Intangible Assets
633,862 GBP2023-05-31
487,505 GBP2022-05-31
Property, Plant & Equipment
352,981 GBP2023-05-31
399,332 GBP2022-05-31
Fixed Assets
986,843 GBP2023-05-31
886,837 GBP2022-05-31
Total Inventories
855,297 GBP2023-05-31
1,170,301 GBP2022-05-31
Debtors
895,633 GBP2023-05-31
929,917 GBP2022-05-31
Cash at bank and in hand
146,631 GBP2023-05-31
125,720 GBP2022-05-31
Current Assets
1,897,561 GBP2023-05-31
2,225,938 GBP2022-05-31
Creditors
-1,092,451 GBP2023-05-31
-1,272,531 GBP2022-05-31
Net Current Assets/Liabilities
805,110 GBP2023-05-31
953,407 GBP2022-05-31
Total Assets Less Current Liabilities
1,791,953 GBP2023-05-31
1,840,244 GBP2022-05-31
Net Assets/Liabilities
1,626,271 GBP2023-05-31
1,661,978 GBP2022-05-31
Equity
Called up share capital
5,000 GBP2023-05-31
5,000 GBP2022-05-31
Revaluation reserve
109,664 GBP2023-05-31
109,664 GBP2022-05-31
Retained earnings (accumulated losses)
1,511,607 GBP2023-05-31
1,547,314 GBP2022-05-31
Average number of employees in administration and support functions
152022-06-01 ~ 2023-05-31
122021-06-01 ~ 2022-05-31
Average Number of Employees
462022-06-01 ~ 2023-05-31
472021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Other
107,053 GBP2023-05-31
107,053 GBP2022-05-31
Development expenditure
764,633 GBP2023-05-31
594,495 GBP2022-05-31
Intangible Assets - Gross Cost
871,686 GBP2023-05-31
701,548 GBP2022-05-31
Intangible assets - Disposals
-64,242 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
226,264 GBP2023-05-31
214,043 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
237,824 GBP2023-05-31
214,043 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
76,463 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
88,023 GBP2022-06-01 ~ 2023-05-31
Intangible assets - Disposals and decrease in the amortization or impairment
-64,242 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Other
95,493 GBP2023-05-31
107,053 GBP2022-05-31
Development expenditure
538,369 GBP2023-05-31
380,452 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
312,515 GBP2023-05-31
308,270 GBP2022-05-31
Motor vehicles
424,083 GBP2023-05-31
456,125 GBP2022-05-31
Furniture and fittings
350,105 GBP2023-05-31
373,223 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,086,703 GBP2023-05-31
1,137,618 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-115,281 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-27,687 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-142,968 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
178,251 GBP2023-05-31
157,011 GBP2022-05-31
Motor vehicles
268,148 GBP2023-05-31
300,850 GBP2022-05-31
Furniture and fittings
287,323 GBP2023-05-31
280,425 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
733,722 GBP2023-05-31
738,286 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,240 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
62,011 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
6,898 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,149 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-94,713 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-94,713 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
134,264 GBP2023-05-31
151,259 GBP2022-05-31
Motor vehicles
155,935 GBP2023-05-31
155,275 GBP2022-05-31
Furniture and fittings
62,782 GBP2023-05-31
92,798 GBP2022-05-31
Raw Materials
570,398 GBP2023-05-31
500,301 GBP2022-05-31
Value of work in progress
284,899 GBP2023-05-31
670,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
700,277 GBP2023-05-31
691,556 GBP2022-05-31
Prepayments/Accrued Income
Current
195,356 GBP2023-05-31
168,455 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
44,124 GBP2023-05-31
39,930 GBP2022-05-31
Trade Creditors/Trade Payables
Current
663,563 GBP2023-05-31
789,676 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
67,851 GBP2022-05-31
Other Taxation & Social Security Payable
Current
66,295 GBP2023-05-31
59,226 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
16,330 GBP2023-05-31
44,301 GBP2022-05-31
Amounts owed to directors
Current
138,346 GBP2023-05-31
60,402 GBP2022-05-31
Amounts owed to group undertakings
Current
23,000 GBP2023-05-31
23,000 GBP2022-05-31
Creditors
Current
1,092,451 GBP2023-05-31
1,272,531 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
74,630 GBP2023-05-31
79,852 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
44,124 GBP2023-05-31
39,930 GBP2022-05-31
Between one and five year
74,630 GBP2023-05-31
79,852 GBP2022-05-31
Minimum gross finance lease payments owing
118,754 GBP2023-05-31
119,782 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
118,754 GBP2023-05-31
119,782 GBP2022-05-31