Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
3,152,877 GBP2023-06-01 ~ 2024-05-31
3,434,579 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
2,297,174 GBP2023-06-01 ~ 2024-05-31
4,120,486 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
855,703 GBP2023-06-01 ~ 2024-05-31
-685,907 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
14,556,772 GBP2023-06-01 ~ 2024-05-31
23,772,447 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
-11,012,820 GBP2023-06-01 ~ 2024-05-31
-19,786,025 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
120,973 GBP2023-06-01 ~ 2024-05-31
100,944 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-11,133,793 GBP2023-06-01 ~ 2024-05-31
-19,886,969 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,560,156 GBP2023-06-01 ~ 2024-05-31
-986,065 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
-9,573,637 GBP2023-06-01 ~ 2024-05-31
-18,900,904 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
-16,842,134 GBP2024-05-31
-7,268,497 GBP2023-05-31
987,792 GBP2022-05-31
Intangible Assets
21,774 GBP2024-05-31
20,946 GBP2023-05-31
Property, Plant & Equipment
1,277,308 GBP2024-05-31
9,635,288 GBP2023-05-31
Fixed Assets - Investments
2 GBP2024-05-31
2 GBP2023-05-31
Fixed Assets
1,299,084 GBP2024-05-31
9,656,236 GBP2023-05-31
Total Inventories
624,443 GBP2024-05-31
705,503 GBP2023-05-31
Debtors
704,296 GBP2024-05-31
5,679,319 GBP2023-05-31
Cash at bank and in hand
490,533 GBP2024-05-31
1,143,390 GBP2023-05-31
Current Assets
1,819,272 GBP2024-05-31
7,528,212 GBP2023-05-31
Creditors
Current
19,960,390 GBP2024-05-31
22,856,353 GBP2023-05-31
Net Current Assets/Liabilities
-18,141,118 GBP2024-05-31
-15,328,141 GBP2023-05-31
Total Assets Less Current Liabilities
-16,842,034 GBP2024-05-31
-5,671,905 GBP2023-05-31
Creditors
Non-current
-29,628 GBP2023-05-31
Net Assets/Liabilities
-16,842,034 GBP2024-05-31
-7,268,397 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
Equity
-16,842,034 GBP2024-05-31
-7,268,397 GBP2023-05-31
Wages/Salaries
1,823,690 GBP2023-06-01 ~ 2024-05-31
3,573,680 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
210,613 GBP2023-06-01 ~ 2024-05-31
364,912 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,651 GBP2023-06-01 ~ 2024-05-31
77,332 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
2,087,954 GBP2023-06-01 ~ 2024-05-31
4,015,924 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
442023-06-01 ~ 2024-05-31
1002022-06-01 ~ 2023-05-31
Director Remuneration
102,919 GBP2023-06-01 ~ 2024-05-31
81,396 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,379,735 GBP2023-06-01 ~ 2024-05-31
7,960,991 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
71,160 GBP2023-06-01 ~ 2024-05-31
167,120 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
-100,310 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
-2,115,421 GBP2023-06-01 ~ 2024-05-31
-3,977,990 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
149,110 GBP2024-05-31
144,941 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
127,336 GBP2024-05-31
123,995 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,341 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
21,774 GBP2024-05-31
20,946 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
549,504 GBP2024-05-31
549,504 GBP2023-05-31
Plant and equipment
9,773,424 GBP2024-05-31
22,964,414 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-13,206,321 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
978,994 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,412,357 GBP2024-05-31
14,264,279 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,663 GBP2023-06-01 ~ 2024-05-31
Land and buildings, Short leasehold
5,864 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
3,302,344 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,159,927 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
3,663 GBP2024-05-31
Land and buildings, Short leasehold
808,949 GBP2024-05-31
Property, Plant & Equipment
Land and buildings
545,841 GBP2024-05-31
549,504 GBP2023-05-31
Land and buildings, Short leasehold
170,045 GBP2024-05-31
Plant and equipment
361,067 GBP2024-05-31
8,700,135 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,623,722 GBP2024-05-31
1,760,967 GBP2023-05-31
Motor vehicles
80,125 GBP2024-05-31
192,191 GBP2023-05-31
Computers
262,071 GBP2024-05-31
252,860 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
13,267,840 GBP2024-05-31
26,698,930 GBP2023-05-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-156,743 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-112,066 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-13,475,130 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,554,378 GBP2024-05-31
1,590,686 GBP2023-05-31
Motor vehicles
53,704 GBP2024-05-31
105,389 GBP2023-05-31
Computers
157,481 GBP2024-05-31
124,294 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,990,532 GBP2024-05-31
17,063,642 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
25,883 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
8,794 GBP2023-06-01 ~ 2024-05-31
Computers
33,187 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,379,735 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-132,421 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-60,479 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,352,827 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
69,344 GBP2024-05-31
170,281 GBP2023-05-31
Motor vehicles
26,421 GBP2024-05-31
86,802 GBP2023-05-31
Computers
104,590 GBP2024-05-31
128,566 GBP2023-05-31
Investments in Group Undertakings
Cost valuation
2 GBP2023-05-31
Investments in Group Undertakings
2 GBP2024-05-31
2 GBP2023-05-31
Merchandise
624,443 GBP2024-05-31
705,503 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
458,276 GBP2024-05-31
666,882 GBP2023-05-31
Other Debtors
Current
19,724 GBP2024-05-31
180,720 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
4,486,275 GBP2023-05-31
Prepayments
Current
226,296 GBP2024-05-31
345,442 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
704,296 GBP2024-05-31
5,679,319 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
5,658 GBP2023-05-31
Trade Creditors/Trade Payables
Current
882,988 GBP2024-05-31
1,236,056 GBP2023-05-31
Corporation Tax Payable
Current
1,189,668 GBP2024-05-31
Other Taxation & Social Security Payable
Current
52,533 GBP2024-05-31
103,170 GBP2023-05-31
Other Creditors
Current
29,296 GBP2024-05-31
34,605 GBP2023-05-31
Accrued Liabilities
Current
193,452 GBP2024-05-31
284,128 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,566,864 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
-9,573,637 GBP2023-06-01 ~ 2024-05-31