Intangible Assets
65,000 GBP2023-05-31
65,000 GBP2022-05-31
Property, Plant & Equipment
761,679 GBP2023-05-31
628,530 GBP2022-05-31
Fixed Assets
826,679 GBP2023-05-31
693,530 GBP2022-05-31
Total Inventories
2,000 GBP2023-05-31
12,000 GBP2022-05-31
Debtors
502,060 GBP2023-05-31
460,140 GBP2022-05-31
Cash at bank and in hand
198,015 GBP2023-05-31
209,070 GBP2022-05-31
Current Assets
702,075 GBP2023-05-31
681,210 GBP2022-05-31
Creditors
-302,638 GBP2023-05-31
-298,371 GBP2022-05-31
Net Current Assets/Liabilities
399,437 GBP2023-05-31
382,839 GBP2022-05-31
Total Assets Less Current Liabilities
1,226,116 GBP2023-05-31
1,076,369 GBP2022-05-31
Net Assets/Liabilities
801,430 GBP2023-05-31
726,140 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Retained earnings (accumulated losses)
716,043 GBP2023-05-31
640,753 GBP2022-05-31
Average Number of Employees
162022-06-01 ~ 2023-05-31
162021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2023-05-31
100,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
35,000 GBP2023-05-31
35,000 GBP2022-05-31
Intangible Assets
Net goodwill
65,000 GBP2023-05-31
65,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
101,260 GBP2023-05-31
17,836 GBP2022-05-31
Plant and equipment
1,565,414 GBP2023-05-31
1,272,664 GBP2022-05-31
Furniture and fittings
4,467 GBP2023-05-31
2,790 GBP2022-05-31
Computers
6,787 GBP2023-05-31
6,787 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,677,928 GBP2023-05-31
1,300,077 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
903,381 GBP2023-05-31
664,842 GBP2022-05-31
Furniture and fittings
2,490 GBP2023-05-31
2,142 GBP2022-05-31
Computers
6,207 GBP2023-05-31
4,563 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
916,249 GBP2023-05-31
671,547 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
4,171 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
238,539 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
348 GBP2022-06-01 ~ 2023-05-31
Computers
1,644 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,702 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,171 GBP2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
97,089 GBP2023-05-31
17,836 GBP2022-05-31
Plant and equipment
662,033 GBP2023-05-31
607,822 GBP2022-05-31
Furniture and fittings
1,977 GBP2023-05-31
648 GBP2022-05-31
Computers
580 GBP2023-05-31
2,224 GBP2022-05-31
Finished Goods
2,000 GBP2023-05-31
12,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
330,261 GBP2023-05-31
356,056 GBP2022-05-31
Prepayments/Accrued Income
Current
19,079 GBP2023-05-31
15,803 GBP2022-05-31
Other Debtors
Current
19,614 GBP2022-05-31
Amount of value-added tax that is recoverable
Current
23,051 GBP2023-05-31
1,550 GBP2022-05-31
Amounts owed by directors
Current
86,269 GBP2023-05-31
108,485 GBP2022-05-31
Trade Creditors/Trade Payables
Current
119,238 GBP2023-05-31
238,714 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
38,333 GBP2023-05-31
48,214 GBP2022-05-31
Other Taxation & Social Security Payable
Current
10,878 GBP2023-05-31
8,468 GBP2022-05-31
Other Creditors
Current
1,653 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
25,395 GBP2023-05-31
Amounts owed to directors
Current
105,966 GBP2023-05-31
Creditors
Current
302,638 GBP2023-05-31
298,371 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
424,686 GBP2023-05-31
323,114 GBP2022-05-31
Minimum gross finance lease payments owing
Between one and five year
424,686 GBP2023-05-31
323,114 GBP2022-05-31
Minimum gross finance lease payments owing
424,686 GBP2023-05-31
323,114 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
424,686 GBP2023-05-31
323,114 GBP2022-05-31