Par Value of Share
Class 1 ordinary share
12022-02-01 ~ 2023-05-31
Class 2 ordinary share
12022-02-01 ~ 2023-05-31
Turnover/Revenue
6,321,687 GBP2022-02-01 ~ 2023-05-31
3,525,162 GBP2021-02-01 ~ 2022-01-31
Cost of Sales
888,861 GBP2022-02-01 ~ 2023-05-31
549,935 GBP2021-02-01 ~ 2022-01-31
Gross Profit/Loss
5,432,826 GBP2022-02-01 ~ 2023-05-31
2,975,227 GBP2021-02-01 ~ 2022-01-31
Administrative Expenses
5,358,424 GBP2022-02-01 ~ 2023-05-31
3,516,074 GBP2021-02-01 ~ 2022-01-31
Operating Profit/Loss
245,070 GBP2022-02-01 ~ 2023-05-31
-444,847 GBP2021-02-01 ~ 2022-01-31
Other Interest Receivable/Similar Income (Finance Income)
2,023 GBP2022-02-01 ~ 2023-05-31
36 GBP2021-02-01 ~ 2022-01-31
Interest Payable/Similar Charges (Finance Costs)
658,027 GBP2022-02-01 ~ 2023-05-31
169,725 GBP2021-02-01 ~ 2022-01-31
Profit/Loss on Ordinary Activities Before Tax
-1,624,444 GBP2022-02-01 ~ 2023-05-31
-614,536 GBP2021-02-01 ~ 2022-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
28 GBP2021-02-01 ~ 2022-01-31
Profit/Loss
-1,624,444 GBP2022-02-01 ~ 2023-05-31
-614,564 GBP2021-02-01 ~ 2022-01-31
Comprehensive Income/Expense
-1,624,444 GBP2022-02-01 ~ 2023-05-31
-614,564 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment
13,498,836 GBP2023-05-31
14,139,475 GBP2022-01-31
Total Inventories
26,332 GBP2023-05-31
19,504 GBP2022-01-31
Debtors
120,149 GBP2023-05-31
267,844 GBP2022-01-31
Cash at bank and in hand
815,191 GBP2023-05-31
531,405 GBP2022-01-31
Current Assets
961,672 GBP2023-05-31
818,753 GBP2022-01-31
Creditors
Current
6,546,046 GBP2023-05-31
2,152,117 GBP2022-01-31
Net Current Assets/Liabilities
-5,584,374 GBP2023-05-31
-1,333,364 GBP2022-01-31
Total Assets Less Current Liabilities
7,914,462 GBP2023-05-31
12,806,111 GBP2022-01-31
Creditors
Non-current
8,385,332 GBP2023-05-31
11,652,537 GBP2022-01-31
Net Assets/Liabilities
-470,870 GBP2023-05-31
1,153,574 GBP2022-01-31
Equity
Called up share capital
2,000,100 GBP2023-05-31
2,000,100 GBP2022-01-31
2,000,100 GBP2021-01-31
Retained earnings (accumulated losses)
-2,470,970 GBP2023-05-31
-846,526 GBP2022-01-31
-231,962 GBP2021-01-31
Equity
-470,870 GBP2023-05-31
1,153,574 GBP2022-01-31
1,768,138 GBP2021-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,624,444 GBP2022-02-01 ~ 2023-05-31
-614,564 GBP2021-02-01 ~ 2022-01-31
Bank Overdrafts
-6 GBP2021-01-31
Wages/Salaries
2,059,196 GBP2022-02-01 ~ 2023-05-31
1,294,905 GBP2021-02-01 ~ 2022-01-31
Social Security Costs
110,735 GBP2022-02-01 ~ 2023-05-31
70,302 GBP2021-02-01 ~ 2022-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,220 GBP2022-02-01 ~ 2023-05-31
10,597 GBP2021-02-01 ~ 2022-01-31
Staff Costs/Employee Benefits Expense
2,191,151 GBP2022-02-01 ~ 2023-05-31
1,375,804 GBP2021-02-01 ~ 2022-01-31
Average Number of Employees
612022-02-01 ~ 2023-05-31
622021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
945,565 GBP2022-02-01 ~ 2023-05-31
476,511 GBP2021-02-01 ~ 2022-01-31
Audit Fees/Expenses
10,000 GBP2022-02-01 ~ 2023-05-31
8,500 GBP2021-02-01 ~ 2022-01-31
Tax Expense/Credit at Applicable Tax Rate
-308,644 GBP2022-02-01 ~ 2023-05-31
-116,762 GBP2021-02-01 ~ 2022-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
35,479 GBP2023-05-31
3,559 GBP2022-01-31
Furniture and fittings
542,518 GBP2023-05-31
521,824 GBP2022-01-31
Computers
223,608 GBP2023-05-31
232,926 GBP2022-01-31
Property, Plant & Equipment - Gross Cost
14,917,664 GBP2023-05-31
14,615,986 GBP2022-01-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-10,475 GBP2022-02-01 ~ 2023-05-31
Computers
-9,318 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-19,793 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,678 GBP2023-05-31
344 GBP2022-01-31
Furniture and fittings
191,864 GBP2023-05-31
65,674 GBP2022-01-31
Computers
98,433 GBP2023-05-31
36,265 GBP2022-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,418,828 GBP2023-05-31
476,511 GBP2022-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,334 GBP2022-02-01 ~ 2023-05-31
Furniture and fittings
126,915 GBP2022-02-01 ~ 2023-05-31
Computers
64,691 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
945,565 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-725 GBP2022-02-01 ~ 2023-05-31
Computers
-2,523 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,248 GBP2022-02-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
26,801 GBP2023-05-31
3,215 GBP2022-01-31
Furniture and fittings
350,654 GBP2023-05-31
456,150 GBP2022-01-31
Computers
125,175 GBP2023-05-31
196,661 GBP2022-01-31
Merchandise
26,332 GBP2023-05-31
19,504 GBP2022-01-31
Trade Debtors/Trade Receivables
Current
54,848 GBP2023-05-31
69,246 GBP2022-01-31
Other Debtors
Current
58,168 GBP2023-05-31
35,575 GBP2022-01-31
Prepayments/Accrued Income
Current
7,133 GBP2023-05-31
60,691 GBP2022-01-31
Debtors
Amounts falling due within one year, Current
120,149 GBP2023-05-31
267,844 GBP2022-01-31
Bank Borrowings/Overdrafts
Current
330,034 GBP2023-05-31
150,000 GBP2022-01-31
Trade Creditors/Trade Payables
Current
326,370 GBP2023-05-31
307,228 GBP2022-01-31
Other Taxation & Social Security Payable
Current
378,668 GBP2023-05-31
21,998 GBP2022-01-31
Other Creditors
Current
85,872 GBP2023-05-31
202,416 GBP2022-01-31
Accrued Liabilities
Current
958,449 GBP2023-05-31
816,991 GBP2022-01-31
Bank Borrowings/Overdrafts
Non-current
5,580,000 GBP2023-05-31
5,883,606 GBP2022-01-31
Bank Borrowings
Between two and five year, Non-current
5,340,000 GBP2023-05-31
5,668,606 GBP2022-01-31
Secured
5,910,034 GBP2023-05-31
6,033,606 GBP2022-01-31
Total Borrowings
Secured
10,248,687 GBP2023-05-31
8,826,537 GBP2022-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
Class 2 ordinary share
2,000,000 shares2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
-1,624,444 GBP2022-02-01 ~ 2023-05-31