Turnover/Revenue
14,854,613 GBP2022-06-01 ~ 2023-05-31
15,180,104 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-11,685,179 GBP2022-06-01 ~ 2023-05-31
-12,446,927 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
3,169,434 GBP2022-06-01 ~ 2023-05-31
2,733,177 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,706,568 GBP2022-06-01 ~ 2023-05-31
-2,137,854 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
15,604 GBP2022-06-01 ~ 2023-05-31
451 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-36,792 GBP2022-06-01 ~ 2023-05-31
-26,713 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
450,678 GBP2022-06-01 ~ 2023-05-31
581,061 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
280,708 GBP2022-06-01 ~ 2023-05-31
552,614 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
5,019,390 GBP2023-05-31
4,751,041 GBP2022-05-31
Fixed Assets
5,037,400 GBP2023-05-31
4,769,051 GBP2022-05-31
Total Inventories
193,839 GBP2023-05-31
285,791 GBP2022-05-31
Debtors
Current
1,954,107 GBP2023-05-31
2,387,544 GBP2022-05-31
Cash at bank and in hand
1,459,557 GBP2023-05-31
1,097,611 GBP2022-05-31
Current Assets
3,607,503 GBP2023-05-31
3,770,946 GBP2022-05-31
Net Current Assets/Liabilities
716,690 GBP2023-05-31
641,168 GBP2022-05-31
Total Assets Less Current Liabilities
5,754,090 GBP2023-05-31
5,410,219 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-514,190 GBP2023-05-31
-442,278 GBP2022-05-31
Net Assets/Liabilities
4,740,292 GBP2023-05-31
4,625,859 GBP2022-05-31
Equity
Called up share capital
701,000 GBP2023-05-31
701,000 GBP2022-05-31
701,000 GBP2021-05-31
Retained earnings (accumulated losses)
4,039,292 GBP2023-05-31
3,924,859 GBP2022-05-31
3,570,245 GBP2021-05-31
Equity
4,740,292 GBP2023-05-31
4,625,859 GBP2022-05-31
4,271,245 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
280,708 GBP2022-06-01 ~ 2023-05-31
552,614 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-166,275 GBP2022-06-01 ~ 2023-05-31
-198,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-166,275 GBP2022-06-01 ~ 2023-05-31
-198,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
908,309 GBP2022-06-01 ~ 2023-05-31
816,567 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
1,778,781 GBP2022-06-01 ~ 2023-05-31
1,583,994 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
163,945 GBP2022-06-01 ~ 2023-05-31
148,243 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
2,175,852 GBP2022-06-01 ~ 2023-05-31
1,896,566 GBP2021-06-01 ~ 2022-05-31
Average number of employees in administration and support functions
72022-06-01 ~ 2023-05-31
72021-06-01 ~ 2022-05-31
Average Number of Employees
612022-06-01 ~ 2023-05-31
582021-06-01 ~ 2022-05-31
Director Remuneration
51,671 GBP2022-06-01 ~ 2023-05-31
34,082 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
8,700 GBP2022-06-01 ~ 2023-05-31
9,000 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
157,526 GBP2022-06-01 ~ 2023-05-31
82,110 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
90,136 GBP2022-06-01 ~ 2023-05-31
110,402 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
502,630 GBP2023-05-31
343,752 GBP2022-05-31
Deferred Tax Liabilities
502,630 GBP2023-05-31
343,752 GBP2022-05-31
Intangible Assets - Gross Cost
Goodwill
246,800 GBP2023-05-31
246,800 GBP2022-05-31
Intangible Assets - Gross Cost
246,800 GBP2023-05-31
246,800 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
246,800 GBP2023-05-31
246,800 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
246,800 GBP2023-05-31
246,800 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,679,621 GBP2023-05-31
2,228,354 GBP2022-05-31
Tools/Equipment for furniture and fittings
177,999 GBP2023-05-31
177,999 GBP2022-05-31
Motor vehicles
1,992,183 GBP2023-05-31
1,952,065 GBP2022-05-31
Other
6,876,525 GBP2023-05-31
6,300,332 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
11,726,328 GBP2023-05-31
10,658,750 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-137,930 GBP2022-06-01 ~ 2023-05-31
Other
-14,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-151,930 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
449,963 GBP2023-05-31
332,959 GBP2022-05-31
Tools/Equipment for furniture and fittings
167,107 GBP2023-05-31
158,130 GBP2022-05-31
Motor vehicles
1,234,853 GBP2023-05-31
1,108,829 GBP2022-05-31
Other
4,855,015 GBP2023-05-31
4,307,791 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,706,938 GBP2023-05-31
5,907,709 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
117,004 GBP2022-06-01 ~ 2023-05-31
Tools/Equipment for furniture and fittings
8,977 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
221,569 GBP2022-06-01 ~ 2023-05-31
Other
560,759 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
908,309 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-95,545 GBP2022-06-01 ~ 2023-05-31
Other
-13,535 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-109,080 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
2,229,658 GBP2023-05-31
1,895,395 GBP2022-05-31
Tools/Equipment for furniture and fittings
10,892 GBP2023-05-31
19,869 GBP2022-05-31
Motor vehicles
757,330 GBP2023-05-31
843,236 GBP2022-05-31
Other
2,021,510 GBP2023-05-31
1,992,541 GBP2022-05-31
Other types of inventories not specified separately
193,839 GBP2023-05-31
285,791 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
1,803,687 GBP2023-05-31
2,276,418 GBP2022-05-31
Other Debtors
Current
1,496 GBP2023-05-31
481 GBP2022-05-31
Prepayments
Current
148,924 GBP2023-05-31
110,645 GBP2022-05-31
Cash and Cash Equivalents
1,459,557 GBP2023-05-31
1,097,611 GBP2022-05-31
Total Borrowings
Current, Amounts falling due within one year
305,588 GBP2023-05-31
332,250 GBP2022-05-31
Trade Creditors/Trade Payables
1,502,433 GBP2023-05-31
1,901,924 GBP2022-05-31
Amounts Owed to Related Parties
237,557 GBP2023-05-31
69,230 GBP2022-05-31
Taxation/Social Security Payable
52,570 GBP2023-05-31
66,419 GBP2022-05-31
Other Creditors
22,838 GBP2023-05-31
2,296 GBP2022-05-31
Total Borrowings
Non-current, Amounts falling due after one year
514,190 GBP2023-05-31
442,278 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
499,608 GBP2023-05-31
342,082 GBP2022-05-31
Number of Shares Issued (Fully Paid)
701,000 shares2023-05-31
701,000 shares2022-05-31
Nominal value of allotted share capital
701,000 GBP2022-06-01 ~ 2023-05-31
701,000 GBP2021-06-01 ~ 2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
514,190 GBP2023-05-31
442,278 GBP2022-05-31
Current
305,588 GBP2023-05-31
332,250 GBP2022-05-31
Amounts falling due within one year
337,814 GBP2023-05-31
352,492 GBP2022-05-31
Minimum gross finance lease payments owing
924,289 GBP2023-05-31
845,334 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,980 GBP2023-05-31
12,019 GBP2022-05-31
Between two and five year
5,225 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,980 GBP2023-05-31
17,244 GBP2022-05-31