Cost of Sales
-13,128,580 GBP2022-06-01 ~ 2023-05-31
-10,954,966 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-1,059,187 GBP2022-06-01 ~ 2023-05-31
-889,864 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-3,733,655 GBP2022-06-01 ~ 2023-05-31
-3,367,549 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,117,017 GBP2022-06-01 ~ 2023-05-31
809,025 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
2,568,973 GBP2022-06-01 ~ 2023-05-31
3,618,210 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
2,073,686 GBP2022-06-01 ~ 2023-05-31
-5,782,714 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
8,253,860 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
2,073,686 GBP2022-06-01 ~ 2023-05-31
2,471,146 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
3,594,794 GBP2023-05-31
4,581,087 GBP2022-05-31
Investment Property
19,485,937 GBP2023-05-31
1,417,176 GBP2022-05-31
Fixed Assets
23,080,731 GBP2023-05-31
5,998,263 GBP2022-05-31
Debtors
2,263,580 GBP2023-05-31
2,462,957 GBP2022-05-31
Current assets - Investments
17,850,280 GBP2023-05-31
29,666,908 GBP2022-05-31
Cash at bank and in hand
3,669,219 GBP2023-05-31
3,622,523 GBP2022-05-31
Current Assets
24,142,626 GBP2023-05-31
36,000,981 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-3,191,282 GBP2023-05-31
-9,057,859 GBP2022-05-31
Net Current Assets/Liabilities
20,951,344 GBP2023-05-31
26,943,122 GBP2022-05-31
Total Assets Less Current Liabilities
44,032,075 GBP2023-05-31
32,941,385 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-9,361,786 GBP2023-05-31
-280,916 GBP2022-05-31
Net Assets/Liabilities
33,841,186 GBP2023-05-31
31,767,500 GBP2022-05-31
Equity
Called up share capital
387,860 GBP2023-05-31
387,860 GBP2022-05-31
387,860 GBP2021-05-31
Capital redemption reserve
96,964 GBP2023-05-31
96,964 GBP2022-05-31
96,964 GBP2021-05-31
Retained earnings (accumulated losses)
33,356,362 GBP2023-05-31
31,282,676 GBP2022-05-31
18,000,440 GBP2021-05-31
Equity
33,841,186 GBP2023-05-31
31,767,500 GBP2022-05-31
Revaluation reserve
0 GBP2023-05-31
0 GBP2022-05-31
42,731,090 GBP2021-05-31
Dividends Paid
Retained earnings (accumulated losses)
-31,920,000 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
19,000 GBP2022-06-01 ~ 2023-05-31
16,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
1252022-06-01 ~ 2023-05-31
1402021-06-01 ~ 2022-05-31
Wages/Salaries
3,465,568 GBP2022-06-01 ~ 2023-05-31
3,547,316 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
4,337,276 GBP2022-06-01 ~ 2023-05-31
4,247,081 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
126,523 GBP2022-06-01 ~ 2023-05-31
162,033 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-63,866 GBP2022-06-01 ~ 2023-05-31
337,817 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,259,640 GBP2023-05-31
8,964,152 GBP2022-05-31
Furniture and fittings
907,551 GBP2023-05-31
893,623 GBP2022-05-31
Motor vehicles
868,583 GBP2023-05-31
853,988 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
9,035,774 GBP2023-05-31
10,711,763 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,750,000 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
-1,750,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,233,832 GBP2023-05-31
5,037,443 GBP2022-05-31
Furniture and fittings
703,563 GBP2023-05-31
680,898 GBP2022-05-31
Motor vehicles
503,585 GBP2023-05-31
412,335 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,440,980 GBP2023-05-31
6,130,676 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
397,220 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
22,665 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
91,250 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
511,135 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,200,831 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
-1,200,831 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
3,025,808 GBP2023-05-31
3,926,709 GBP2022-05-31
Furniture and fittings
203,988 GBP2023-05-31
212,725 GBP2022-05-31
Motor vehicles
364,998 GBP2023-05-31
441,653 GBP2022-05-31
Investment Property - Fair Value Model
19,485,937 GBP2023-05-31
1,417,177 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,049,001 GBP2023-05-31
2,305,442 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
189,056 GBP2023-05-31
0 GBP2022-05-31
Other Debtors
Current
25,523 GBP2023-05-31
97,305 GBP2022-05-31
Prepayments/Accrued Income
Current
0 GBP2023-05-31
60,210 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
2,263,580 GBP2023-05-31
2,462,957 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
494,894 GBP2023-05-31
0 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
260,800 GBP2023-05-31
324,570 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,598,070 GBP2023-05-31
1,067,577 GBP2022-05-31
Amounts owed to group undertakings
Current
2,538 GBP2023-05-31
602,538 GBP2022-05-31
Corporation Tax Payable
Current
0 GBP2023-05-31
6,367,915 GBP2022-05-31
Other Taxation & Social Security Payable
Current
291,536 GBP2023-05-31
331,623 GBP2022-05-31
Other Creditors
Current
120,622 GBP2023-05-31
108,379 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
373,173 GBP2023-05-31
255,257 GBP2022-05-31
Creditors
Current
3,191,282 GBP2023-05-31
9,057,859 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
9,341,670 GBP2023-05-31
0 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
20,116 GBP2023-05-31
280,916 GBP2022-05-31
Creditors
Non-current
9,361,786 GBP2023-05-31
280,916 GBP2022-05-31
Bank Borrowings
9,836,564 GBP2023-05-31
0 GBP2022-05-31
Total Borrowings
Current
494,894 GBP2023-05-31
0 GBP2022-05-31
Non-current
9,341,670 GBP2023-05-31
0 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
260,800 GBP2023-05-31
324,570 GBP2022-05-31
Minimum gross finance lease payments owing
280,916 GBP2023-05-31
605,486 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,723,382 GBP2023-05-31
1,145,765 GBP2022-05-31
Between two and five year
6,893,527 GBP2023-05-31
8,616,909 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,616,909 GBP2023-05-31
9,762,674 GBP2022-05-31