Average Number of Employees
2942022-06-01 ~ 2023-08-31
2272021-06-01 ~ 2022-05-31
Turnover/Revenue
13,743,189 GBP2022-06-01 ~ 2023-08-31
9,802,631 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-4,874,951 GBP2022-06-01 ~ 2023-08-31
-3,270,070 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
8,868,238 GBP2022-06-01 ~ 2023-08-31
6,532,561 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-9,231,493 GBP2022-06-01 ~ 2023-08-31
-6,250,821 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
-363,255 GBP2022-06-01 ~ 2023-08-31
342,004 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
767 GBP2022-06-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-611,739 GBP2022-06-01 ~ 2023-08-31
50,736 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-478,027 GBP2022-06-01 ~ 2023-08-31
-61,915 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-478,027 GBP2022-06-01 ~ 2023-08-31
-61,915 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
29,210 GBP2022-05-31
Property, Plant & Equipment
6,951,978 GBP2023-08-31
3,603,193 GBP2022-05-31
Fixed Assets - Investments
475 GBP2022-05-31
Fixed Assets
6,951,978 GBP2023-08-31
3,632,878 GBP2022-05-31
Debtors
Current
9,972,344 GBP2023-08-31
1,038,169 GBP2022-05-31
Cash at bank and in hand
3,290,075 GBP2023-08-31
3,521,547 GBP2022-05-31
Current Assets
13,262,419 GBP2023-08-31
4,559,716 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-13,028,591 GBP2023-08-31
-3,314,287 GBP2022-05-31
Net Current Assets/Liabilities
233,828 GBP2023-08-31
1,245,429 GBP2022-05-31
Total Assets Less Current Liabilities
7,185,806 GBP2023-08-31
4,878,307 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-6,629,923 GBP2023-08-31
-3,600,264 GBP2022-05-31
Net Assets/Liabilities
420,253 GBP2023-08-31
994,661 GBP2022-05-31
Equity
Called up share capital
11,254 GBP2023-08-31
10,918 GBP2022-05-31
10,918 GBP2021-06-01
Share premium
150,417 GBP2023-08-31
127,105 GBP2022-05-31
127,105 GBP2021-06-01
Capital redemption reserve
248,802 GBP2023-08-31
248,802 GBP2022-05-31
248,802 GBP2021-06-01
Retained earnings (accumulated losses)
9,780 GBP2023-08-31
607,836 GBP2022-05-31
794,549 GBP2021-06-01
Equity
420,253 GBP2023-08-31
994,661 GBP2022-05-31
1,181,374 GBP2021-06-01
Retained earnings (accumulated losses), Restated amount
607,836 GBP2022-05-31
739,735 GBP2021-06-01
Restated amount
994,661 GBP2022-05-31
1,126,560 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
-478,027 GBP2022-06-01 ~ 2023-08-31
-61,915 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-120,029 GBP2022-06-01 ~ 2023-08-31
-69,984 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-120,029 GBP2022-06-01 ~ 2023-08-31
-69,984 GBP2021-06-01 ~ 2022-05-31
Issue of Equity Instruments
Called up share capital
336 GBP2022-06-01 ~ 2023-08-31
Issue of Equity Instruments
23,648 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
685,801 GBP2022-06-01 ~ 2023-08-31
308,659 GBP2021-06-01 ~ 2022-05-31
Cash and Cash Equivalents
3,289,637 GBP2023-08-31
3,521,547 GBP2022-05-31
2,908,297 GBP2021-06-01
Bank Overdrafts
-438 GBP2023-08-31
Audit Fees/Expenses
57,648 GBP2022-06-01 ~ 2023-08-31
25,955 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
7,158,950 GBP2022-06-01 ~ 2023-08-31
5,166,208 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
586,841 GBP2022-06-01 ~ 2023-08-31
414,071 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
7,840,343 GBP2022-06-01 ~ 2023-08-31
5,645,792 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
739,294 GBP2022-06-01 ~ 2023-08-31
580,031 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-133,712 GBP2022-06-01 ~ 2023-08-31
130,692 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-152,935 GBP2022-06-01 ~ 2023-08-31
19,420 GBP2021-06-01 ~ 2022-05-31
Dividends Paid on Shares
120,029 GBP2022-06-01 ~ 2023-08-31
69,984 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
1,264,277 GBP2023-08-31
1,264,277 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,264,277 GBP2023-08-31
1,235,067 GBP2022-05-31
Intangible Assets
Goodwill
29,210 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
391,449 GBP2023-08-31
222,505 GBP2022-05-31
Office equipment
1,541,194 GBP2023-08-31
967,882 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
9,292,387 GBP2023-08-31
5,257,801 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
-41,371 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
111,653 GBP2022-05-31
Office equipment
650,745 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,654,607 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
35,360 GBP2022-06-01 ~ 2023-08-31
Office equipment, Owned/Freehold
245,720 GBP2022-06-01 ~ 2023-08-31
Owned/Freehold
685,802 GBP2022-06-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
147,013 GBP2023-08-31
Office equipment
896,465 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,340,409 GBP2023-08-31
Property, Plant & Equipment
Furniture and fittings
244,436 GBP2023-08-31
110,852 GBP2022-05-31
Office equipment
644,729 GBP2023-08-31
317,137 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
9,480,254 GBP2023-08-31
523,956 GBP2022-05-31
Other Debtors
Current
135,447 GBP2023-08-31
26,392 GBP2022-05-31
Prepayments/Accrued Income
Current
356,643 GBP2023-08-31
487,821 GBP2022-05-31
Bank Overdrafts
Current
438 GBP2023-08-31
Bank Borrowings
Current
432,118 GBP2022-05-31
Trade Creditors/Trade Payables
Current
247,847 GBP2023-08-31
382,610 GBP2022-05-31
Taxation/Social Security Payable
Current
345,060 GBP2023-08-31
247,037 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
227,844 GBP2023-08-31
236,345 GBP2022-05-31
Other Creditors
Current
607,503 GBP2023-08-31
325,321 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
11,599,899 GBP2023-08-31
1,690,856 GBP2022-05-31
Creditors
Current
13,028,591 GBP2023-08-31
3,314,287 GBP2022-05-31
Bank Borrowings
Non-current
1,336,271 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
416,166 GBP2023-08-31
334,979 GBP2022-05-31
Amounts owed to group undertakings
Non-current
1,403,471 GBP2023-08-31
Other Creditors
Non-current
300,000 GBP2022-05-31
Creditors
Non-current
6,629,923 GBP2023-08-31
3,600,264 GBP2022-05-31
Bank Borrowings
Current, Amounts falling due within one year
432,118 GBP2022-05-31
Non-current, Between one and two years
440,010 GBP2022-05-31
Non-current, Between two and five year
896,261 GBP2022-05-31
Total Borrowings
1,768,389 GBP2022-05-31
Minimum gross finance lease payments owing
774,013 GBP2023-08-31
665,067 GBP2022-05-31
Net Deferred Tax Liability/Asset
-135,630 GBP2023-08-31
-269,342 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
133,712 GBP2022-06-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-470,679 GBP2023-08-31
-269,342 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,254 shares2023-08-31
10,918 shares2022-05-31
Par Value of Share
Class 1 ordinary share
1.002022-06-01 ~ 2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
550,718 GBP2023-08-31
560,305 GBP2022-05-31
Between one and five year
3,997,860 GBP2023-08-31
3,386,979 GBP2022-05-31
More than five year
5,053,856 GBP2023-08-31
6,374,265 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,602,434 GBP2023-08-31
10,321,549 GBP2022-05-31