Cost of Sales
-6,774,691 GBP2023-06-01 ~ 2024-05-31
-9,933,977 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-499,548 GBP2023-06-01 ~ 2024-05-31
-758,347 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
177 GBP2023-06-01 ~ 2024-05-31
7,231 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
217,915 GBP2023-06-01 ~ 2024-05-31
2,364,979 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
160,296 GBP2023-06-01 ~ 2024-05-31
1,902,976 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
6,019,875 GBP2024-05-31
5,859,579 GBP2023-05-31
5,556,603 GBP2022-05-31
Dividends Paid
0 GBP2023-06-01 ~ 2024-05-31
Retained earnings (accumulated losses)
-1,600,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
805,491 GBP2024-05-31
805,540 GBP2023-05-31
Investment Property
2,525,001 GBP2024-05-31
2,435,001 GBP2023-05-31
Fixed Assets
3,330,492 GBP2024-05-31
3,240,541 GBP2023-05-31
Debtors
2,538,308 GBP2024-05-31
3,184,947 GBP2023-05-31
Cash at bank and in hand
207,378 GBP2024-05-31
3,247,498 GBP2023-05-31
Current Assets
4,013,291 GBP2024-05-31
7,693,499 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-929,178 GBP2024-05-31
-4,703,521 GBP2023-05-31
Net Current Assets/Liabilities
3,084,113 GBP2024-05-31
2,989,978 GBP2023-05-31
Total Assets Less Current Liabilities
6,414,605 GBP2024-05-31
6,230,519 GBP2023-05-31
Net Assets/Liabilities
6,019,975 GBP2024-05-31
5,859,679 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
Equity
6,019,975 GBP2024-05-31
5,859,679 GBP2023-05-31
Audit Fees/Expenses
13,000 GBP2023-06-01 ~ 2024-05-31
11,800 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
462023-06-01 ~ 2024-05-31
512022-06-01 ~ 2023-05-31
Wages/Salaries
1,676,231 GBP2023-06-01 ~ 2024-05-31
1,979,501 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,492 GBP2023-06-01 ~ 2024-05-31
372,867 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,961,087 GBP2023-06-01 ~ 2024-05-31
2,582,057 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
51,678 GBP2023-06-01 ~ 2024-05-31
96,069 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,790 GBP2023-06-01 ~ 2024-05-31
47,609 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
178,000 GBP2024-05-31
178,000 GBP2023-05-31
Plant and equipment
1,058,386 GBP2024-05-31
969,077 GBP2023-05-31
Furniture and fittings
31,098 GBP2024-05-31
30,798 GBP2023-05-31
Motor vehicles
442,129 GBP2024-05-31
392,274 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,709,613 GBP2024-05-31
1,570,149 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-15,700 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-15,700 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
500,346 GBP2024-05-31
378,856 GBP2023-05-31
Furniture and fittings
27,295 GBP2024-05-31
25,676 GBP2023-05-31
Motor vehicles
323,158 GBP2024-05-31
310,314 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
904,122 GBP2024-05-31
764,609 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,560 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
121,490 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
1,619 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
26,719 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,388 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-13,875 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,875 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
124,677 GBP2024-05-31
Plant and equipment
558,040 GBP2024-05-31
590,221 GBP2023-05-31
Furniture and fittings
3,803 GBP2024-05-31
5,122 GBP2023-05-31
Motor vehicles
118,971 GBP2024-05-31
81,960 GBP2023-05-31
Land and buildings, Owned/Freehold
128,237 GBP2023-05-31
Investment Property - Fair Value Model
2,525,001 GBP2024-05-31
2,435,001 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
484,054 GBP2024-05-31
645,394 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
96,590 GBP2024-05-31
0 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
207,916 GBP2024-05-31
0 GBP2023-05-31
Other Debtors
Current
174,034 GBP2024-05-31
403,744 GBP2023-05-31
Prepayments/Accrued Income
Current
32,824 GBP2024-05-31
42,414 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
2,228,931 GBP2024-05-31
2,746,311 GBP2023-05-31
Trade Creditors/Trade Payables
Current
830,002 GBP2024-05-31
793,897 GBP2023-05-31
Amounts owed to group undertakings
Current
0 GBP2024-05-31
3,430,105 GBP2023-05-31
Corporation Tax Payable
Current
0 GBP2024-05-31
202,659 GBP2023-05-31
Other Taxation & Social Security Payable
Current
53,294 GBP2024-05-31
55,374 GBP2023-05-31
Other Creditors
Current
3,996 GBP2024-05-31
4,094 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
41,886 GBP2024-05-31
217,392 GBP2023-05-31
Creditors
Current
929,178 GBP2024-05-31
4,703,521 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,692 GBP2024-05-31
1,624 GBP2023-05-31
Between two and five year
2,462 GBP2024-05-31
3,248 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,154 GBP2024-05-31
4,872 GBP2023-05-31