Par Value of Share
Class 1 ordinary share
02023-06-01 ~ 2024-05-31
Class 2 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
5,117,764 GBP2023-06-01 ~ 2024-05-31
4,596,401 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
755,138 GBP2023-06-01 ~ 2024-05-31
756,288 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
4,362,626 GBP2023-06-01 ~ 2024-05-31
3,840,113 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
3,317,091 GBP2023-06-01 ~ 2024-05-31
2,962,637 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,078,636 GBP2023-06-01 ~ 2024-05-31
910,953 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
875 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
246,150 GBP2023-06-01 ~ 2024-05-31
81,153 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
832,486 GBP2023-06-01 ~ 2024-05-31
830,675 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
231,294 GBP2023-06-01 ~ 2024-05-31
189,171 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
601,192 GBP2023-06-01 ~ 2024-05-31
641,504 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
601,192 GBP2023-06-01 ~ 2024-05-31
641,504 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
9,931,066 GBP2024-05-31
9,905,119 GBP2023-05-31
Fixed Assets
9,931,066 GBP2024-05-31
9,905,119 GBP2023-05-31
Total Inventories
31,469 GBP2024-05-31
35,076 GBP2023-05-31
Debtors
3,732,853 GBP2024-05-31
3,728,609 GBP2023-05-31
Cash at bank and in hand
496,943 GBP2024-05-31
850,718 GBP2023-05-31
Current Assets
4,261,265 GBP2024-05-31
4,614,403 GBP2023-05-31
Creditors
Current
1,711,380 GBP2024-05-31
1,420,263 GBP2023-05-31
Net Current Assets/Liabilities
2,549,885 GBP2024-05-31
3,194,140 GBP2023-05-31
Total Assets Less Current Liabilities
12,480,951 GBP2024-05-31
13,099,259 GBP2023-05-31
Creditors
Non-current
-1,975,000 GBP2024-05-31
-3,208,334 GBP2023-05-31
Net Assets/Liabilities
10,093,871 GBP2024-05-31
9,492,679 GBP2023-05-31
Equity
Called up share capital
1,361,865 GBP2024-05-31
1,361,865 GBP2023-05-31
1,361,865 GBP2022-05-31
Share premium
2,443,745 GBP2024-05-31
2,443,745 GBP2023-05-31
2,443,745 GBP2022-05-31
Retained earnings (accumulated losses)
6,288,261 GBP2024-05-31
5,687,069 GBP2023-05-31
5,045,565 GBP2022-05-31
Equity
10,093,871 GBP2024-05-31
9,492,679 GBP2023-05-31
8,851,175 GBP2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
601,192 GBP2023-06-01 ~ 2024-05-31
641,504 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
1,858,585 GBP2023-06-01 ~ 2024-05-31
1,746,799 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
127,555 GBP2023-06-01 ~ 2024-05-31
112,461 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,986,140 GBP2023-06-01 ~ 2024-05-31
1,859,260 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
992023-06-01 ~ 2024-05-31
962022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
392,785 GBP2023-06-01 ~ 2024-05-31
380,377 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
6,800 GBP2023-06-01 ~ 2024-05-31
6,500 GBP2022-06-01 ~ 2023-05-31
Current Tax for the Period
216,744 GBP2023-06-01 ~ 2024-05-31
111,747 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
208,122 GBP2023-06-01 ~ 2024-05-31
166,135 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Net goodwill
101,543 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
101,543 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,521,513 GBP2024-05-31
9,521,513 GBP2023-05-31
Furniture and fittings
3,064,428 GBP2024-05-31
2,803,719 GBP2023-05-31
Motor vehicles
18,859 GBP2023-05-31
Computers
59,915 GBP2024-05-31
66,047 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
12,645,856 GBP2024-05-31
12,410,138 GBP2023-05-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-156,244 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-18,859 GBP2023-06-01 ~ 2024-05-31
Computers
-10,801 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-185,904 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,227,018 GBP2024-05-31
1,131,803 GBP2023-05-31
Furniture and fittings
1,436,954 GBP2024-05-31
1,296,852 GBP2023-05-31
Motor vehicles
18,859 GBP2023-05-31
Computers
50,818 GBP2024-05-31
57,505 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,714,790 GBP2024-05-31
2,505,019 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
95,215 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
293,555 GBP2023-06-01 ~ 2024-05-31
Computers
4,015 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
392,785 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-153,453 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-18,859 GBP2023-06-01 ~ 2024-05-31
Computers
-10,702 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-183,014 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings
8,294,495 GBP2024-05-31
8,389,710 GBP2023-05-31
Furniture and fittings
1,627,474 GBP2024-05-31
1,506,867 GBP2023-05-31
Computers
9,097 GBP2024-05-31
8,542 GBP2023-05-31
Merchandise
31,469 GBP2024-05-31
35,076 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
56,579 GBP2024-05-31
102,332 GBP2023-05-31
Prepayments
Current
171,654 GBP2024-05-31
72,996 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
3,732,853 GBP2024-05-31
3,728,609 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
233,333 GBP2024-05-31
233,333 GBP2023-05-31
Trade Creditors/Trade Payables
Current
330,439 GBP2024-05-31
220,717 GBP2023-05-31
Corporation Tax Payable
Current
216,744 GBP2024-05-31
110,975 GBP2023-05-31
Other Taxation & Social Security Payable
Current
206,594 GBP2024-05-31
187,072 GBP2023-05-31
Other Creditors
Current
192,257 GBP2024-05-31
210,077 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
207,976 GBP2024-05-31
181,713 GBP2023-05-31
Accrued Liabilities
Current
194,433 GBP2024-05-31
227,938 GBP2023-05-31
Bank Borrowings/Overdrafts
Non-current
1,975,000 GBP2024-05-31
3,208,334 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
233,333 GBP2024-05-31
233,333 GBP2023-05-31
Non-current, Between one and two years
233,333 GBP2024-05-31
233,333 GBP2023-05-31
Non-current, Between two and five year
1,741,667 GBP2024-05-31
2,975,001 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,768 GBP2024-05-31
3,997 GBP2023-05-31
Between one and five year
5,175 GBP2024-05-31
333 GBP2023-05-31
All periods
9,943 GBP2024-05-31
4,330 GBP2023-05-31
Bank Borrowings
Secured
2,208,333 GBP2024-05-31
3,441,667 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
412,080 GBP2024-05-31
398,246 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
54,780,254 shares2024-05-31
Class 2 ordinary share
814,062 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
601,192 GBP2023-06-01 ~ 2024-05-31