Cost of Sales
-964,389 GBP2024-06-01 ~ 2025-05-31
-893,587 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-8,228,423 GBP2024-06-01 ~ 2025-05-31
-9,213,454 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
92,461 GBP2024-06-01 ~ 2025-05-31
65,040 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
1,207,918 GBP2024-06-01 ~ 2025-05-31
1,155,636 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
976,196 GBP2024-06-01 ~ 2025-05-31
760,009 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
976,196 GBP2024-06-01 ~ 2025-05-31
760,009 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Other than goodwill
23,575 GBP2025-05-31
39,292 GBP2024-05-31
Property, Plant & Equipment
746,145 GBP2025-05-31
2,392,439 GBP2024-05-31
Fixed Assets
769,720 GBP2025-05-31
2,431,731 GBP2024-05-31
Debtors
3,833,970 GBP2025-05-31
3,557,828 GBP2024-05-31
Cash at bank and in hand
2,638,891 GBP2025-05-31
2,406,713 GBP2024-05-31
Current Assets
6,486,080 GBP2025-05-31
5,982,905 GBP2024-05-31
Net Current Assets/Liabilities
4,515,205 GBP2025-05-31
3,739,816 GBP2024-05-31
Total Assets Less Current Liabilities
5,284,925 GBP2025-05-31
6,171,547 GBP2024-05-31
Creditors
Non-current
0 GBP2025-05-31
-70,331 GBP2024-05-31
Net Assets/Liabilities
5,048,524 GBP2025-05-31
5,446,489 GBP2024-05-31
Equity
Called up share capital
1,000 GBP2025-05-31
1,000 GBP2024-05-31
1,000 GBP2023-05-31
Share premium
39,600 GBP2025-05-31
39,600 GBP2024-05-31
39,600 GBP2023-05-31
Capital redemption reserve
201 GBP2025-05-31
201 GBP2024-05-31
201 GBP2023-05-31
Retained earnings (accumulated losses)
5,007,723 GBP2025-05-31
5,405,688 GBP2024-05-31
4,679,079 GBP2023-05-31
Equity
5,048,524 GBP2025-05-31
5,446,489 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
976,196 GBP2024-06-01 ~ 2025-05-31
760,009 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-33,400 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-1,374,161 GBP2024-06-01 ~ 2025-05-31
Audit Fees/Expenses
12,000 GBP2024-06-01 ~ 2025-05-31
10,000 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
2012024-06-01 ~ 2025-05-31
2732023-06-01 ~ 2024-05-31
Wages/Salaries
5,404,994 GBP2024-06-01 ~ 2025-05-31
6,524,935 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
325,818 GBP2024-06-01 ~ 2025-05-31
368,944 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
5,793,740 GBP2024-06-01 ~ 2025-05-31
6,932,454 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
495,534 GBP2024-06-01 ~ 2025-05-31
326,953 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-92,902 GBP2024-06-01 ~ 2025-05-31
-12,318 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Computer software
78,584 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
60,158 GBP2025-05-31
1,579,414 GBP2024-05-31
Land and buildings, Under hire purchased contracts or finance leases
402,494 GBP2024-05-31
Plant and equipment
2,957,861 GBP2025-05-31
2,939,215 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
3,435,957 GBP2025-05-31
4,921,123 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,387 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-29,387 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
8,371 GBP2025-05-31
192,010 GBP2024-05-31
Land and buildings, Under hire purchased contracts or finance leases
321,082 GBP2024-05-31
Plant and equipment
2,300,260 GBP2025-05-31
2,015,592 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,689,812 GBP2025-05-31
2,528,684 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
306,998 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
391,027 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-22,330 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,330 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,387,404 GBP2024-05-31
Land and buildings
81,412 GBP2024-05-31
Plant and equipment
923,623 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
1,031,656 GBP2025-05-31
1,139,079 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
2,268,675 GBP2025-05-31
1,963,670 GBP2024-05-31
Other Debtors
Current
12,146 GBP2025-05-31
12,203 GBP2024-05-31
Prepayments/Accrued Income
Current
521,493 GBP2025-05-31
442,876 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
70,526 GBP2025-05-31
61,511 GBP2024-05-31
Trade Creditors/Trade Payables
Current
543,690 GBP2025-05-31
549,200 GBP2024-05-31
Corporation Tax Payable
Current
324,649 GBP2025-05-31
407,945 GBP2024-05-31
Other Taxation & Social Security Payable
Current
522,041 GBP2025-05-31
673,177 GBP2024-05-31
Other Creditors
Current
37,180 GBP2025-05-31
24,005 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
472,789 GBP2025-05-31
527,251 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-05-31
70,331 GBP2024-05-31
Bank Borrowings
70,526 GBP2025-05-31
131,842 GBP2024-05-31
Total Borrowings
Current
70,526 GBP2025-05-31
61,511 GBP2024-05-31
Non-current
0 GBP2025-05-31
70,331 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
15,000 shares2025-05-31
15,000 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
47,500 shares2025-05-31
47,500 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
34,500 shares2025-05-31
34,500 shares2024-05-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
3,000 shares2025-05-31
3,000 shares2024-05-31
Equity
Called up share capital
1,000 GBP2025-05-31
1,000 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
214,946 GBP2025-05-31
228,439 GBP2024-05-31
Between two and five year
519,185 GBP2025-05-31
262,055 GBP2024-05-31
More than five year
106,829 GBP2025-05-31
0 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
840,960 GBP2025-05-31
490,494 GBP2024-05-31