Cost of Sales
-9,582,285 GBP2023-06-01 ~ 2024-05-31
-13,128,580 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-734,206 GBP2023-06-01 ~ 2024-05-31
-1,059,187 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-4,084,737 GBP2023-06-01 ~ 2024-05-31
-3,733,655 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,023,988 GBP2023-06-01 ~ 2024-05-31
2,117,017 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
7,813,681 GBP2023-06-01 ~ 2024-05-31
2,568,973 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
6,147,508 GBP2023-06-01 ~ 2024-05-31
2,073,686 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
3,122,711 GBP2024-05-31
3,594,794 GBP2023-05-31
Investment Property
24,467,178 GBP2024-05-31
19,485,937 GBP2023-05-31
Fixed Assets
27,589,889 GBP2024-05-31
23,080,731 GBP2023-05-31
Debtors
1,952,423 GBP2024-05-31
2,263,580 GBP2023-05-31
Current assets - Investments
22,925,000 GBP2024-05-31
17,850,280 GBP2023-05-31
Cash at bank and in hand
891,798 GBP2024-05-31
3,669,219 GBP2023-05-31
Current Assets
26,077,495 GBP2024-05-31
24,142,626 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-3,191,282 GBP2023-05-31
Net Current Assets/Liabilities
23,300,042 GBP2024-05-31
20,951,344 GBP2023-05-31
Total Assets Less Current Liabilities
50,889,931 GBP2024-05-31
44,032,075 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-9,361,786 GBP2023-05-31
Net Assets/Liabilities
39,988,694 GBP2024-05-31
33,841,186 GBP2023-05-31
Equity
Called up share capital
387,860 GBP2024-05-31
387,860 GBP2023-05-31
387,860 GBP2022-05-31
Capital redemption reserve
96,964 GBP2024-05-31
96,964 GBP2023-05-31
96,964 GBP2022-05-31
Retained earnings (accumulated losses)
39,503,870 GBP2024-05-31
33,356,362 GBP2023-05-31
31,282,676 GBP2022-05-31
Equity
39,988,694 GBP2024-05-31
33,841,186 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
6,147,508 GBP2023-06-01 ~ 2024-05-31
2,073,686 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
20,000 GBP2023-06-01 ~ 2024-05-31
19,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1262023-06-01 ~ 2024-05-31
1252022-06-01 ~ 2023-05-31
Wages/Salaries
3,438,695 GBP2023-06-01 ~ 2024-05-31
3,465,568 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,545,873 GBP2023-06-01 ~ 2024-05-31
4,337,276 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
131,980 GBP2023-06-01 ~ 2024-05-31
126,523 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,024,013 GBP2023-06-01 ~ 2024-05-31
-63,866 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,137,473 GBP2024-05-31
7,259,640 GBP2023-05-31
Furniture and fittings
912,730 GBP2024-05-31
907,551 GBP2023-05-31
Motor vehicles
868,583 GBP2024-05-31
868,583 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
8,918,786 GBP2024-05-31
9,035,774 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-179,157 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-179,157 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,495,011 GBP2024-05-31
4,233,832 GBP2023-05-31
Furniture and fittings
724,480 GBP2024-05-31
703,563 GBP2023-05-31
Motor vehicles
576,584 GBP2024-05-31
503,585 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,796,075 GBP2024-05-31
5,440,980 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
295,219 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
20,917 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
72,999 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
389,135 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-34,040 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
0 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-34,040 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
2,642,462 GBP2024-05-31
3,025,808 GBP2023-05-31
Furniture and fittings
188,250 GBP2024-05-31
203,988 GBP2023-05-31
Motor vehicles
291,999 GBP2024-05-31
364,998 GBP2023-05-31
Investment Property - Fair Value Model
24,467,178 GBP2024-05-31
19,485,937 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,745,454 GBP2024-05-31
2,049,001 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-05-31
189,056 GBP2023-05-31
Other Debtors
Current
21,300 GBP2024-05-31
25,523 GBP2023-05-31
Prepayments/Accrued Income
Current
185,669 GBP2024-05-31
0 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
1,952,423 GBP2024-05-31
Current, Amounts falling due within one year
2,263,580 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
378,836 GBP2024-05-31
494,894 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
20,116 GBP2024-05-31
260,800 GBP2023-05-31
Trade Creditors/Trade Payables
Current
647,372 GBP2024-05-31
1,598,070 GBP2023-05-31
Amounts owed to group undertakings
Current
2,538 GBP2024-05-31
2,538 GBP2023-05-31
Corporation Tax Payable
Current
134,260 GBP2024-05-31
0 GBP2023-05-31
Other Taxation & Social Security Payable
Current
305,007 GBP2024-05-31
291,536 GBP2023-05-31
Other Creditors
Current
1,094,890 GBP2024-05-31
395,564 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
105,215 GBP2024-05-31
98,231 GBP2023-05-31
Creditors
Current
2,777,453 GBP2024-05-31
3,191,282 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
9,048,121 GBP2024-05-31
9,341,670 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-05-31
20,116 GBP2023-05-31
Creditors
Non-current
9,048,121 GBP2024-05-31
9,361,786 GBP2023-05-31
Bank Borrowings
9,426,957 GBP2024-05-31
9,836,564 GBP2023-05-31
Total Borrowings
Current
378,836 GBP2024-05-31
494,894 GBP2023-05-31
Non-current
9,048,121 GBP2024-05-31
9,341,670 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
20,116 GBP2024-05-31
260,800 GBP2023-05-31
Minimum gross finance lease payments owing
20,116 GBP2024-05-31
280,916 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,440,096 GBP2024-05-31
1,723,382 GBP2023-05-31
Between two and five year
7,661,313 GBP2024-05-31
6,893,527 GBP2023-05-31
More than five year
1,691,037 GBP2024-05-31
0 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,792,446 GBP2024-05-31
8,616,909 GBP2023-05-31