Cost of Sales
-54,830,564 GBP2022-06-01 ~ 2023-05-31
-40,694,337 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-4,218,721 GBP2022-06-01 ~ 2023-05-31
-3,994,262 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-06-01 ~ 2023-05-31
266 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
434,649 GBP2022-06-01 ~ 2023-05-31
-638,488 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,263,316 GBP2022-06-01 ~ 2023-05-31
160,520 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Other
3,293 GBP2023-05-31
5,713 GBP2022-05-31
Property, Plant & Equipment
15,130,785 GBP2023-05-31
15,360,153 GBP2022-05-31
Investment Property
100,000 GBP2023-05-31
100,000 GBP2022-05-31
Fixed Assets - Investments
99,100 GBP2023-05-31
99,100 GBP2022-05-31
Fixed Assets
15,333,178 GBP2023-05-31
15,564,966 GBP2022-05-31
Debtors
6,351,258 GBP2023-05-31
6,345,366 GBP2022-05-31
Cash at bank and in hand
2,134 GBP2023-05-31
3,406 GBP2022-05-31
Current Assets
24,760,625 GBP2023-05-31
23,306,426 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-16,052,635 GBP2023-05-31
-15,445,229 GBP2022-05-31
Net Current Assets/Liabilities
8,707,990 GBP2023-05-31
7,861,197 GBP2022-05-31
Total Assets Less Current Liabilities
24,041,168 GBP2023-05-31
23,426,163 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-8,453,154 GBP2023-05-31
-9,097,465 GBP2022-05-31
Net Assets/Liabilities
15,588,014 GBP2023-05-31
14,328,698 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
100 GBP2021-05-31
Retained earnings (accumulated losses)
15,587,914 GBP2023-05-31
14,328,598 GBP2022-05-31
14,172,078 GBP2021-05-31
Equity
15,588,014 GBP2023-05-31
14,328,698 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,263,316 GBP2022-06-01 ~ 2023-05-31
160,520 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-4,000 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
15,300 GBP2022-06-01 ~ 2023-05-31
15,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
622022-06-01 ~ 2023-05-31
602021-06-01 ~ 2022-05-31
Wages/Salaries
2,010,238 GBP2022-06-01 ~ 2023-05-31
1,879,518 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,072 GBP2022-06-01 ~ 2023-05-31
33,643 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,253,270 GBP2022-06-01 ~ 2023-05-31
2,093,674 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
33,215 GBP2022-06-01 ~ 2023-05-31
32,744 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-127,321 GBP2022-06-01 ~ 2023-05-31
-63,037 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
13,119,594 GBP2023-05-31
13,173,861 GBP2022-05-31
Improvements to leasehold property
3,490 GBP2023-05-31
3,490 GBP2022-05-31
Plant and equipment
4,536,696 GBP2023-05-31
4,261,425 GBP2022-05-31
Furniture and fittings
3,208,587 GBP2023-05-31
3,201,055 GBP2022-05-31
Computers
53,821 GBP2023-05-31
51,018 GBP2022-05-31
Motor vehicles
98,858 GBP2023-05-31
90,358 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
21,021,046 GBP2023-05-31
20,781,207 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,500 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-181,593 GBP2022-06-01 ~ 2023-05-31
Computers
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-248,360 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
17,704 GBP2023-05-31
15,737 GBP2022-05-31
Improvements to leasehold property
0 GBP2023-05-31
0 GBP2022-05-31
Plant and equipment
3,498,950 GBP2023-05-31
3,153,707 GBP2022-05-31
Furniture and fittings
2,267,795 GBP2023-05-31
2,160,539 GBP2022-05-31
Computers
40,003 GBP2023-05-31
36,042 GBP2022-05-31
Motor vehicles
65,809 GBP2023-05-31
55,029 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,890,261 GBP2023-05-31
5,421,054 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,967 GBP2022-06-01 ~ 2023-05-31
Improvements to leasehold property
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
351,886 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
270,708 GBP2022-06-01 ~ 2023-05-31
Computers
3,961 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
10,780 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
639,302 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,643 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-163,452 GBP2022-06-01 ~ 2023-05-31
Computers
0 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-170,095 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
13,101,890 GBP2023-05-31
13,158,124 GBP2022-05-31
Improvements to leasehold property
3,490 GBP2023-05-31
3,490 GBP2022-05-31
Plant and equipment
1,037,746 GBP2023-05-31
1,107,718 GBP2022-05-31
Furniture and fittings
940,792 GBP2023-05-31
1,040,516 GBP2022-05-31
Computers
13,818 GBP2023-05-31
14,976 GBP2022-05-31
Motor vehicles
33,049 GBP2023-05-31
35,329 GBP2022-05-31
Investment Property - Fair Value Model
100,000 GBP2022-05-31
Amounts invested in assets
Non-current
99,100 GBP2023-05-31
99,100 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,987,274 GBP2023-05-31
2,242,132 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
700,161 GBP2023-05-31
736,834 GBP2022-05-31
Other Debtors
Current
3,197,959 GBP2023-05-31
3,029,476 GBP2022-05-31
Prepayments/Accrued Income
Current
80,785 GBP2023-05-31
79,166 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
5,966,179 GBP2023-05-31
6,087,608 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
5,463,346 GBP2023-05-31
3,039,944 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
160,424 GBP2023-05-31
132,637 GBP2022-05-31
Trade Creditors/Trade Payables
Current
8,931,117 GBP2023-05-31
11,816,017 GBP2022-05-31
Amounts owed to group undertakings
Current
100 GBP2023-05-31
100 GBP2022-05-31
Other Taxation & Social Security Payable
Current
47,253 GBP2023-05-31
47,253 GBP2022-05-31
Other Creditors
Current
1,087,487 GBP2023-05-31
103,740 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
362,908 GBP2023-05-31
305,538 GBP2022-05-31
Creditors
Current
16,052,635 GBP2023-05-31
15,445,229 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
8,391,563 GBP2023-05-31
9,066,132 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
61,591 GBP2023-05-31
31,333 GBP2022-05-31
Creditors
Non-current
8,453,154 GBP2023-05-31
9,097,465 GBP2022-05-31
Bank Borrowings
9,150,007 GBP2023-05-31
9,876,224 GBP2022-05-31
Total Borrowings
13,854,909 GBP2023-05-31
12,106,076 GBP2022-05-31
Current
5,463,346 GBP2023-05-31
3,039,944 GBP2022-05-31
Non-current
8,391,563 GBP2023-05-31
9,066,132 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
160,424 GBP2023-05-31
132,637 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,600 GBP2023-05-31
79,000 GBP2022-05-31
Between two and five year
92,800 GBP2023-05-31
162,400 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
162,400 GBP2023-05-31
241,400 GBP2022-05-31
Cash and Cash Equivalents
2,134 GBP2023-05-31
3,406 GBP2022-05-31