Turnover/Revenue
8,131,083 GBP2020-06-01 ~ 2021-09-29
4,745,820 GBP2019-06-01 ~ 2020-05-31
Cost of Sales
-796,117 GBP2020-06-01 ~ 2021-09-29
-748,916 GBP2019-06-01 ~ 2020-05-31
Gross Profit/Loss
7,334,966 GBP2020-06-01 ~ 2021-09-29
3,996,904 GBP2019-06-01 ~ 2020-05-31
Administrative Expenses
-4,601,263 GBP2020-06-01 ~ 2021-09-29
-3,186,168 GBP2019-06-01 ~ 2020-05-31
Operating Profit/Loss
3,403,951 GBP2020-06-01 ~ 2021-09-29
819,465 GBP2019-06-01 ~ 2020-05-31
Other Interest Receivable/Similar Income (Finance Income)
24,158 GBP2020-06-01 ~ 2021-09-29
22,177 GBP2019-06-01 ~ 2020-05-31
Profit/Loss on Ordinary Activities Before Tax
3,478,386 GBP2020-06-01 ~ 2021-09-29
841,224 GBP2019-06-01 ~ 2020-05-31
Profit/Loss
3,063,419 GBP2020-06-01 ~ 2021-09-29
870,553 GBP2019-06-01 ~ 2020-05-31
Equity
Retained earnings (accumulated losses)
3,798,381 GBP2021-09-29
1,703,030 GBP2020-05-31
965,477 GBP2019-05-31
Dividends Paid
-968,068 GBP2020-06-01 ~ 2021-09-29
Retained earnings (accumulated losses)
-133,000 GBP2019-06-01 ~ 2020-05-31
Property, Plant & Equipment
930,987 GBP2021-09-29
1,341,721 GBP2020-05-31
Investment Property
0 GBP2021-09-29
285,171 GBP2020-05-31
Fixed Assets
930,987 GBP2021-09-29
1,626,892 GBP2020-05-31
Debtors
3,538,486 GBP2021-09-29
1,146,389 GBP2020-05-31
Current assets - Investments
836 GBP2021-09-29
38,971 GBP2020-05-31
Cash at bank and in hand
740,101 GBP2021-09-29
1,303,019 GBP2020-05-31
Current Assets
4,279,423 GBP2021-09-29
2,488,379 GBP2020-05-31
Creditors
Current, Amounts falling due within one year
-1,862,194 GBP2020-05-31
Net Current Assets/Liabilities
3,057,353 GBP2021-09-29
626,185 GBP2020-05-31
Total Assets Less Current Liabilities
3,988,340 GBP2021-09-29
2,253,077 GBP2020-05-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2021-09-29
Net Assets/Liabilities
3,798,481 GBP2021-09-29
1,703,130 GBP2020-05-31
Equity
Called up share capital
100 GBP2021-09-29
100 GBP2020-05-31
Equity
3,798,481 GBP2021-09-29
1,703,130 GBP2020-05-31
Audit Fees/Expenses
13,750 GBP2020-06-01 ~ 2021-09-29
0 GBP2019-06-01 ~ 2020-05-31
Property, Plant & Equipment - Depreciation Expense
352,185 GBP2020-06-01 ~ 2021-09-29
322,367 GBP2019-06-01 ~ 2020-05-31
Average Number of Employees
772020-06-01 ~ 2021-09-29
732019-06-01 ~ 2020-05-31
Wages/Salaries
2,737,135 GBP2020-06-01 ~ 2021-09-29
1,720,850 GBP2019-06-01 ~ 2020-05-31
Social Security Costs
340,432 GBP2020-06-01 ~ 2021-09-29
144,509 GBP2019-06-01 ~ 2020-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
108,562 GBP2020-06-01 ~ 2021-09-29
68,170 GBP2019-06-01 ~ 2020-05-31
Staff Costs/Employee Benefits Expense
3,186,129 GBP2020-06-01 ~ 2021-09-29
1,933,529 GBP2019-06-01 ~ 2020-05-31
Director Remuneration
13,333 GBP2020-06-01 ~ 2021-09-29
10,000 GBP2019-06-01 ~ 2020-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,112 GBP2020-06-01 ~ 2021-09-29
-35,593 GBP2019-06-01 ~ 2020-05-31
Intangible Assets - Gross Cost
Development expenditure
181,663 GBP2020-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
181,663 GBP2020-05-31
Intangible Assets
Development expenditure
0 GBP2021-09-29
0 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,462,071 GBP2021-09-29
1,462,071 GBP2020-05-31
Plant and equipment
0 GBP2021-09-29
507,418 GBP2020-05-31
Furniture and fittings
546,325 GBP2021-09-29
547,752 GBP2020-05-31
Computers
777,109 GBP2021-09-29
699,018 GBP2020-05-31
Motor vehicles
0 GBP2021-09-29
5,704 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
