Cost of Sales
-4,344,388 GBP2024-06-01 ~ 2025-05-31
-4,119,682 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,019,096 GBP2024-06-01 ~ 2025-05-31
-1,051,143 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
1,008,899 GBP2024-06-01 ~ 2025-05-31
718,143 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
750,503 GBP2024-06-01 ~ 2025-05-31
521,480 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
1,079,748 GBP2024-06-01 ~ 2025-05-31
632,224 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
9,005,453 GBP2025-05-31
7,867,902 GBP2024-05-31
Debtors
2,631,679 GBP2025-05-31
3,184,553 GBP2024-05-31
Cash at bank and in hand
423,649 GBP2025-05-31
265,975 GBP2024-05-31
Current Assets
3,057,828 GBP2025-05-31
3,453,028 GBP2024-05-31
Net Current Assets/Liabilities
-766,600 GBP2025-05-31
2,096,241 GBP2024-05-31
Total Assets Less Current Liabilities
8,238,853 GBP2025-05-31
9,964,143 GBP2024-05-31
Net Assets/Liabilities
7,974,452 GBP2025-05-31
7,144,704 GBP2024-05-31
Equity
Called up share capital
2 GBP2025-05-31
2 GBP2024-05-31
2 GBP2023-05-31
Revaluation reserve
4,748,772 GBP2025-05-31
4,419,527 GBP2024-05-31
4,308,783 GBP2023-05-31
Retained earnings (accumulated losses)
3,225,678 GBP2025-05-31
2,725,175 GBP2024-05-31
2,453,695 GBP2023-05-31
Equity
7,974,452 GBP2025-05-31
7,144,704 GBP2024-05-31
6,762,480 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
750,503 GBP2024-06-01 ~ 2025-05-31
521,480 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
750,503 GBP2024-06-01 ~ 2025-05-31
521,480 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-250,000 GBP2024-06-01 ~ 2025-05-31
Audit Fees/Expenses
12,750 GBP2024-06-01 ~ 2025-05-31
9,300 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
1562024-06-01 ~ 2025-05-31
1622023-06-01 ~ 2024-05-31
Wages/Salaries
3,574,946 GBP2024-06-01 ~ 2025-05-31
3,145,306 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,068 GBP2024-06-01 ~ 2025-05-31
55,192 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,956,990 GBP2024-06-01 ~ 2025-05-31
3,449,265 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
107,002 GBP2024-06-01 ~ 2025-05-31
106,574 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,718 GBP2024-06-01 ~ 2025-05-31
-2,012 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,300,125 GBP2025-05-31
9,983,264 GBP2024-05-31
Plant and equipment
239,624 GBP2025-05-31
223,175 GBP2024-05-31
Furniture and fittings
125,141 GBP2025-05-31
1,428,268 GBP2024-05-31
Computers
74,529 GBP2025-05-31
74,529 GBP2024-05-31
Motor vehicles
67,713 GBP2025-05-31
61,414 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
11,807,132 GBP2025-05-31
11,770,650 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-1,339,780 GBP2024-06-01 ~ 2025-05-31
Computers
0 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
0 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-1,339,780 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,431,166 GBP2025-05-31
2,236,189 GBP2024-05-31
Plant and equipment
188,817 GBP2025-05-31
164,864 GBP2024-05-31
Furniture and fittings
55,508 GBP2025-05-31
1,381,338 GBP2024-05-31
Computers
72,556 GBP2025-05-31
71,243 GBP2024-05-31
Motor vehicles
53,632 GBP2025-05-31
49,114 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,801,679 GBP2025-05-31
3,902,748 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
23,953 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
13,950 GBP2024-06-01 ~ 2025-05-31
Computers
1,313 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
4,518 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
238,711 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-1,339,780 GBP2024-06-01 ~ 2025-05-31
Computers
0 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
0 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,339,780 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,868,959 GBP2025-05-31
Plant and equipment
50,807 GBP2025-05-31
58,311 GBP2024-05-31
Furniture and fittings
69,633 GBP2025-05-31
46,930 GBP2024-05-31
Computers
1,973 GBP2025-05-31
3,286 GBP2024-05-31
Motor vehicles
14,081 GBP2025-05-31
12,300 GBP2024-05-31
Owned/Freehold, Land and buildings
7,747,075 GBP2024-05-31
Finished Goods/Goods for Resale
2,500 GBP2025-05-31
2,500 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
252,348 GBP2025-05-31
274,311 GBP2024-05-31
Other Debtors
Current
2,359,596 GBP2025-05-31
2,894,381 GBP2024-05-31
Prepayments/Accrued Income
Current
19,735 GBP2025-05-31
15,861 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
0 GBP2025-05-31
118,336 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
6,818 GBP2025-05-31
3,876 GBP2024-05-31
Trade Creditors/Trade Payables
Current
273,615 GBP2025-05-31
165,764 GBP2024-05-31
Amounts owed to group undertakings
Current
2,684,938 GBP2025-05-31
42,900 GBP2024-05-31
Corporation Tax Payable
Current
150,412 GBP2025-05-31
134,576 GBP2024-05-31
Other Taxation & Social Security Payable
Current
114,669 GBP2025-05-31
77,945 GBP2024-05-31
Other Creditors
Current
474,084 GBP2025-05-31
721,305 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
119,892 GBP2025-05-31
92,085 GBP2024-05-31
Creditors
Current
3,824,428 GBP2025-05-31
1,356,787 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-05-31
2,230,483 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
3,388 GBP2025-05-31
5,416 GBP2024-05-31
Creditors
Non-current
3,388 GBP2025-05-31
2,235,899 GBP2024-05-31
Bank Borrowings
0 GBP2025-05-31
2,348,819 GBP2024-05-31
Total Borrowings
Current
0 GBP2025-05-31
118,336 GBP2024-05-31
Non-current
0 GBP2025-05-31
2,230,483 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
6,818 GBP2025-05-31
3,876 GBP2024-05-31
Minimum gross finance lease payments owing
10,206 GBP2025-05-31
9,292 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
2 shares2025-05-31
2 shares2024-05-31