Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-05-31
Turnover/Revenue
4,829,669 GBP2022-06-01 ~ 2023-05-31
4,712,996 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-3,824,641 GBP2022-06-01 ~ 2023-05-31
-3,789,916 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
1,005,028 GBP2022-06-01 ~ 2023-05-31
923,080 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,906,943 GBP2022-06-01 ~ 2023-05-31
-2,245,913 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-820,719 GBP2022-06-01 ~ 2023-05-31
-1,158,787 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,592 GBP2022-06-01 ~ 2023-05-31
286 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-1,294,175 GBP2022-06-01 ~ 2023-05-31
-1,470,686 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-1,311,901 GBP2022-06-01 ~ 2023-05-31
-1,318,422 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-1,311,901 GBP2022-06-01 ~ 2023-05-31
-1,318,422 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
372,034 GBP2023-05-31
818,374 GBP2022-05-31
Property, Plant & Equipment
7,778,604 GBP2023-05-31
7,987,876 GBP2022-05-31
Fixed Assets - Investments
1 GBP2023-05-31
1 GBP2022-05-31
Fixed Assets
8,150,639 GBP2023-05-31
8,806,251 GBP2022-05-31
Debtors
831,698 GBP2023-05-31
1,151,807 GBP2022-05-31
Cash at bank and in hand
703,731 GBP2023-05-31
914,523 GBP2022-05-31
Current Assets
1,535,429 GBP2023-05-31
2,066,330 GBP2022-05-31
Creditors
Current
1,393,820 GBP2023-05-31
2,435,919 GBP2022-05-31
Net Current Assets/Liabilities
141,609 GBP2023-05-31
-369,589 GBP2022-05-31
Total Assets Less Current Liabilities
8,292,248 GBP2023-05-31
8,436,662 GBP2022-05-31
Creditors
Non-current
-8,883,247 GBP2023-05-31
-7,733,486 GBP2022-05-31
Net Assets/Liabilities
-625,338 GBP2023-05-31
686,563 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
100 GBP2021-05-31
Retained earnings (accumulated losses)
-625,438 GBP2023-05-31
686,463 GBP2022-05-31
2,004,885 GBP2021-05-31
Equity
-625,338 GBP2023-05-31
686,563 GBP2022-05-31
2,004,985 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,311,901 GBP2022-06-01 ~ 2023-05-31
-1,318,422 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
2,613,512 GBP2022-06-01 ~ 2023-05-31
2,753,514 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
214,660 GBP2022-06-01 ~ 2023-05-31
226,335 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,054 GBP2022-06-01 ~ 2023-05-31
42,489 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,866,226 GBP2022-06-01 ~ 2023-05-31
3,022,338 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
1162022-06-01 ~ 2023-05-31
1362021-06-01 ~ 2022-05-31
Director Remuneration
186,282 GBP2022-06-01 ~ 2023-05-31
215,714 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
312,387 GBP2022-06-01 ~ 2023-05-31
325,442 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
29,280 GBP2022-06-01 ~ 2023-05-31
35,000 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
-140,466 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-245,893 GBP2022-06-01 ~ 2023-05-31
-279,430 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
5,406,131 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,034,097 GBP2023-05-31
4,587,757 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
446,340 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Net goodwill
372,034 GBP2023-05-31
818,374 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,048,803 GBP2023-05-31
10,048,803 GBP2022-05-31
Plant and equipment
336,623 GBP2023-05-31
333,581 GBP2022-05-31
Furniture and fittings
1,794,745 GBP2023-05-31
1,716,510 GBP2022-05-31
Motor vehicles
247,374 GBP2023-05-31
251,895 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
12,427,545 GBP2023-05-31
12,350,789 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-27,365 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-27,365 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,470,753 GBP2023-05-31
2,268,335 GBP2022-05-31
Plant and equipment
309,480 GBP2023-05-31
290,971 GBP2022-05-31
Furniture and fittings
1,648,200 GBP2023-05-31
1,568,870 GBP2022-05-31
Motor vehicles
220,508 GBP2023-05-31
234,737 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,648,941 GBP2023-05-31
4,362,913 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
202,418 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
18,509 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
79,330 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
12,130 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
312,387 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,359 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,359 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
7,578,050 GBP2023-05-31
7,780,468 GBP2022-05-31
Plant and equipment
27,143 GBP2023-05-31
42,610 GBP2022-05-31
Furniture and fittings
146,545 GBP2023-05-31
147,640 GBP2022-05-31
Motor vehicles
26,866 GBP2023-05-31
17,158 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
304,152 GBP2023-05-31
553,709 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
413,326 GBP2023-05-31
341,167 GBP2022-05-31
Other Debtors
Current
96 GBP2023-05-31
87,585 GBP2022-05-31
Prepayments/Accrued Income
Current
114,124 GBP2023-05-31
169,346 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
831,698 GBP2023-05-31
1,151,807 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
1,149,760 GBP2022-05-31
Trade Creditors/Trade Payables
Current
403,771 GBP2023-05-31
474,157 GBP2022-05-31
Corporation Tax Payable
Current
3,319 GBP2022-05-31
Other Taxation & Social Security Payable
Current
60,681 GBP2023-05-31
66,023 GBP2022-05-31
Other Creditors
Current
395,860 GBP2023-05-31
244,103 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
533,508 GBP2023-05-31
498,557 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
8,883,247 GBP2023-05-31
7,733,486 GBP2022-05-31
Bank Borrowings
Current, Amounts falling due within one year
1,149,760 GBP2022-05-31
Non-current, Between one and two years
1,149,760 GBP2023-05-31
1,149,760 GBP2022-05-31
Non-current, Between two and five year
3,449,280 GBP2023-05-31
6,583,726 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,439 GBP2023-05-31
43,439 GBP2022-05-31
Between one and five year
11,664 GBP2023-05-31
11,558 GBP2022-05-31
All periods
55,103 GBP2023-05-31
54,997 GBP2022-05-31
Bank Borrowings
Secured
8,883,247 GBP2023-05-31
8,883,246 GBP2022-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
34,339 GBP2023-05-31
16,613 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
34,339 GBP2023-05-31
16,613 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
-1,311,901 GBP2022-06-01 ~ 2023-05-31