Cost of Sales
-9,033,575 GBP2022-06-01 ~ 2023-05-31
-31,514,210 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-711,695 GBP2022-06-01 ~ 2023-05-31
-4,111,819 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
18,862 GBP2022-06-01 ~ 2023-05-31
2,653 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-988,823 GBP2022-06-01 ~ 2023-05-31
-390,912 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
232,149 GBP2022-06-01 ~ 2023-05-31
1,962,902 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-49,478 GBP2022-06-01 ~ 2023-05-31
-539,250 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
26,719 GBP2023-05-31
28,828 GBP2022-05-31
Fixed Assets - Investments
3,110,374 GBP2023-05-31
2,950,977 GBP2022-05-31
Fixed Assets
3,137,093 GBP2023-05-31
2,979,805 GBP2022-05-31
Debtors
6,835,936 GBP2023-05-31
5,751,081 GBP2022-05-31
Cash at bank and in hand
877,506 GBP2023-05-31
10,240,174 GBP2022-05-31
Current Assets
28,997,390 GBP2023-05-31
29,013,443 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-15,946,578 GBP2023-05-31
-15,834,914 GBP2022-05-31
Net Current Assets/Liabilities
13,050,812 GBP2023-05-31
13,178,529 GBP2022-05-31
Total Assets Less Current Liabilities
16,187,905 GBP2023-05-31
16,158,334 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-5,000,000 GBP2023-05-31
-5,000,000 GBP2022-05-31
Net Assets/Liabilities
10,352,905 GBP2023-05-31
10,170,234 GBP2022-05-31
Equity
Called up share capital
10,000 GBP2023-05-31
10,000 GBP2022-05-31
10,000 GBP2021-05-31
Retained earnings (accumulated losses)
8,151,703 GBP2023-05-31
8,088,529 GBP2022-05-31
8,121,998 GBP2021-05-31
Equity
10,352,905 GBP2023-05-31
10,170,234 GBP2022-05-31
10,246,582 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
63,174 GBP2022-06-01 ~ 2023-05-31
1,466,531 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
182,671 GBP2022-06-01 ~ 2023-05-31
1,423,652 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
13,500 GBP2022-06-01 ~ 2023-05-31
12,500 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
62022-06-01 ~ 2023-05-31
62021-06-01 ~ 2022-05-31
Wages/Salaries
396,916 GBP2022-06-01 ~ 2023-05-31
3,395,200 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,000 GBP2022-06-01 ~ 2023-05-31
15,000 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
481,875 GBP2022-06-01 ~ 2023-05-31
3,878,048 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
391,916 GBP2022-06-01 ~ 2023-05-31
3,390,200 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
39,400 GBP2022-06-01 ~ 2023-05-31
36,900 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
46,430 GBP2022-06-01 ~ 2023-05-31
372,951 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,400 GBP2022-05-31
Plant and equipment
16,253 GBP2022-05-31
Motor vehicles
78,979 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
106,632 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-05-31
0 GBP2022-05-31
Plant and equipment
11,943 GBP2023-05-31
11,351 GBP2022-05-31
Motor vehicles
67,970 GBP2023-05-31
66,453 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
79,913 GBP2023-05-31
77,804 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
592 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
1,517 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,109 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
11,400 GBP2023-05-31
11,400 GBP2022-05-31
Plant and equipment
4,310 GBP2023-05-31
4,902 GBP2022-05-31
Motor vehicles
11,009 GBP2023-05-31
12,526 GBP2022-05-31
Amounts invested in assets
Non-current
3,110,374 GBP2023-05-31
2,950,977 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
3,503,003 GBP2023-05-31
4,209,717 GBP2022-05-31
Other Debtors
Current
784,922 GBP2023-05-31
127,558 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
6,835,936 GBP2023-05-31
5,751,081 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
27,691 GBP2023-05-31
0 GBP2022-05-31
Other Remaining Borrowings
Current
9,840,308 GBP2023-05-31
11,020,341 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,895,122 GBP2023-05-31
2,089,304 GBP2022-05-31
Corporation Tax Payable
Current
17,000 GBP2023-05-31
348,000 GBP2022-05-31
Other Taxation & Social Security Payable
Current
100,613 GBP2023-05-31
130,139 GBP2022-05-31
Other Creditors
Current
1,715,687 GBP2023-05-31
911,288 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
1,350,157 GBP2023-05-31
1,335,842 GBP2022-05-31
Creditors
Current
15,946,578 GBP2023-05-31
15,834,914 GBP2022-05-31
Other Remaining Borrowings
Non-current
5,000,000 GBP2023-05-31
5,000,000 GBP2022-05-31
Bank Overdrafts
27,691 GBP2023-05-31
0 GBP2022-05-31
Total Borrowings
14,867,999 GBP2023-05-31
16,020,341 GBP2022-05-31
Current
9,867,999 GBP2023-05-31
11,020,341 GBP2022-05-31
Non-current
5,000,000 GBP2023-05-31
5,000,000 GBP2022-05-31
Net Deferred Tax Liability/Asset
735,000 GBP2023-05-31
695,600 GBP2022-05-31
Number of Shares Issued (Fully Paid)
10,000 shares2023-05-31
10,000 shares2022-05-31
Nominal value of allotted share capital
10,000 GBP2022-06-01 ~ 2023-05-31
10,000 GBP2021-06-01 ~ 2022-05-31