2,785,505 GBP2021-09-29
3,221,963 GBP2020-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-507,418 GBP2020-06-01 ~ 2021-09-29
Furniture and fittings
-46,833 GBP2020-06-01 ~ 2021-09-29
Computers
-13,561 GBP2020-06-01 ~ 2021-09-29
Motor vehicles
-5,704 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals
-573,516 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
826,065 GBP2021-09-29
631,128 GBP2020-05-31
Plant and equipment
0 GBP2021-09-29
299,976 GBP2020-05-31
Furniture and fittings
329,531 GBP2021-09-29
279,544 GBP2020-05-31
Computers
698,922 GBP2021-09-29
665,144 GBP2020-05-31
Motor vehicles
0 GBP2021-09-29
4,450 GBP2020-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,518 GBP2021-09-29
1,880,242 GBP2020-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
194,937 GBP2020-06-01 ~ 2021-09-29
Plant and equipment
63,464 GBP2020-06-01 ~ 2021-09-29
Furniture and fittings
55,372 GBP2020-06-01 ~ 2021-09-29
Computers
38,043 GBP2020-06-01 ~ 2021-09-29
Motor vehicles
369 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
352,185 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-363,440 GBP2020-06-01 ~ 2021-09-29
Furniture and fittings
-5,385 GBP2020-06-01 ~ 2021-09-29
Computers
-4,265 GBP2020-06-01 ~ 2021-09-29
Motor vehicles
-4,819 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-377,909 GBP2020-06-01 ~ 2021-09-29
Property, Plant & Equipment
Improvements to leasehold property
636,006 GBP2021-09-29
830,943 GBP2020-05-31
Plant and equipment
0 GBP2021-09-29
207,442 GBP2020-05-31
Furniture and fittings
216,794 GBP2021-09-29
268,208 GBP2020-05-31
Computers
78,187 GBP2021-09-29
33,874 GBP2020-05-31
Motor vehicles
0 GBP2021-09-29
1,254 GBP2020-05-31
Investment Property - Fair Value Model
0 GBP2021-09-29
285,171 GBP2020-05-31
Disposals of Investment Property - Fair Value Model
-285,171 GBP2020-06-01 ~ 2021-09-29
Trade Debtors/Trade Receivables
Current
48,312 GBP2021-09-29
57,852 GBP2020-05-31
Amounts Owed by Group Undertakings
Current
3,214,065 GBP2021-09-29
625,430 GBP2020-05-31
Other Debtors
Current
68 GBP2021-09-29
317,152 GBP2020-05-31
Prepayments/Accrued Income
Current
276,041 GBP2021-09-29
145,955 GBP2020-05-31
Debtors
Amounts falling due within one year, Current
3,538,486 GBP2021-09-29
Current, Amounts falling due within one year
1,146,389 GBP2020-05-31
Bank Borrowings/Overdrafts
Current
0 GBP2021-09-29
13,211 GBP2020-05-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2021-09-29
1,829 GBP2020-05-31
Trade Creditors/Trade Payables
Current
73,523 GBP2021-09-29
100,873 GBP2020-05-31
Corporation Tax Payable
Current
388,812 GBP2021-09-29
55,479 GBP2020-05-31
Other Taxation & Social Security Payable
Current
495,490 GBP2021-09-29
556,368 GBP2020-05-31
Other Creditors
Current
73,098 GBP2021-09-29
887,702 GBP2020-05-31
Accrued Liabilities/Deferred Income
Current
191,147 GBP2021-09-29
246,732 GBP2020-05-31
Creditors
Current
1,222,070 GBP2021-09-29
1,862,194 GBP2020-05-31
Bank Borrowings
0 GBP2021-09-29
13,211 GBP2020-05-31
Total Borrowings
Current
0 GBP2021-09-29
13,211 GBP2020-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2021-09-29
1,829 GBP2020-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,000 GBP2021-09-29
180,000 GBP2020-05-31
Between two and five year
540,000 GBP2021-09-29
720,000 GBP2020-05-31
More than five year
0 GBP2021-09-29
180,000 GBP2020-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
720,000 GBP2021-09-29
1,080,000 GBP2020-05-31