBP2024-05-31
Total Assets Less Current Liabilities
5,949,175 GBP2025-05-31
6,139,485 GBP2024-05-31
Net Assets/Liabilities
6,158,137 GBP2025-05-31
6,147,325 GBP2024-05-31
Equity
Called up share capital
15,565 GBP2025-05-31
15,565 GBP2024-05-31
15,565 GBP2023-05-31
Share premium
4,231 GBP2025-05-31
4,231 GBP2024-05-31
4,231 GBP2023-05-31
Retained earnings (accumulated losses)
6,138,341 GBP2025-05-31
6,127,529 GBP2024-05-31
6,282,550 GBP2023-05-31
Equity
6,158,137 GBP2025-05-31
6,147,325 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
298,456 GBP2024-06-01 ~ 2025-05-31
212,494 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-290,515 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-328,644 GBP2024-06-01 ~ 2025-05-31
Average Number of Employees
462024-06-01 ~ 2025-05-31
482023-06-01 ~ 2024-05-31
Wages/Salaries
1,770,500 GBP2024-06-01 ~ 2025-05-31
1,849,917 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,440 GBP2024-06-01 ~ 2025-05-31
109,122 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,061,830 GBP2024-06-01 ~ 2025-05-31
2,090,489 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
271,305 GBP2024-06-01 ~ 2025-05-31
246,583 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
34,741 GBP2024-06-01 ~ 2025-05-31
28,306 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,878 GBP2024-06-01 ~ 2025-05-31
3,725 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,900,001 GBP2024-05-31
Plant and equipment
2,311,002 GBP2025-05-31
2,256,639 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
7,211,003 GBP2025-05-31
7,156,640 GBP2024-05-31
Land and buildings, Owned/Freehold
4,900,001 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,027,119 GBP2025-05-31
1,979,162 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,027,119 GBP2025-05-31
1,979,162 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
47,957 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
47,957 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2025-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,900,001 GBP2025-05-31
Plant and equipment
283,883 GBP2025-05-31
277,477 GBP2024-05-31
Owned/Freehold, Land and buildings
4,900,001 GBP2024-05-31
Finished Goods/Goods for Resale
2,708,353 GBP2025-05-31
3,368,949 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
260,345 GBP2025-05-31
380,744 GBP2024-05-31
Other Debtors
Current
59,942 GBP2025-05-31
55,289 GBP2024-05-31
Prepayments/Accrued Income
Current
15,023 GBP2025-05-31
20,647 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,056,367 GBP2025-05-31
1,576,642 GBP2024-05-31
Corporation Tax Payable
Current
49,873 GBP2025-05-31
6,712 GBP2024-05-31
Other Taxation & Social Security Payable
Current
64,100 GBP2025-05-31
311,326 GBP2024-05-31
Other Creditors
Current
1,662,490 GBP2025-05-31
1,457,907 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
249,459 GBP2025-05-31
180,832 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,090 shares2025-05-31
11,090 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,138 shares2025-05-31
2,138 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
779 shares2025-05-31
779 shares2024-05-31
Par Value of Share
Class 4 ordinary share
0 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
779 shares2025-05-31
779 shares2024-05-31
Equity
Called up share capital
15,565 GBP2025-05-31
15,565 GBP2024-05-31