Average Number of Employees
2202023-06-01 ~ 2024-05-31
2042022-06-01 ~ 2023-05-31
Turnover/Revenue
9,969,409 GBP2023-06-01 ~ 2024-05-31
9,153,021 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-5,758,029 GBP2023-06-01 ~ 2024-05-31
-4,951,409 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
4,211,380 GBP2023-06-01 ~ 2024-05-31
4,201,612 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-2,448,193 GBP2023-06-01 ~ 2024-05-31
-2,501,685 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,763,187 GBP2023-06-01 ~ 2024-05-31
1,699,927 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
19,234 GBP2023-06-01 ~ 2024-05-31
7,338 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
-535,475 GBP2023-06-01 ~ 2024-05-31
1,372,542 GBP2022-06-01 ~ 2023-05-31
Equity
Retained earnings (accumulated losses)
-381,817 GBP2024-05-31
568,203 GBP2023-05-31
-590,165 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
-950,020 GBP2023-06-01 ~ 2024-05-31
1,158,368 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
29,980,059 GBP2024-05-31
28,440,120 GBP2023-05-31
Fixed Assets - Investments
5,792,954 GBP2024-05-31
5,707,454 GBP2023-05-31
Fixed Assets
35,773,013 GBP2024-05-31
34,147,574 GBP2023-05-31
Total Inventories
90,052 GBP2024-05-31
112,543 GBP2023-05-31
Debtors
Current
261,181 GBP2024-05-31
180,014 GBP2023-05-31
Cash at bank and in hand
120,923 GBP2024-05-31
1,428,420 GBP2023-05-31
Current Assets
472,156 GBP2024-05-31
1,720,977 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,368,015 GBP2024-05-31
-2,195,220 GBP2023-05-31
Net Current Assets/Liabilities
-1,895,859 GBP2024-05-31
-474,243 GBP2023-05-31
Total Assets Less Current Liabilities
33,877,154 GBP2024-05-31
33,673,331 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-33,539,541 GBP2024-05-31
-32,421,854 GBP2023-05-31
Net Assets/Liabilities
-381,717 GBP2024-05-31
568,303 GBP2023-05-31
Equity
Called up share capital
100 GBP2024-05-31
100 GBP2023-05-31
Equity
-381,717 GBP2024-05-31
568,303 GBP2023-05-31
Audit Fees/Expenses
12,000 GBP2023-06-01 ~ 2024-05-31
12,000 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
3,535,383 GBP2023-06-01 ~ 2024-05-31
3,008,524 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
228,110 GBP2023-06-01 ~ 2024-05-31
196,930 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,820,928 GBP2023-06-01 ~ 2024-05-31
3,255,686 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,156 GBP2023-06-01 ~ 2024-05-31
214,174 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
-133,869 GBP2023-06-01 ~ 2024-05-31
285,713 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
27,721,262 GBP2024-05-31
26,778,848 GBP2023-05-31
Furniture and fittings
2,263,534 GBP2024-05-31
2,118,829 GBP2023-05-31
Motor vehicles
50,949 GBP2024-05-31
36,449 GBP2023-05-31
Plant and equipment
660,650 GBP2024-05-31
629,688 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
31,896,395 GBP2024-05-31
30,163,814 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,302,425 GBP2023-05-31
Motor vehicles
6,225 GBP2023-05-31
Plant and equipment
415,044 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,723,694 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
140,586 GBP2023-06-01 ~ 2024-05-31
Motor vehicles, Owned/Freehold
10,628 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
192,642 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,443,011 GBP2024-05-31
Motor vehicles
16,853 GBP2024-05-31
Plant and equipment
456,472 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,916,336 GBP2024-05-31
Property, Plant & Equipment
Buildings
27,721,262 GBP2024-05-31
26,778,848 GBP2023-05-31
Furniture and fittings
820,523 GBP2024-05-31
816,404 GBP2023-05-31
Motor vehicles
34,096 GBP2024-05-31
30,224 GBP2023-05-31
Plant and equipment
204,178 GBP2024-05-31
214,644 GBP2023-05-31
Finished Goods/Goods for Resale
90,052 GBP2024-05-31
112,543 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
98,591 GBP2024-05-31
54,270 GBP2023-05-31
Prepayments/Accrued Income
Current
162,590 GBP2024-05-31
125,744 GBP2023-05-31
Bank Borrowings
Current
129,000 GBP2024-05-31
429,000 GBP2023-05-31
Trade Creditors/Trade Payables
Current
745,061 GBP2024-05-31
331,652 GBP2023-05-31
Amounts owed to group undertakings
Current
56,152 GBP2023-05-31
Corporation Tax Payable
Current
381,850 GBP2024-05-31
3,461 GBP2023-05-31
Taxation/Social Security Payable
Current
367,660 GBP2024-05-31
402,447 GBP2023-05-31
Other Creditors
Current
431,424 GBP2024-05-31
348,679 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
303,088 GBP2024-05-31
613,286 GBP2023-05-31
Creditors
Current
2,368,015 GBP2024-05-31
2,195,220 GBP2023-05-31
Bank Borrowings
Non-current
1,172,416 GBP2024-05-31
4,826,417 GBP2023-05-31
Other Remaining Borrowings
Non-current
31,970,401 GBP2024-05-31
Amounts owed to group undertakings
Non-current
27,595,437 GBP2023-05-31
Creditors
Non-current
33,539,541 GBP2024-05-31
32,421,854 GBP2023-05-31
Net Deferred Tax Liability/Asset
719,330 GBP2024-05-31
683,174 GBP2023-05-31
469,000 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
36,156 GBP2023-06-01 ~ 2024-05-31
214,174 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
719,330 GBP2024-05-31
683,174 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-05-31
100 shares2023-05-31
Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,552 GBP2024-05-31
5,328 GBP2023-05-31
Between one and five year
3,552 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,552 GBP2024-05-31
8,880 GBP2023-05-31