Cost of Sales
-909,829 GBP2022-06-01 ~ 2023-05-31
-606,327 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-9,078,313 GBP2022-06-01 ~ 2023-05-31
-6,272,694 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-06-01 ~ 2023-05-31
51 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,627,605 GBP2022-06-01 ~ 2023-05-31
857,581 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,409,063 GBP2022-06-01 ~ 2023-05-31
823,092 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
1,409,063 GBP2022-06-01 ~ 2023-05-31
823,092 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Other
55,009 GBP2023-05-31
70,726 GBP2022-05-31
Property, Plant & Equipment
2,458,414 GBP2023-05-31
2,429,308 GBP2022-05-31
Fixed Assets
2,513,423 GBP2023-05-31
2,500,034 GBP2022-05-31
Debtors
3,328,926 GBP2023-05-31
2,455,242 GBP2022-05-31
Cash at bank and in hand
1,924,102 GBP2023-05-31
841,246 GBP2022-05-31
Current Assets
5,260,045 GBP2023-05-31
3,306,764 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-2,207,218 GBP2023-05-31
-1,637,645 GBP2022-05-31
Net Current Assets/Liabilities
3,052,827 GBP2023-05-31
1,669,119 GBP2022-05-31
Total Assets Less Current Liabilities
5,566,250 GBP2023-05-31
4,169,153 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-136,483 GBP2023-05-31
-216,216 GBP2022-05-31
Net Assets/Liabilities
4,719,880 GBP2023-05-31
3,310,817 GBP2022-05-31
Equity
Called up share capital
1,000 GBP2023-05-31
1,000 GBP2022-05-31
1,000 GBP2021-05-31
Share premium
39,600 GBP2023-05-31
39,600 GBP2022-05-31
39,600 GBP2021-05-31
Capital redemption reserve
201 GBP2023-05-31
201 GBP2022-05-31
201 GBP2021-05-31
Retained earnings (accumulated losses)
4,679,079 GBP2023-05-31
3,270,016 GBP2022-05-31
Equity
4,719,880 GBP2023-05-31
3,310,817 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,409,063 GBP2022-06-01 ~ 2023-05-31
823,092 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
16,000 GBP2022-06-01 ~ 2023-05-31
10,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
3092022-06-01 ~ 2023-05-31
2132021-06-01 ~ 2022-05-31
Wages/Salaries
6,839,654 GBP2022-06-01 ~ 2023-05-31
4,490,881 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,280 GBP2022-06-01 ~ 2023-05-31
173,034 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
7,198,019 GBP2022-06-01 ~ 2023-05-31
4,703,159 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
342,661 GBP2022-06-01 ~ 2023-05-31
323,864 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,575 GBP2022-06-01 ~ 2023-05-31
34,489 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Computer software
78,584 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,579,414 GBP2023-05-31
1,579,414 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
374,507 GBP2023-05-31
374,507 GBP2022-05-31
Plant and equipment
2,644,084 GBP2023-05-31
2,255,005 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
4,598,005 GBP2023-05-31
4,208,926 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-23,595 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-23,595 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
160,422 GBP2023-05-31
128,833 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
258,934 GBP2023-05-31
202,796 GBP2022-05-31
Plant and equipment
1,720,235 GBP2023-05-31
1,447,989 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,139,591 GBP2023-05-31
1,779,618 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
31,589 GBP2022-06-01 ~ 2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
56,138 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
274,449 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
362,176 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,203 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,203 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,418,992 GBP2023-05-31
1,450,581 GBP2022-05-31
Land and buildings, Under hire purchased contracts or finance leases
115,573 GBP2023-05-31
171,711 GBP2022-05-31
Plant and equipment
923,849 GBP2023-05-31
807,016 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,210,975 GBP2023-05-31
1,094,866 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
1,693,607 GBP2023-05-31
998,028 GBP2022-05-31
Other Debtors
Current
596 GBP2023-05-31
2,425 GBP2022-05-31
Prepayments/Accrued Income
Current
423,748 GBP2023-05-31
359,923 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
3,328,926 GBP2023-05-31
2,455,242 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
78,226 GBP2023-05-31
76,194 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-05-31
24,254 GBP2022-05-31
Trade Creditors/Trade Payables
Current
607,049 GBP2023-05-31
464,279 GBP2022-05-31
Corporation Tax Payable
Current
184,967 GBP2023-05-31
0 GBP2022-05-31
Other Taxation & Social Security Payable
Current
723,934 GBP2023-05-31
588,983 GBP2022-05-31
Other Creditors
Current
92,293 GBP2023-05-31
32,224 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
520,749 GBP2023-05-31
451,711 GBP2022-05-31
Creditors
Current
2,207,218 GBP2023-05-31
1,637,645 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
136,483 GBP2023-05-31
216,216 GBP2022-05-31
Bank Borrowings
214,709 GBP2023-05-31
292,410 GBP2022-05-31
Total Borrowings
Current
78,226 GBP2023-05-31
76,194 GBP2022-05-31
Non-current
136,483 GBP2023-05-31
216,216 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-05-31
24,254 GBP2022-05-31
Amounts received in advance for goods or services to be provided in the future
428,659 GBP2023-05-31
394,467 GBP2022-05-31
Equity
Called up share capital
1,000 GBP2023-05-31
1,000 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
241,840 GBP2023-05-31
244,722 GBP2022-05-31
Between two and five year
490,494 GBP2023-05-31
726,466 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
732,334 GBP2023-05-31
971,188 GBP2022-05-31