Cost of Sales
-893,587 GBP2023-06-01 ~ 2024-05-31
-909,829 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-9,213,454 GBP2023-06-01 ~ 2024-05-31
-9,078,313 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
65,040 GBP2023-06-01 ~ 2024-05-31
0 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,155,636 GBP2023-06-01 ~ 2024-05-31
1,627,605 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
760,009 GBP2023-06-01 ~ 2024-05-31
1,409,063 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
760,009 GBP2023-06-01 ~ 2024-05-31
1,409,063 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Other
39,292 GBP2024-05-31
55,009 GBP2023-05-31
Property, Plant & Equipment
2,392,439 GBP2024-05-31
2,458,414 GBP2023-05-31
Fixed Assets
2,431,731 GBP2024-05-31
2,513,423 GBP2023-05-31
Debtors
3,557,828 GBP2024-05-31
3,328,926 GBP2023-05-31
Cash at bank and in hand
2,406,713 GBP2024-05-31
1,924,102 GBP2023-05-31
Current Assets
5,982,905 GBP2024-05-31
5,260,045 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,243,089 GBP2024-05-31
-2,207,218 GBP2023-05-31
Net Current Assets/Liabilities
3,739,816 GBP2024-05-31
3,052,827 GBP2023-05-31
Total Assets Less Current Liabilities
6,171,547 GBP2024-05-31
5,566,250 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-70,331 GBP2024-05-31
-136,483 GBP2023-05-31
Net Assets/Liabilities
5,446,489 GBP2024-05-31
4,719,880 GBP2023-05-31
Equity
Called up share capital
1,000 GBP2024-05-31
1,000 GBP2023-05-31
1,000 GBP2022-05-31
Share premium
39,600 GBP2024-05-31
39,600 GBP2023-05-31
39,600 GBP2022-05-31
Capital redemption reserve
201 GBP2024-05-31
201 GBP2023-05-31
201 GBP2022-05-31
Retained earnings (accumulated losses)
5,405,688 GBP2024-05-31
4,679,079 GBP2023-05-31
3,270,016 GBP2022-05-31
Equity
5,446,489 GBP2024-05-31
4,719,880 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
760,009 GBP2023-06-01 ~ 2024-05-31
1,409,063 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-33,400 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
10,000 GBP2023-06-01 ~ 2024-05-31
16,000 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
2732023-06-01 ~ 2024-05-31
3092022-06-01 ~ 2023-05-31
Wages/Salaries
6,524,935 GBP2023-06-01 ~ 2024-05-31
6,839,654 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
368,944 GBP2023-06-01 ~ 2024-05-31
316,280 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
6,932,454 GBP2023-06-01 ~ 2024-05-31
7,198,019 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
326,953 GBP2023-06-01 ~ 2024-05-31
342,661 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,318 GBP2023-06-01 ~ 2024-05-31
33,575 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Computer software
78,584 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,579,414 GBP2024-05-31
1,579,414 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
402,494 GBP2024-05-31
374,507 GBP2023-05-31
Plant and equipment
2,939,215 GBP2024-05-31
2,644,084 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
4,921,123 GBP2024-05-31
4,598,005 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-35,579 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-35,579 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
192,010 GBP2024-05-31
160,422 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
321,082 GBP2024-05-31
258,934 GBP2023-05-31
Plant and equipment
2,015,592 GBP2024-05-31
1,720,235 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,528,684 GBP2024-05-31
2,139,591 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
31,588 GBP2023-06-01 ~ 2024-05-31
Land and buildings, Under hire purchased contracts or finance leases
62,148 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
326,251 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
419,987 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-30,894 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,894 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,387,404 GBP2024-05-31
1,418,992 GBP2023-05-31
Land and buildings, Under hire purchased contracts or finance leases
81,412 GBP2024-05-31
115,573 GBP2023-05-31
Plant and equipment
923,623 GBP2024-05-31
923,849 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,139,079 GBP2024-05-31
1,210,975 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
1,963,670 GBP2024-05-31
1,693,607 GBP2023-05-31
Other Debtors
Current
12,203 GBP2024-05-31
596 GBP2023-05-31
Prepayments/Accrued Income
Current
442,876 GBP2024-05-31
423,748 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,557,828 GBP2024-05-31
3,328,926 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
61,511 GBP2024-05-31
78,226 GBP2023-05-31
Trade Creditors/Trade Payables
Current
549,200 GBP2024-05-31
607,049 GBP2023-05-31
Corporation Tax Payable
Current
407,945 GBP2024-05-31
184,967 GBP2023-05-31
Other Taxation & Social Security Payable
Current
673,177 GBP2024-05-31
723,934 GBP2023-05-31
Other Creditors
Current
24,005 GBP2024-05-31
92,293 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
527,251 GBP2024-05-31
520,749 GBP2023-05-31
Creditors
Current
2,243,089 GBP2024-05-31
2,207,218 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
70,331 GBP2024-05-31
136,483 GBP2023-05-31
Bank Borrowings
131,842 GBP2024-05-31
214,709 GBP2023-05-31
Total Borrowings
Current
61,511 GBP2024-05-31
78,226 GBP2023-05-31
Non-current
70,331 GBP2024-05-31
136,483 GBP2023-05-31
Equity
Called up share capital
1,000 GBP2024-05-31
1,000 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
228,439 GBP2024-05-31
241,840 GBP2023-05-31
Between two and five year
262,055 GBP2024-05-31
490,494 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
490,494 GBP2024-05-31
732,334 GBP2023-05-31