Cost of Sales
-21,614,073 GBP2022-06-01 ~ 2023-05-31
-19,279,005 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,291,550 GBP2022-06-01 ~ 2023-05-31
-1,592,235 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
242 GBP2022-06-01 ~ 2023-05-31
0 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,295,181 GBP2022-06-01 ~ 2023-05-31
2,064,170 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,127,216 GBP2022-06-01 ~ 2023-05-31
1,607,671 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
519,587 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
1,127,216 GBP2022-06-01 ~ 2023-05-31
2,127,258 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
2,141,867 GBP2023-05-31
4,564,194 GBP2022-05-31
Debtors
2,867,047 GBP2023-05-31
3,300,616 GBP2022-05-31
Cash at bank and in hand
2,143,852 GBP2023-05-31
5,343,452 GBP2022-05-31
Current Assets
6,376,588 GBP2023-05-31
9,858,160 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,669,865 GBP2023-05-31
-6,559,243 GBP2022-05-31
Net Current Assets/Liabilities
1,706,723 GBP2023-05-31
3,298,917 GBP2022-05-31
Total Assets Less Current Liabilities
3,848,590 GBP2023-05-31
7,863,111 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-1,541,052 GBP2023-05-31
-1,952,132 GBP2022-05-31
Net Assets/Liabilities
2,002,130 GBP2023-05-31
5,501,183 GBP2022-05-31
Equity
Called up share capital
120 GBP2023-05-31
120 GBP2022-05-31
120 GBP2021-05-31
Revaluation reserve
601,318 GBP2023-05-31
519,587 GBP2022-05-31
0 GBP2021-05-31
Retained earnings (accumulated losses)
1,400,692 GBP2023-05-31
4,981,476 GBP2022-05-31
3,833,805 GBP2021-05-31
Equity
2,002,130 GBP2023-05-31
5,501,183 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,127,216 GBP2022-06-01 ~ 2023-05-31
1,607,671 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-460,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-155,000 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
5,500 GBP2022-06-01 ~ 2023-05-31
6,500 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
682022-06-01 ~ 2023-05-31
822021-06-01 ~ 2022-05-31
Director Remuneration
76,115 GBP2022-06-01 ~ 2023-05-31
75,000 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-104,388 GBP2022-06-01 ~ 2023-05-31
215,827 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
908,804 GBP2023-05-31
3,070,197 GBP2022-05-31
Plant and equipment
1,820,565 GBP2023-05-31
1,999,819 GBP2022-05-31
Motor vehicles
392,229 GBP2023-05-31
382,194 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
3,121,598 GBP2023-05-31
5,452,210 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-236,441 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-30,400 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-2,430,148 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-05-31
0 GBP2022-05-31
Plant and equipment
763,410 GBP2023-05-31
701,642 GBP2022-05-31
Motor vehicles
216,321 GBP2023-05-31
186,374 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
979,731 GBP2023-05-31
888,016 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
186,749 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
58,968 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
245,717 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-124,981 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-29,021 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-154,002 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
908,804 GBP2023-05-31
3,070,197 GBP2022-05-31
Plant and equipment
1,057,155 GBP2023-05-31
1,298,177 GBP2022-05-31
Motor vehicles
175,908 GBP2023-05-31
195,820 GBP2022-05-31
Finished Goods/Goods for Resale
324,439 GBP2023-05-31
420,805 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,543,296 GBP2023-05-31
2,192,538 GBP2022-05-31
Prepayments/Accrued Income
Current
335,180 GBP2023-05-31
24,278 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
2,867,047 GBP2023-05-31
3,300,616 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
61,256 GBP2023-05-31
130,741 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
248,744 GBP2023-05-31
242,949 GBP2022-05-31
Other Remaining Borrowings
Current
2,205 GBP2023-05-31
72,319 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,276,538 GBP2023-05-31
3,171,414 GBP2022-05-31
Corporation Tax Payable
Current
271,162 GBP2023-05-31
227,091 GBP2022-05-31
Other Taxation & Social Security Payable
Current
98,887 GBP2023-05-31
146,450 GBP2022-05-31
Creditors
Current
4,669,865 GBP2023-05-31
6,559,243 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
193,719 GBP2023-05-31
536,505 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
399,688 GBP2023-05-31
559,594 GBP2022-05-31
Creditors
Non-current
1,541,052 GBP2023-05-31
1,952,132 GBP2022-05-31
Bank Borrowings
254,975 GBP2023-05-31
667,246 GBP2022-05-31
Total Borrowings
257,180 GBP2023-05-31
739,565 GBP2022-05-31
Current
63,461 GBP2023-05-31
203,060 GBP2022-05-31
Non-current
193,719 GBP2023-05-31
536,505 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
275,457 GBP2023-05-31
271,882 GBP2022-05-31
Minimum gross finance lease payments owing
727,542 GBP2023-05-31
897,176 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
648,432 GBP2023-05-31
802,543 GBP2022-05-31
Amounts received in advance for goods or services to be provided in the future
2,460,856 GBP2023-05-31
3,050,564 GBP2022-05-31