Cost of Sales
-9,132,949 GBP2024-06-01 ~ 2025-05-31
-9,582,285 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
-645,881 GBP2024-06-01 ~ 2025-05-31
-667,691 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-3,900,486 GBP2024-06-01 ~ 2025-05-31
-4,151,253 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,471,770 GBP2024-06-01 ~ 2025-05-31
2,008,860 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
1,269,248 GBP2024-06-01 ~ 2025-05-31
7,813,681 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
800,724 GBP2024-06-01 ~ 2025-05-31
6,147,508 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
2,786,788 GBP2025-05-31
3,122,711 GBP2024-05-31
Investment Property
580,000 GBP2025-05-31
24,467,178 GBP2024-05-31
Fixed Assets
3,366,788 GBP2025-05-31
27,589,889 GBP2024-05-31
Debtors
1,733,605 GBP2025-05-31
1,952,423 GBP2024-05-31
Current assets - Investments
22,925,000 GBP2025-05-31
22,925,000 GBP2024-05-31
Cash at bank and in hand
15,107,575 GBP2025-05-31
891,798 GBP2024-05-31
Current Assets
40,045,244 GBP2025-05-31
26,077,495 GBP2024-05-31
Creditors
Amounts falling due within one year
-2,060,313 GBP2025-05-31
-2,777,453 GBP2024-05-31
Net Current Assets/Liabilities
37,984,931 GBP2025-05-31
23,300,042 GBP2024-05-31
Total Assets Less Current Liabilities
41,351,719 GBP2025-05-31
50,889,931 GBP2024-05-31
Creditors
Amounts falling due after one year
0 GBP2025-05-31
-9,048,121 GBP2024-05-31
Net Assets/Liabilities
40,789,418 GBP2025-05-31
39,988,694 GBP2024-05-31
Equity
Called up share capital
387,860 GBP2025-05-31
387,860 GBP2024-05-31
387,860 GBP2023-05-31
Capital redemption reserve
96,964 GBP2025-05-31
96,964 GBP2024-05-31
96,964 GBP2023-05-31
Retained earnings (accumulated losses)
40,304,594 GBP2025-05-31
39,503,870 GBP2024-05-31
33,356,362 GBP2023-05-31
Equity
40,789,418 GBP2025-05-31
39,988,694 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
800,724 GBP2024-06-01 ~ 2025-05-31
6,147,508 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
21,000 GBP2024-06-01 ~ 2025-05-31
20,000 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
1202024-06-01 ~ 2025-05-31
1262023-06-01 ~ 2024-05-31
Wages/Salaries
3,496,830 GBP2024-06-01 ~ 2025-05-31
3,438,695 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
487,247 GBP2024-06-01 ~ 2025-05-31
764,863 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
4,353,435 GBP2024-06-01 ~ 2025-05-31
4,545,873 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
127,437 GBP2024-06-01 ~ 2025-05-31
131,980 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,290,815 GBP2024-06-01 ~ 2025-05-31
1,024,013 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,162,977 GBP2025-05-31
7,137,473 GBP2024-05-31
Furniture and fittings
919,750 GBP2025-05-31
912,730 GBP2024-05-31
Motor vehicles
796,183 GBP2025-05-31
868,583 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
8,878,910 GBP2025-05-31
8,918,786 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-72,400 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-72,400 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,761,808 GBP2025-05-31
4,495,011 GBP2024-05-31
Furniture and fittings
744,007 GBP2025-05-31
724,480 GBP2024-05-31
Motor vehicles
586,307 GBP2025-05-31
576,584 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,092,122 GBP2025-05-31
5,796,075 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
266,797 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
19,527 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
52,469 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
338,793 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
0 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-42,746 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,746 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
2,401,169 GBP2025-05-31
2,642,462 GBP2024-05-31
Furniture and fittings
175,743 GBP2025-05-31
188,250 GBP2024-05-31
Motor vehicles
209,876 GBP2025-05-31
291,999 GBP2024-05-31
Investment Property - Fair Value Model
580,000 GBP2025-05-31
24,467,177 GBP2024-05-31
Disposals of Investment Property - Fair Value Model
-23,050,000 GBP2024-06-01 ~ 2025-05-31
Trade Debtors/Trade Receivables
Current
1,414,404 GBP2025-05-31
1,745,454 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
141,211 GBP2025-05-31
0 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
12,680 GBP2025-05-31
0 GBP2024-05-31
Other Debtors
Current
21,300 GBP2025-05-31
21,300 GBP2024-05-31
Prepayments/Accrued Income
Current
144,010 GBP2025-05-31
185,669 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
0 GBP2025-05-31
378,836 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2025-05-31
20,116 GBP2024-05-31
Trade Creditors/Trade Payables
Current
803,356 GBP2025-05-31
647,372 GBP2024-05-31
Amounts owed to group undertakings
Current
0 GBP2025-05-31
2,538 GBP2024-05-31
Corporation Tax Payable
Current
0 GBP2025-05-31
134,260 GBP2024-05-31
Other Taxation & Social Security Payable
Current
245,293 GBP2025-05-31
305,007 GBP2024-05-31
Other Creditors
Current
969,830 GBP2025-05-31
1,094,890 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
36,500 GBP2025-05-31
105,215 GBP2024-05-31
Creditors
Current
2,060,313 GBP2025-05-31
2,777,453 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-05-31
9,048,121 GBP2024-05-31
Bank Borrowings
0 GBP2025-05-31
9,426,957 GBP2024-05-31
Total Borrowings
Current
0 GBP2025-05-31
378,836 GBP2024-05-31
Non-current
0 GBP2025-05-31
9,048,121 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2025-05-31
20,116 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
387,860 shares2025-05-31
387,860 shares2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,469,111 GBP2025-05-31
Between two and five year
7,939,947 GBP2025-05-31
More than five year
0 GBP2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,409,058 GBP2025-05-31
10,792,446 GBP2024-05-31