Average Number of Employees
2042022-06-01 ~ 2023-05-31
1632021-06-01 ~ 2022-05-31
Turnover/Revenue
9,153,021 GBP2022-06-01 ~ 2023-05-31
7,464,131 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
-4,951,409 GBP2022-06-01 ~ 2023-05-31
-3,781,674 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
4,201,612 GBP2022-06-01 ~ 2023-05-31
3,682,457 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-2,501,685 GBP2022-06-01 ~ 2023-05-31
-1,574,840 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
1,699,927 GBP2022-06-01 ~ 2023-05-31
2,144,837 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
7,338 GBP2022-06-01 ~ 2023-05-31
22 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-334,723 GBP2022-06-01 ~ 2023-05-31
-96,320 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,372,542 GBP2022-06-01 ~ 2023-05-31
2,048,539 GBP2021-06-01 ~ 2022-05-31
Equity
Retained earnings (accumulated losses)
568,203 GBP2023-05-31
-590,165 GBP2022-05-31
-2,169,704 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,158,368 GBP2022-06-01 ~ 2023-05-31
1,579,539 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
28,440,120 GBP2023-05-31
27,217,344 GBP2022-05-31
Fixed Assets - Investments
5,707,454 GBP2023-05-31
Fixed Assets
34,147,574 GBP2023-05-31
27,217,344 GBP2022-05-31
Total Inventories
112,543 GBP2023-05-31
74,004 GBP2022-05-31
Debtors
Current
180,014 GBP2023-05-31
325,476 GBP2022-05-31
Cash at bank and in hand
1,428,420 GBP2023-05-31
1,356,924 GBP2022-05-31
Current Assets
1,720,977 GBP2023-05-31
1,756,404 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-2,195,220 GBP2023-05-31
-1,712,862 GBP2022-05-31
Net Current Assets/Liabilities
-474,243 GBP2023-05-31
43,542 GBP2022-05-31
Total Assets Less Current Liabilities
33,673,331 GBP2023-05-31
27,260,886 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-32,421,854 GBP2023-05-31
-27,381,951 GBP2022-05-31
Net Assets/Liabilities
568,303 GBP2023-05-31
-590,065 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Equity
568,303 GBP2023-05-31
-590,065 GBP2022-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-06-01 ~ 2023-05-31
Motor vehicles
252022-06-01 ~ 2023-05-31
Furniture and fittings
202022-06-01 ~ 2023-05-31
Office equipment
202022-06-01 ~ 2023-05-31
Audit Fees/Expenses
12,000 GBP2022-06-01 ~ 2023-05-31
11,000 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
3,008,524 GBP2022-06-01 ~ 2023-05-31
2,367,570 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
196,930 GBP2022-06-01 ~ 2023-05-31
166,090 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
3,255,686 GBP2022-06-01 ~ 2023-05-31
2,577,904 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
214,174 GBP2022-06-01 ~ 2023-05-31
469,000 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
285,713 GBP2022-06-01 ~ 2023-05-31
389,222 GBP2021-06-01 ~ 2022-05-31
Net Deferred Tax Liability/Asset
-683,174 GBP2023-05-31
-469,000 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-214,174 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-683,174 GBP2023-05-31
-623,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Buildings
26,778,848 GBP2023-05-31
26,055,361 GBP2022-05-31
Furniture and fittings
2,118,829 GBP2023-05-31
2,008,812 GBP2022-05-31
Motor vehicles
36,449 GBP2023-05-31
10,200 GBP2022-05-31
Plant and equipment
629,688 GBP2023-05-31
565,048 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
30,163,814 GBP2023-05-31
28,639,421 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,050,638 GBP2022-05-31
Motor vehicles
1,488 GBP2022-05-31
Plant and equipment
369,951 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,422,077 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
251,787 GBP2022-06-01 ~ 2023-05-31
Motor vehicles, Owned/Freehold
4,737 GBP2022-06-01 ~ 2023-05-31
Plant and equipment, Owned/Freehold
45,093 GBP2022-06-01 ~ 2023-05-31
Owned/Freehold
301,617 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
1,723,694 GBP2023-05-31
Property, Plant & Equipment
Buildings
26,778,848 GBP2023-05-31
26,055,361 GBP2022-05-31
Furniture and fittings
816,404 GBP2023-05-31
958,174 GBP2022-05-31
Motor vehicles
30,224 GBP2023-05-31
8,712 GBP2022-05-31
Plant and equipment
214,644 GBP2023-05-31
195,097 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
54,270 GBP2023-05-31
148,794 GBP2022-05-31
Other Debtors
Current
38,264 GBP2022-05-31
Prepayments/Accrued Income
Current
125,744 GBP2023-05-31
138,418 GBP2022-05-31
Bank Borrowings
Current
429,000 GBP2023-05-31
577,667 GBP2022-05-31
Trade Creditors/Trade Payables
Current
331,652 GBP2023-05-31
348,588 GBP2022-05-31
Amounts owed to group undertakings
Current
56,152 GBP2023-05-31
56,152 GBP2022-05-31
Corporation Tax Payable
Current
3,461 GBP2023-05-31
3,461 GBP2022-05-31
Taxation/Social Security Payable
Current
402,447 GBP2023-05-31
223,389 GBP2022-05-31
Other Creditors
Current
348,679 GBP2023-05-31
220,255 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
613,286 GBP2023-05-31
274,809 GBP2022-05-31
Creditors
Current
2,195,220 GBP2023-05-31
1,712,862 GBP2022-05-31
Bank Borrowings
Non-current
4,826,417 GBP2023-05-31
5,010,205 GBP2022-05-31
Amounts owed to group undertakings
Non-current
27,595,437 GBP2023-05-31
22,371,746 GBP2022-05-31
Creditors
Non-current
32,421,854 GBP2023-05-31
27,381,951 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
100 shares2022-05-31
Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-05-31