Par Value of Share
Class 1 ordinary share
12024-06-01 ~ 2025-05-31
Turnover/Revenue
5,087,483 GBP2024-06-01 ~ 2025-05-31
4,558,223 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
2,656,659 GBP2024-06-01 ~ 2025-05-31
2,338,299 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
2,430,824 GBP2024-06-01 ~ 2025-05-31
2,219,924 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
1,879,465 GBP2024-06-01 ~ 2025-05-31
1,772,804 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
551,359 GBP2024-06-01 ~ 2025-05-31
447,120 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
82,978 GBP2024-06-01 ~ 2025-05-31
63,699 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
7,969 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
634,337 GBP2024-06-01 ~ 2025-05-31
502,850 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
143,655 GBP2024-06-01 ~ 2025-05-31
140,721 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
490,682 GBP2024-06-01 ~ 2025-05-31
362,129 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
490,682 GBP2024-06-01 ~ 2025-05-31
362,129 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
2,288 GBP2025-05-31
150,496 GBP2024-05-31
Property, Plant & Equipment
2,779,052 GBP2025-05-31
2,659,434 GBP2024-05-31
Fixed Assets
2,781,340 GBP2025-05-31
2,809,930 GBP2024-05-31
Total Inventories
155,244 GBP2025-05-31
118,530 GBP2024-05-31
Debtors
238,965 GBP2025-05-31
147,985 GBP2024-05-31
Cash at bank and in hand
3,189,062 GBP2025-05-31
2,377,153 GBP2024-05-31
Current Assets
3,583,271 GBP2025-05-31
2,643,668 GBP2024-05-31
Creditors
Current
1,140,004 GBP2025-05-31
723,212 GBP2024-05-31
Net Current Assets/Liabilities
2,443,267 GBP2025-05-31
1,920,456 GBP2024-05-31
Total Assets Less Current Liabilities
5,224,607 GBP2025-05-31
4,730,386 GBP2024-05-31
Net Assets/Liabilities
4,555,709 GBP2025-05-31
4,065,527 GBP2024-05-31
Equity
Called up share capital
1 GBP2025-05-31
1 GBP2024-05-31
1 GBP2023-05-31
Retained earnings (accumulated losses)
4,555,708 GBP2025-05-31
4,065,526 GBP2024-05-31
3,703,397 GBP2023-05-31
Equity
4,555,709 GBP2025-05-31
4,065,527 GBP2024-05-31
3,703,398 GBP2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
490,682 GBP2024-06-01 ~ 2025-05-31
362,129 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-500 GBP2024-06-01 ~ 2025-05-31
Dividends Paid
-500 GBP2024-06-01 ~ 2025-05-31
Wages/Salaries
2,387,232 GBP2024-06-01 ~ 2025-05-31
1,998,101 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
123,757 GBP2024-06-01 ~ 2025-05-31
89,123 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,999 GBP2024-06-01 ~ 2025-05-31
13,873 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,550,988 GBP2024-06-01 ~ 2025-05-31
2,101,097 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
2312024-06-01 ~ 2025-05-31
2432023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
525,281 GBP2024-06-01 ~ 2025-05-31
541,922 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
2,300 GBP2024-06-01 ~ 2025-05-31
2,100 GBP2023-06-01 ~ 2024-05-31
Current Tax for the Period
139,616 GBP2024-06-01 ~ 2025-05-31
146,932 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
158,584 GBP2024-06-01 ~ 2025-05-31
125,713 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Development expenditure
2,288 GBP2025-05-31
150,496 GBP2024-05-31
Intangible Assets
Development expenditure
2,288 GBP2025-05-31
150,496 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,529,171 GBP2025-05-31
4,062,239 GBP2024-05-31
Furniture and fittings
562,834 GBP2025-05-31
451,790 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
5,092,005 GBP2025-05-31
4,514,029 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-113,240 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-10,480 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-123,720 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,030,380 GBP2025-05-31
1,635,359 GBP2024-05-31
Furniture and fittings
282,573 GBP2025-05-31
219,236 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,312,953 GBP2025-05-31
1,854,595 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
452,513 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
72,768 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
525,281 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-57,492 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-9,431 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-66,923 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
2,498,791 GBP2025-05-31
2,426,880 GBP2024-05-31
Furniture and fittings
280,261 GBP2025-05-31
232,554 GBP2024-05-31
Merchandise
155,244 GBP2025-05-31
118,530 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
44,675 GBP2025-05-31
62,517 GBP2024-05-31
Other Debtors
Current
194,290 GBP2025-05-31
85,468 GBP2024-05-31
Debtors
Current, Amounts falling due within one year
238,965 GBP2025-05-31
147,985 GBP2024-05-31
Trade Creditors/Trade Payables
Current
355,158 GBP2025-05-31
125,537 GBP2024-05-31
Corporation Tax Payable
Current
139,616 GBP2025-05-31
146,932 GBP2024-05-31
Other Taxation & Social Security Payable
Current
212,753 GBP2025-05-31
184,041 GBP2024-05-31
Other Creditors
Current
432,477 GBP2025-05-31
266,702 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,833 GBP2025-05-31
163,667 GBP2024-05-31
Between one and five year
144,833 GBP2025-05-31
126,667 GBP2024-05-31
More than five year
5,000 GBP2024-05-31
All periods
267,666 GBP2025-05-31
295,334 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
668,898 GBP2025-05-31
664,859 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2025-05-31
Profit/Loss
Retained earnings (accumulated losses)
490,682 GBP2024-06-01 ~ 2025-05-31