Cost of Sales
-9,933,977 GBP2022-06-01 ~ 2023-05-31
-9,428,424 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-758,347 GBP2022-06-01 ~ 2023-05-31
-456,581 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
7,231 GBP2022-06-01 ~ 2023-05-31
0 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
2,364,979 GBP2022-06-01 ~ 2023-05-31
2,217,063 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,902,976 GBP2022-06-01 ~ 2023-05-31
1,766,862 GBP2021-06-01 ~ 2022-05-31
Equity
Retained earnings (accumulated losses)
5,859,579 GBP2023-05-31
5,556,603 GBP2022-05-31
5,289,741 GBP2021-05-31
Dividends Paid
-1,600,000 GBP2022-06-01 ~ 2023-05-31
Retained earnings (accumulated losses)
-1,500,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
805,540 GBP2023-05-31
702,360 GBP2022-05-31
Investment Property
2,435,001 GBP2023-05-31
2,365,001 GBP2022-05-31
Fixed Assets
3,240,541 GBP2023-05-31
3,067,361 GBP2022-05-31
Debtors
3,184,947 GBP2023-05-31
2,713,290 GBP2022-05-31
Cash at bank and in hand
3,247,498 GBP2023-05-31
2,138,368 GBP2022-05-31
Current Assets
7,693,499 GBP2023-05-31
6,104,444 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,703,521 GBP2023-05-31
-3,291,871 GBP2022-05-31
Net Current Assets/Liabilities
2,989,978 GBP2023-05-31
2,812,573 GBP2022-05-31
Total Assets Less Current Liabilities
6,230,519 GBP2023-05-31
5,879,934 GBP2022-05-31
Net Assets/Liabilities
5,859,679 GBP2023-05-31
5,556,703 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Equity
5,859,679 GBP2023-05-31
5,556,703 GBP2022-05-31
Audit Fees/Expenses
11,800 GBP2022-06-01 ~ 2023-05-31
9,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
512022-06-01 ~ 2023-05-31
602021-06-01 ~ 2022-05-31
Wages/Salaries
1,979,501 GBP2022-06-01 ~ 2023-05-31
1,999,882 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
372,867 GBP2022-06-01 ~ 2023-05-31
123,270 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,582,057 GBP2022-06-01 ~ 2023-05-31
2,331,661 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
96,069 GBP2022-06-01 ~ 2023-05-31
90,548 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,609 GBP2022-06-01 ~ 2023-05-31
32,886 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
178,000 GBP2023-05-31
198,000 GBP2022-05-31
Plant and equipment
969,077 GBP2023-05-31
669,898 GBP2022-05-31
Furniture and fittings
30,798 GBP2023-05-31
27,266 GBP2022-05-31
Motor vehicles
392,274 GBP2023-05-31
367,984 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,570,149 GBP2023-05-31
1,263,148 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-20,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
49,763 GBP2023-05-31
51,403 GBP2022-05-31
Plant and equipment
378,856 GBP2023-05-31
201,627 GBP2022-05-31
Furniture and fittings
25,676 GBP2023-05-31
24,742 GBP2022-05-31
Motor vehicles
310,314 GBP2023-05-31
283,016 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
764,609 GBP2023-05-31
560,788 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,560 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
177,229 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
934 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
27,298 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,021 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,200 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
128,237 GBP2023-05-31
146,597 GBP2022-05-31
Plant and equipment
590,221 GBP2023-05-31
468,271 GBP2022-05-31
Furniture and fittings
5,122 GBP2023-05-31
2,524 GBP2022-05-31
Motor vehicles
81,960 GBP2023-05-31
84,968 GBP2022-05-31
Investment Property - Fair Value Model
2,435,001 GBP2023-05-31
2,365,001 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
645,394 GBP2023-05-31
550,480 GBP2022-05-31
Other Debtors
Current
403,744 GBP2023-05-31
433,199 GBP2022-05-31
Prepayments/Accrued Income
Current
42,414 GBP2023-05-31
38,231 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
2,746,311 GBP2023-05-31
2,351,306 GBP2022-05-31
Trade Creditors/Trade Payables
Current
793,897 GBP2023-05-31
745,976 GBP2022-05-31
Amounts owed to group undertakings
Current
3,430,105 GBP2023-05-31
1,980,859 GBP2022-05-31
Corporation Tax Payable
Current
202,659 GBP2023-05-31
281,139 GBP2022-05-31
Other Taxation & Social Security Payable
Current
55,374 GBP2023-05-31
57,544 GBP2022-05-31
Other Creditors
Current
4,094 GBP2023-05-31
1,823 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
217,392 GBP2023-05-31
224,530 GBP2022-05-31
Creditors
Current
4,703,521 GBP2023-05-31
3,291,871 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,624 GBP2023-05-31
1,624 GBP2022-05-31
Between two and five year
3,248 GBP2023-05-31
4,872 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,872 GBP2023-05-31
6,496 GBP2022-05-31