Par Value of Share
Class 1 ordinary share
12020-06-01 ~ 2021-05-31
Turnover/Revenue
11,382,349 GBP2020-06-01 ~ 2021-05-31
28,163,375 GBP2019-06-01 ~ 2020-05-31
Cost of Sales
8,208,855 GBP2020-06-01 ~ 2021-05-31
21,224,360 GBP2019-06-01 ~ 2020-05-31
Gross Profit/Loss
3,173,494 GBP2020-06-01 ~ 2021-05-31
6,939,015 GBP2019-06-01 ~ 2020-05-31
Administrative Expenses
1,626,116 GBP2020-06-01 ~ 2021-05-31
4,355,976 GBP2019-06-01 ~ 2020-05-31
Operating Profit/Loss
1,719,885 GBP2020-06-01 ~ 2021-05-31
2,620,296 GBP2019-06-01 ~ 2020-05-31
Other Interest Receivable/Similar Income (Finance Income)
2,579 GBP2020-06-01 ~ 2021-05-31
Interest Payable/Similar Charges (Finance Costs)
10,117 GBP2019-06-01 ~ 2020-05-31
Profit/Loss on Ordinary Activities Before Tax
1,722,464 GBP2020-06-01 ~ 2021-05-31
2,610,179 GBP2019-06-01 ~ 2020-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
145,905 GBP2020-06-01 ~ 2021-05-31
443,338 GBP2019-06-01 ~ 2020-05-31
Profit/Loss
1,576,559 GBP2020-06-01 ~ 2021-05-31
2,166,841 GBP2019-06-01 ~ 2020-05-31
Comprehensive Income/Expense
1,576,559 GBP2020-06-01 ~ 2021-05-31
2,166,841 GBP2019-06-01 ~ 2020-05-31
Property, Plant & Equipment
54,340 GBP2021-05-31
131,415 GBP2020-05-31
Fixed Assets - Investments
3,116,606 GBP2021-05-31
3,116,606 GBP2020-05-31
Fixed Assets
3,170,946 GBP2021-05-31
3,248,021 GBP2020-05-31
Debtors
2,599,852 GBP2021-05-31
1,124,848 GBP2020-05-31
Cash at bank and in hand
3,779,824 GBP2021-05-31
6,761,951 GBP2020-05-31
Current Assets
6,379,676 GBP2021-05-31
7,886,799 GBP2020-05-31
Creditors
Current
898,101 GBP2021-05-31
4,058,858 GBP2020-05-31
Net Current Assets/Liabilities
5,481,575 GBP2021-05-31
3,827,941 GBP2020-05-31
Total Assets Less Current Liabilities
8,652,521 GBP2021-05-31
7,075,962 GBP2020-05-31
Equity
Called up share capital
1,000 GBP2021-05-31
1,000 GBP2020-05-31
1,000 GBP2019-05-31
Retained earnings (accumulated losses)
8,651,521 GBP2021-05-31
7,074,962 GBP2020-05-31
4,908,121 GBP2019-05-31
Equity
8,652,521 GBP2021-05-31
7,075,962 GBP2020-05-31
4,909,121 GBP2019-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,576,559 GBP2020-06-01 ~ 2021-05-31
2,166,841 GBP2019-06-01 ~ 2020-05-31
Wages/Salaries
1,105,554 GBP2020-06-01 ~ 2021-05-31
2,629,471 GBP2019-06-01 ~ 2020-05-31
Social Security Costs
132,785 GBP2020-06-01 ~ 2021-05-31
319,667 GBP2019-06-01 ~ 2020-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,898 GBP2020-06-01 ~ 2021-05-31
19,416 GBP2019-06-01 ~ 2020-05-31
Staff Costs/Employee Benefits Expense
1,253,237 GBP2020-06-01 ~ 2021-05-31
2,968,554 GBP2019-06-01 ~ 2020-05-31
Average Number of Employees
192020-06-01 ~ 2021-05-31
272019-06-01 ~ 2020-05-31
Director Remuneration
316,004 GBP2020-06-01 ~ 2021-05-31
1,174,187 GBP2019-06-01 ~ 2020-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,928 GBP2020-06-01 ~ 2021-05-31
58,582 GBP2019-06-01 ~ 2020-05-31
Current Tax for the Period
164,696 GBP2020-06-01 ~ 2021-05-31
443,377 GBP2019-06-01 ~ 2020-05-31
Tax Expense/Credit at Applicable Tax Rate
327,268 GBP2020-06-01 ~ 2021-05-31
495,934 GBP2019-06-01 ~ 2020-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
151,120 GBP2021-05-31
279,362 GBP2020-05-31
Computers
87,328 GBP2021-05-31
312,408 GBP2020-05-31
Property, Plant & Equipment - Gross Cost
238,448 GBP2021-05-31
591,770 GBP2020-05-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-129,428 GBP2020-06-01 ~ 2021-05-31
Computers
-228,080 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Disposals
-357,508 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
118,347 GBP2021-05-31
216,742 GBP2020-05-31
Computers
65,761 GBP2021-05-31
243,613 GBP2020-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
184,108 GBP2021-05-31
460,355 GBP2020-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,641 GBP2020-06-01 ~ 2021-05-31
Computers
7,287 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,928 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-109,036 GBP2020-06-01 ~ 2021-05-31
Computers
-185,139 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-294,175 GBP2020-06-01 ~ 2021-05-31
Property, Plant & Equipment
Furniture and fittings
32,773 GBP2021-05-31
62,620 GBP2020-05-31
Computers
21,567 GBP2021-05-31
68,795 GBP2020-05-31
Investments in Group Undertakings
Cost valuation
100 GBP2020-05-31
Investments in Group Undertakings
100 GBP2021-05-31
100 GBP2020-05-31
Trade Debtors/Trade Receivables
Current
239,774 GBP2021-05-31
180,140 GBP2020-05-31
Amounts Owed by Group Undertakings
Current
1,392,998 GBP2021-05-31
Other Debtors
Current
207,214 GBP2021-05-31
195,744 GBP2020-05-31
Amount of corporation tax that is recoverable
Current
117,640 GBP2021-05-31
279,245 GBP2020-05-31
Debtors - Deferred Tax Asset
Current
79,117 GBP2021-05-31
60,326 GBP2020-05-31
Prepayments/Accrued Income
Current
563,109 GBP2021-05-31
409,393 GBP2020-05-31
Debtors
Current, Amounts falling due within one year
2,599,852 GBP2021-05-31
1,124,848 GBP2020-05-31
Trade Creditors/Trade Payables
Current
359,147 GBP2021-05-31
150,225 GBP2020-05-31
Amounts owed to group undertakings
Current
2,910,003 GBP2020-05-31
Other Taxation & Social Security Payable
Current
39,452 GBP2021-05-31
9,352 GBP2020-05-31
Amount of value-added tax that is payable
267,331 GBP2021-05-31
667,651 GBP2020-05-31
Other Creditors
Current
9,405 GBP2021-05-31
3,182 GBP2020-05-31
Accrued Liabilities/Deferred Income
Current
222,766 GBP2021-05-31
318,445 GBP2020-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,377 GBP2021-05-31
33,841 GBP2020-05-31
Between one and five year
26,524 GBP2021-05-31
15,732 GBP2020-05-31
All periods
51,901 GBP2021-05-31
49,573 GBP2020-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-05-31