Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-05-31
Turnover/Revenue
21,525,049 GBP2022-06-01 ~ 2023-05-31
19,899,382 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
22,192,095 GBP2022-06-01 ~ 2023-05-31
17,565,014 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
-667,046 GBP2022-06-01 ~ 2023-05-31
2,334,368 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
2,251,348 GBP2022-06-01 ~ 2023-05-31
2,399,217 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-2,706,560 GBP2022-06-01 ~ 2023-05-31
51,211 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
263 GBP2022-06-01 ~ 2023-05-31
174 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
20,330 GBP2022-06-01 ~ 2023-05-31
20,000 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-2,796,627 GBP2022-06-01 ~ 2023-05-31
31,385 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-738,437 GBP2022-06-01 ~ 2023-05-31
-566,847 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-2,058,190 GBP2022-06-01 ~ 2023-05-31
598,232 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-2,058,190 GBP2022-06-01 ~ 2023-05-31
598,232 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
678,263 GBP2023-05-31
775,630 GBP2022-05-31
Investment Property
860,000 GBP2023-05-31
930,000 GBP2022-05-31
Fixed Assets
1,538,263 GBP2023-05-31
1,705,630 GBP2022-05-31
Debtors
4,088,675 GBP2023-05-31
5,905,348 GBP2022-05-31
Cash at bank and in hand
1,423,292 GBP2023-05-31
1,649,399 GBP2022-05-31
Current Assets
5,511,967 GBP2023-05-31
7,554,747 GBP2022-05-31
Creditors
Current
4,401,593 GBP2023-05-31
4,399,629 GBP2022-05-31
Net Current Assets/Liabilities
1,110,374 GBP2023-05-31
3,155,118 GBP2022-05-31
Total Assets Less Current Liabilities
2,648,637 GBP2023-05-31
4,860,748 GBP2022-05-31
Net Assets/Liabilities
2,129,700 GBP2023-05-31
4,267,890 GBP2022-05-31
Equity
Called up share capital
2 GBP2023-05-31
2 GBP2022-05-31
Revaluation reserve
222,697 GBP2023-05-31
264,361 GBP2022-05-31
Retained earnings (accumulated losses)
1,907,001 GBP2023-05-31
4,003,527 GBP2022-05-31
Equity
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
-480,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-80,000 GBP2022-06-01 ~ 2023-05-31
-480,000 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,016,526 GBP2022-06-01 ~ 2023-05-31
598,232 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
2,862,941 GBP2022-06-01 ~ 2023-05-31
2,771,682 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
380,983 GBP2022-06-01 ~ 2023-05-31
314,851 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,023 GBP2022-06-01 ~ 2023-05-31
86,103 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
3,334,947 GBP2022-06-01 ~ 2023-05-31
3,172,636 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
572022-06-01 ~ 2023-05-31
582021-06-01 ~ 2022-05-31
Director Remuneration
318,963 GBP2022-06-01 ~ 2023-05-31
80,813 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,269 GBP2022-06-01 ~ 2023-05-31
48,694 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
8,250 GBP2022-06-01 ~ 2023-05-31
8,000 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-531,359 GBP2022-06-01 ~ 2023-05-31
5,963 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
40,364 GBP2023-05-31
40,364 GBP2022-05-31
Motor vehicles
225,771 GBP2023-05-31
333,950 GBP2022-05-31
Computers
61,784 GBP2023-05-31
137,329 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
927,919 GBP2023-05-31
1,111,643 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-138,479 GBP2022-06-01 ~ 2023-05-31
Computers
-75,545 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-214,024 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
28,985 GBP2023-05-31
25,245 GBP2022-05-31
Motor vehicles
113,020 GBP2023-05-31
171,396 GBP2022-05-31
Computers
35,651 GBP2023-05-31
79,372 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
249,656 GBP2023-05-31
336,013 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,740 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
42,384 GBP2022-06-01 ~ 2023-05-31
Computers
14,489 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,613 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-100,760 GBP2022-06-01 ~ 2023-05-31
Computers
-58,210 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-158,970 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Furniture and fittings
11,379 GBP2023-05-31
15,119 GBP2022-05-31
Motor vehicles
112,751 GBP2023-05-31
162,554 GBP2022-05-31
Computers
26,133 GBP2023-05-31
57,957 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
30,344 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
71,566 GBP2023-05-31
121,373 GBP2022-05-31
Investment Property - Fair Value Model
860,000 GBP2023-05-31
930,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,734,545 GBP2023-05-31
4,818,000 GBP2022-05-31
Other Debtors
Current
201,928 GBP2023-05-31
204,203 GBP2022-05-31
Amounts owed by directors
175,201 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
751,857 GBP2023-05-31
321,836 GBP2022-05-31
Amount of value-added tax that is recoverable
Current
234,417 GBP2023-05-31
259,644 GBP2022-05-31
Prepayments
Current
165,928 GBP2023-05-31
126,464 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
4,088,675 GBP2023-05-31
5,905,348 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
56,180 GBP2023-05-31
49,926 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
43,316 GBP2023-05-31
53,286 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,575,504 GBP2023-05-31
3,225,034 GBP2022-05-31
Amounts owed to group undertakings
Current
10,450 GBP2023-05-31
10,450 GBP2022-05-31
Other Taxation & Social Security Payable
Current
193,263 GBP2023-05-31
224,885 GBP2022-05-31
Other Creditors
Current
394,797 GBP2023-05-31
200,445 GBP2022-05-31
Amounts owed to directors
92,798 GBP2023-05-31
4,307 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
3,250 GBP2023-05-31
7,583 GBP2022-05-31
Accrued Liabilities
Current
1,032,035 GBP2023-05-31
623,713 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
414,990 GBP2023-05-31
511,036 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
75,611 GBP2023-05-31
61,443 GBP2022-05-31
Bank Borrowings
Current, Amounts falling due within one year
56,180 GBP2023-05-31
49,926 GBP2022-05-31
Non-current, Between two and five year
414,990 GBP2023-05-31
511,036 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
75,611 GBP2023-05-31
61,443 GBP2022-05-31
hire purchase agreements
118,927 GBP2023-05-31
114,729 GBP2022-05-31
Bank Borrowings
Secured
471,170 GBP2023-05-31
560,962 GBP2022-05-31
Total Borrowings
Secured
590,097 GBP2023-05-31
675,691 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
28,336 GBP2023-05-31
20,379 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
-2,058,190 GBP2022-06-01 ~ 2023-05-31