Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
4,558,223 GBP2023-06-01 ~ 2024-05-31
3,993,575 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
2,338,299 GBP2023-06-01 ~ 2024-05-31
2,216,089 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
2,219,924 GBP2023-06-01 ~ 2024-05-31
1,777,486 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,772,804 GBP2023-06-01 ~ 2024-05-31
1,509,126 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
447,120 GBP2023-06-01 ~ 2024-05-31
268,360 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
63,699 GBP2023-06-01 ~ 2024-05-31
18,617 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
7,969 GBP2023-06-01 ~ 2024-05-31
23,372 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
502,850 GBP2023-06-01 ~ 2024-05-31
263,605 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
140,721 GBP2023-06-01 ~ 2024-05-31
197,291 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
362,129 GBP2023-06-01 ~ 2024-05-31
66,314 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
362,129 GBP2023-06-01 ~ 2024-05-31
66,314 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
150,496 GBP2024-05-31
133,401 GBP2023-05-31
Property, Plant & Equipment
2,659,434 GBP2024-05-31
2,693,707 GBP2023-05-31
Fixed Assets
2,809,930 GBP2024-05-31
2,827,108 GBP2023-05-31
Total Inventories
118,530 GBP2024-05-31
147,286 GBP2023-05-31
Debtors
147,985 GBP2024-05-31
92,439 GBP2023-05-31
Cash at bank and in hand
2,377,153 GBP2024-05-31
2,520,787 GBP2023-05-31
Current Assets
2,643,668 GBP2024-05-31
2,760,512 GBP2023-05-31
Creditors
Current
723,212 GBP2024-05-31
1,064,731 GBP2023-05-31
Net Current Assets/Liabilities
1,920,456 GBP2024-05-31
1,695,781 GBP2023-05-31
Total Assets Less Current Liabilities
4,730,386 GBP2024-05-31
4,522,889 GBP2023-05-31
Creditors
Non-current
-148,421 GBP2023-05-31
Net Assets/Liabilities
4,065,527 GBP2024-05-31
3,703,398 GBP2023-05-31
Equity
Called up share capital
1 GBP2024-05-31
1 GBP2023-05-31
1 GBP2022-05-31
Retained earnings (accumulated losses)
4,065,526 GBP2024-05-31
3,703,397 GBP2023-05-31
3,637,083 GBP2022-05-31
Equity
4,065,527 GBP2024-05-31
3,703,398 GBP2023-05-31
3,637,084 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
362,129 GBP2023-06-01 ~ 2024-05-31
66,314 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,998,101 GBP2023-06-01 ~ 2024-05-31
1,716,665 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
89,123 GBP2023-06-01 ~ 2024-05-31
70,944 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,873 GBP2023-06-01 ~ 2024-05-31
12,781 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
2,101,097 GBP2023-06-01 ~ 2024-05-31
1,800,390 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
2432023-06-01 ~ 2024-05-31
2202022-06-01 ~ 2023-05-31
Director Remuneration
118,952 GBP2023-06-01 ~ 2024-05-31
37,921 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
541,922 GBP2023-06-01 ~ 2024-05-31
572,855 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
2,100 GBP2023-06-01 ~ 2024-05-31
2,100 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
146,932 GBP2023-06-01 ~ 2024-05-31
49,706 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
125,713 GBP2023-06-01 ~ 2024-05-31
52,721 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Development expenditure
150,496 GBP2024-05-31
133,401 GBP2023-05-31
Intangible Assets
Development expenditure
150,496 GBP2024-05-31
133,401 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,062,239 GBP2024-05-31
4,004,543 GBP2023-05-31
Furniture and fittings
451,790 GBP2024-05-31
390,587 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
4,514,029 GBP2024-05-31
4,395,130 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-646,605 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-646,605 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,635,359 GBP2024-05-31
1,548,502 GBP2023-05-31
Furniture and fittings
219,236 GBP2024-05-31
152,921 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,595 GBP2024-05-31
1,701,423 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
475,607 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
66,315 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
541,922 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-388,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-388,750 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
2,426,880 GBP2024-05-31
2,456,041 GBP2023-05-31
Furniture and fittings
232,554 GBP2024-05-31
237,666 GBP2023-05-31
Merchandise
118,530 GBP2024-05-31
147,286 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
62,517 GBP2024-05-31
55,330 GBP2023-05-31
Other Debtors
Current
85,468 GBP2024-05-31
37,109 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
147,985 GBP2024-05-31
92,439 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
347,746 GBP2023-05-31
Trade Creditors/Trade Payables
Current
125,537 GBP2024-05-31
249,859 GBP2023-05-31
Corporation Tax Payable
Current
146,932 GBP2024-05-31
49,706 GBP2023-05-31
Other Taxation & Social Security Payable
Current
184,041 GBP2024-05-31
137,215 GBP2023-05-31
Other Creditors
Current
266,702 GBP2024-05-31
280,205 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
148,421 GBP2023-05-31
hire purchase agreements
496,167 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
163,667 GBP2024-05-31
127,000 GBP2023-05-31
Between one and five year
126,667 GBP2024-05-31
98,667 GBP2023-05-31
More than five year
5,000 GBP2024-05-31
5,000 GBP2023-05-31
All periods
295,334 GBP2024-05-31
230,667 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
664,859 GBP2024-05-31
671,070 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
362,129 GBP2023-06-01 ~ 2024-05-31