Average Number of Employees
642024-06-01 ~ 2025-05-31
602023-06-01 ~ 2024-05-31
Turnover/Revenue
13,644,405 GBP2024-06-01 ~ 2025-05-31
13,074,458 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-7,626,565 GBP2024-06-01 ~ 2025-05-31
-9,209,189 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
6,017,840 GBP2024-06-01 ~ 2025-05-31
3,865,269 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-6,795,497 GBP2024-06-01 ~ 2025-05-31
-3,312,039 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
-777,657 GBP2024-06-01 ~ 2025-05-31
553,230 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,623 GBP2024-06-01 ~ 2025-05-31
5,353 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
-927,339 GBP2024-06-01 ~ 2025-05-31
474,531 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
-534,012 GBP2024-06-01 ~ 2025-05-31
549,295 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
4,962,312 GBP2025-05-31
3,021,780 GBP2024-05-31
Property, Plant & Equipment
4,264,235 GBP2025-05-31
3,756,934 GBP2024-05-31
Fixed Assets
9,226,547 GBP2025-05-31
6,778,714 GBP2024-05-31
Total Inventories
578,237 GBP2025-05-31
393,102 GBP2024-05-31
Debtors
Current
4,618,864 GBP2025-05-31
2,682,385 GBP2024-05-31
Cash at bank and in hand
1,044,306 GBP2025-05-31
1,029,767 GBP2024-05-31
Current Assets
6,241,407 GBP2025-05-31
4,105,254 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-7,635,564 GBP2025-05-31
-4,362,816 GBP2024-05-31
Net Current Assets/Liabilities
-1,394,157 GBP2025-05-31
-257,562 GBP2024-05-31
Total Assets Less Current Liabilities
7,832,390 GBP2025-05-31
6,521,152 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-2,262,026 GBP2024-05-31
Net Assets/Liabilities
2,749,888 GBP2025-05-31
3,373,900 GBP2024-05-31
Equity
Called up share capital
1,000 GBP2025-05-31
1,000 GBP2024-05-31
1,000 GBP2023-06-01
Retained earnings (accumulated losses)
2,748,888 GBP2025-05-31
3,372,900 GBP2024-05-31
2,913,605 GBP2023-06-01
Equity
2,749,888 GBP2025-05-31
3,373,900 GBP2024-05-31
2,914,605 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
-534,012 GBP2024-06-01 ~ 2025-05-31
549,295 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2024-06-01 ~ 2025-05-31
-90,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-90,000 GBP2024-06-01 ~ 2025-05-31
-90,000 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-534,012 GBP2024-06-01 ~ 2025-05-31
Comprehensive Income/Expense
-534,012 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-06-01 ~ 2025-05-31
Motor vehicles
202024-06-01 ~ 2025-05-31
Furniture and fittings
202024-06-01 ~ 2025-05-31
Audit Fees/Expenses
13,500 GBP2024-06-01 ~ 2025-05-31
14,000 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
2,372,637 GBP2024-06-01 ~ 2025-05-31
2,089,325 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
278,502 GBP2024-06-01 ~ 2025-05-31
235,012 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,701,231 GBP2024-06-01 ~ 2025-05-31
2,373,676 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
162,916 GBP2024-06-01 ~ 2025-05-31
122,652 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-393,327 GBP2024-06-01 ~ 2025-05-31
230,026 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
-231,835 GBP2024-06-01 ~ 2025-05-31
118,633 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
90,000 GBP2024-06-01 ~ 2025-05-31
90,000 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Development expenditure
7,381,572 GBP2025-05-31
5,150,037 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,419,260 GBP2025-05-31
2,128,257 GBP2024-05-31
Intangible Assets
Development expenditure
4,962,312 GBP2025-05-31
3,021,780 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Buildings
12,000 GBP2025-05-31
12,000 GBP2024-05-31
Plant and equipment
5,693,889 GBP2025-05-31
5,109,929 GBP2024-05-31
Furniture and fittings
242,626 GBP2025-05-31
211,326 GBP2024-05-31
Motor vehicles
189,173 GBP2025-05-31
201,014 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
6,137,688 GBP2025-05-31
5,534,269 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-921,971 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-63,018 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-984,989 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,575,081 GBP2025-05-31
1,526,315 GBP2024-05-31
Furniture and fittings
189,927 GBP2025-05-31
157,945 GBP2024-05-31
Motor vehicles
108,445 GBP2025-05-31
93,075 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,873,453 GBP2025-05-31
1,777,335 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
31,982 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
568,103 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-450,979 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-21,006 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-471,985 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Buildings
12,000 GBP2025-05-31
12,000 GBP2024-05-31
Plant and equipment
4,118,808 GBP2025-05-31
3,583,614 GBP2024-05-31
Furniture and fittings
52,699 GBP2025-05-31
53,381 GBP2024-05-31
Motor vehicles
80,728 GBP2025-05-31
107,939 GBP2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
2,383,672 GBP2025-05-31
Under hire purchased contracts or finance leases, Plant and equipment
3,033,925 GBP2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
90,932 GBP2025-05-31
104,182 GBP2024-05-31
Under hire purchased contracts or finance leases
2,474,604 GBP2025-05-31
3,138,107 GBP2024-05-31
Raw materials and consumables
578,237 GBP2025-05-31
393,102 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
315,215 GBP2025-05-31
286,961 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
610,825 GBP2025-05-31
532,092 GBP2024-05-31
Other Debtors
Current
294,596 GBP2025-05-31
1,580,608 GBP2024-05-31
Prepayments/Accrued Income
Current
3,273,265 GBP2025-05-31
282,724 GBP2024-05-31
Cash and Cash Equivalents
1,044,306 GBP2025-05-31
1,029,767 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,572,511 GBP2025-05-31
1,059,643 GBP2024-05-31
Amounts owed to group undertakings
Current
384,713 GBP2025-05-31
178,362 GBP2024-05-31
Taxation/Social Security Payable
Current
173,424 GBP2025-05-31
341,404 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
1,046,675 GBP2025-05-31
817,801 GBP2024-05-31
Other Creditors
Current
998,003 GBP2025-05-31
892,324 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
3,460,238 GBP2025-05-31
1,073,282 GBP2024-05-31
Creditors
Current
7,635,564 GBP2025-05-31
4,362,816 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
1,427,930 GBP2025-05-31
1,343,711 GBP2024-05-31
Creditors
Non-current
4,590,603 GBP2025-05-31
2,262,026 GBP2024-05-31
Minimum gross finance lease payments owing
2,476,071 GBP2025-05-31
2,161,512 GBP2024-05-31
Net Deferred Tax Liability/Asset
-491,899 GBP2025-05-31
-885,226 GBP2024-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
393,327 GBP2024-06-01 ~ 2025-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-491,899 GBP2025-05-31
-885,226 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-05-31
1,000 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,796 GBP2025-05-31
59,796 GBP2024-05-31
Between one and five year
4,983 GBP2025-05-31
64,779 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
64,779 GBP2025-05-31
124,575 GBP2024-05-31