Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
10,098,047 GBP2023-06-01 ~ 2024-05-31
21,525,049 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
8,703,898 GBP2023-06-01 ~ 2024-05-31
22,192,095 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,394,149 GBP2023-06-01 ~ 2024-05-31
-667,046 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,827,331 GBP2023-06-01 ~ 2024-05-31
2,251,348 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
-351,312 GBP2023-06-01 ~ 2024-05-31
-2,706,560 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,170 GBP2023-06-01 ~ 2024-05-31
263 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
16,012 GBP2023-06-01 ~ 2024-05-31
20,330 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-366,154 GBP2023-06-01 ~ 2024-05-31
-2,796,627 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,112,931 GBP2023-06-01 ~ 2024-05-31
-738,437 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
746,777 GBP2023-06-01 ~ 2024-05-31
-2,058,190 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
746,777 GBP2023-06-01 ~ 2024-05-31
-2,058,190 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
665,068 GBP2024-05-31
678,263 GBP2023-05-31
Investment Property
860,000 GBP2024-05-31
860,000 GBP2023-05-31
Fixed Assets
1,525,068 GBP2024-05-31
1,538,263 GBP2023-05-31
Debtors
3,178,762 GBP2024-05-31
4,088,675 GBP2023-05-31
Cash at bank and in hand
186,621 GBP2024-05-31
1,423,292 GBP2023-05-31
Current Assets
3,365,383 GBP2024-05-31
5,511,967 GBP2023-05-31
Creditors
Current
1,563,418 GBP2024-05-31
4,401,593 GBP2023-05-31
Net Current Assets/Liabilities
1,801,965 GBP2024-05-31
1,110,374 GBP2023-05-31
Total Assets Less Current Liabilities
3,327,033 GBP2024-05-31
2,648,637 GBP2023-05-31
Net Assets/Liabilities
2,876,477 GBP2024-05-31
2,129,700 GBP2023-05-31
Equity
Called up share capital
2 GBP2024-05-31
2 GBP2023-05-31
2 GBP2022-05-31
Revaluation reserve
222,697 GBP2024-05-31
222,697 GBP2023-05-31
264,361 GBP2022-05-31
Retained earnings (accumulated losses)
2,653,778 GBP2024-05-31
1,907,001 GBP2023-05-31
4,003,527 GBP2022-05-31
Equity
2,876,477 GBP2024-05-31
2,129,700 GBP2023-05-31
4,267,890 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-80,000 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
746,777 GBP2023-06-01 ~ 2024-05-31
-2,016,526 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,811,652 GBP2023-06-01 ~ 2024-05-31
2,862,941 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
233,333 GBP2023-06-01 ~ 2024-05-31
380,983 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,431 GBP2023-06-01 ~ 2024-05-31
91,023 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
2,105,416 GBP2023-06-01 ~ 2024-05-31
3,334,947 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
382023-06-01 ~ 2024-05-31
572022-06-01 ~ 2023-05-31
Director Remuneration
249,505 GBP2023-06-01 ~ 2024-05-31
318,963 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,904 GBP2023-06-01 ~ 2024-05-31
42,269 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
9,000 GBP2023-06-01 ~ 2024-05-31
8,250 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
-91,539 GBP2023-06-01 ~ 2024-05-31
-531,359 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
40,364 GBP2024-05-31
40,364 GBP2023-05-31
Motor vehicles
266,371 GBP2024-05-31
225,771 GBP2023-05-31
Computers
61,784 GBP2024-05-31
61,784 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
968,519 GBP2024-05-31
927,919 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
31,830 GBP2024-05-31
28,985 GBP2023-05-31
Motor vehicles
145,436 GBP2024-05-31
113,020 GBP2023-05-31
Computers
42,185 GBP2024-05-31
35,651 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
303,451 GBP2024-05-31
249,656 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,845 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
32,416 GBP2023-06-01 ~ 2024-05-31
Computers
6,534 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,795 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Furniture and fittings
8,534 GBP2024-05-31
11,379 GBP2023-05-31
Motor vehicles
120,935 GBP2024-05-31
112,751 GBP2023-05-31
Computers
19,599 GBP2024-05-31
26,133 GBP2023-05-31
Land and buildings, Long leasehold
528,000 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
122,611 GBP2024-05-31
135,436 GBP2023-05-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
40,600 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
45,751 GBP2024-05-31
63,870 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
17,891 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
76,860 GBP2024-05-31
Motor vehicles, Under hire purchased contracts or finance leases
71,566 GBP2023-05-31
Investment Property - Fair Value Model
860,000 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,808,953 GBP2024-05-31
2,734,545 GBP2023-05-31
Other Debtors
Current
147,975 GBP2024-05-31
201,928 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
1,112,931 GBP2024-05-31
751,857 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
234,417 GBP2023-05-31
Prepayments
Current
108,903 GBP2024-05-31
165,928 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,178,762 GBP2024-05-31
Amounts falling due within one year, Current
4,088,675 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
31,453 GBP2024-05-31
56,180 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
72,083 GBP2024-05-31
43,316 GBP2023-05-31
Trade Creditors/Trade Payables
Current
630,257 GBP2024-05-31
2,575,504 GBP2023-05-31
Amounts owed to group undertakings
Current
10,450 GBP2024-05-31
10,450 GBP2023-05-31
Other Taxation & Social Security Payable
Current
241,399 GBP2024-05-31
193,263 GBP2023-05-31
Other Creditors
Current
225,106 GBP2024-05-31
394,797 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
3,250 GBP2024-05-31
3,250 GBP2023-05-31
Accrued Liabilities
Current
258,027 GBP2024-05-31
1,032,035 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
383,270 GBP2024-05-31
414,990 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
38,950 GBP2024-05-31
75,611 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
31,453 GBP2024-05-31
Non-current, Between one and two years
383,270 GBP2024-05-31
31,453 GBP2023-05-31
Non-current, Between two and five year
383,537 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
38,950 GBP2024-05-31
75,611 GBP2023-05-31
hire purchase agreements
111,033 GBP2024-05-31
118,927 GBP2023-05-31
Bank Borrowings
Secured
414,723 GBP2024-05-31
471,170 GBP2023-05-31
Total Borrowings
Secured
525,756 GBP2024-05-31
590,097 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
28,336 GBP2024-05-31
28,336 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
746,777 GBP2023-06-01 ~ 2024-05-31