(expand)Cost of Sales
-3,544,043 GBP2022-06-01 ~ 2023-05-31
-2,510,940 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
7,171,533 GBP2022-06-01 ~ 2023-05-31
6,795,088 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-8,397,731 GBP2022-06-01 ~ 2023-05-31
-7,095,540 GBP2021-06-01 ~ 2022-05-31
Operating Profit/Loss
168,459 GBP2022-06-01 ~ 2023-05-31
1,182,195 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
10,192 GBP2022-06-01 ~ 2023-05-31
26 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-1,914,602 GBP2022-06-01 ~ 2023-05-31
-1,118,119 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-3,919,145 GBP2022-06-01 ~ 2023-05-31
1,780,701 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-3,895,060 GBP2022-06-01 ~ 2023-05-31
1,304,806 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
460,916 GBP2023-05-31
558,129 GBP2022-05-31
Property, Plant & Equipment
95,351,600 GBP2023-05-31
89,023,264 GBP2022-05-31
Investment Property
9,443,131 GBP2023-05-31
8,818,000 GBP2022-05-31
Fixed Assets - Investments
282,090 GBP2023-05-31
282,090 GBP2022-05-31
Total Inventories
1,336,822 GBP2023-05-31
1,410,080 GBP2022-05-31
Debtors
Current
911,288 GBP2023-05-31
821,308 GBP2022-05-31
Cash at bank and in hand
3,410,756 GBP2023-05-31
3,068,736 GBP2022-05-31
Creditors
Non-current
-67,917,945 GBP2023-05-31
67,917,945 GBP2023-05-31
0 GBP2022-05-31
Equity
Called up share capital
38,904,105 GBP2023-05-31
38,904,105 GBP2022-05-31
100 GBP2021-05-31
Retained earnings (accumulated losses)
-2,831,498 GBP2023-05-31
1,063,562 GBP2022-05-31
-241,244 GBP2021-05-31
Equity
36,072,607 GBP2023-05-31
39,967,667 GBP2022-05-31
-241,144 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
-3,895,060 GBP2022-06-01 ~ 2023-05-31
1,304,806 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,895,060 GBP2022-06-01 ~ 2023-05-31
1,304,806 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-3,895,060 GBP2022-06-01 ~ 2023-05-31
1,304,806 GBP2021-06-01 ~ 2022-05-31
Equity
Called up share capital, Restated amount
38,904,105 GBP2022-05-31
Retained earnings (accumulated losses), Restated amount
1,063,562 GBP2022-05-31
Restated amount
39,967,667 GBP2022-05-31
Cash and Cash Equivalents
3,410,756 GBP2023-05-31
3,068,736 GBP2022-05-31
18,965 GBP2021-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-06-01 ~ 2023-05-31
Furniture and fittings
252022-06-01 ~ 2023-05-31
Audit Fees/Expenses
37,500 GBP2022-06-01 ~ 2023-05-31
0 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
1362022-06-01 ~ 2023-05-31
1352021-06-01 ~ 2022-05-31
Wages/Salaries
3,219,114 GBP2022-06-01 ~ 2023-05-31
2,370,483 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
290,198 GBP2022-06-01 ~ 2023-05-31
242,829 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,065 GBP2022-06-01 ~ 2023-05-31
52,362 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
20,000 GBP2022-06-01 ~ 2023-05-31
20,000 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
-7,014 GBP2022-06-01 ~ 2023-05-31
7,014 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,071 GBP2022-06-01 ~ 2023-05-31
468,881 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-979,786 GBP2022-06-01 ~ 2023-05-31
338,333 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Development expenditure
659,658 GBP2023-05-31
639,043 GBP2022-05-31
Intangible Assets - Gross Cost
659,658 GBP2023-05-31
639,043 GBP2022-05-31
Intangible assets - Disposals
-48,545 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
198,742 GBP2023-05-31
80,914 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
198,742 GBP2023-05-31
80,914 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
126,727 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
126,727 GBP2022-06-01 ~ 2023-05-31
Intangible assets - Disposals and decrease in the amortization or impairment
-8,899 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Development expenditure
460,916 GBP2023-05-31
558,129 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
94,220,200 GBP2023-05-31
85,517,129 GBP2022-05-31
Plant and equipment
633,177 GBP2023-05-31
502,761 GBP2022-05-31
Vehicles
758,109 GBP2023-05-31
830,949 GBP2022-05-31
Furniture and fittings
2,827,282 GBP2023-05-31
2,586,129 GBP2022-05-31
Office equipment
135,508 GBP2023-05-31
68,165 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
98,703,301 GBP2023-05-31
89,505,133 GBP2022-05-31
Property, Plant & Equipment - Disposals
Land and buildings
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
-9,534 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
-8,168 GBP2022-06-01 ~ 2023-05-31
Office equipment
-2,561 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Disposals
-142,670 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,967,881 GBP2023-05-31
0 GBP2022-05-31
Plant and equipment
187,185 GBP2023-05-31
80,928 GBP2022-05-31
Vehicles
284,241 GBP2023-05-31
164,800 GBP2022-05-31
Furniture and fittings
860,663 GBP2023-05-31
221,803 GBP2022-05-31
Office equipment
50,011 GBP2023-05-31
14,338 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,351,701 GBP2023-05-31
481,869 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
108,213 GBP2022-06-01 ~ 2023-05-31
Vehicles
147,301 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
634,694 GBP2022-06-01 ~ 2023-05-31
Office equipment
35,929 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
927,857 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
0 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
-1,956 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
4,166 GBP2022-06-01 ~ 2023-05-31
Office equipment
-256 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-25,906 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
92,252,319 GBP2023-05-31
85,517,129 GBP2022-05-31
Plant and equipment
445,992 GBP2023-05-31
421,833 GBP2022-05-31
Vehicles
473,868 GBP2023-05-31
666,149 GBP2022-05-31
Furniture and fittings
1,966,619 GBP2023-05-31
2,364,326 GBP2022-05-31
Office equipment
85,497 GBP2023-05-31
53,827 GBP2022-05-31
Amounts invested in assets
282,090 GBP2023-05-31
282,090 GBP2022-05-31
Merchandise
1,271,473 GBP2023-05-31
1,410,080 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
190,993 GBP2023-05-31
327,301 GBP2022-05-31
Amount of value-added tax that is recoverable
Current
0 GBP2023-05-31
40,053 GBP2022-05-31
Other Debtors
Current
323,710 GBP2023-05-31
334,955 GBP2022-05-31
Prepayments/Accrued Income
Current
396,585 GBP2023-05-31
118,999 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
37,000,000 GBP2022-05-31
Amounts owed to directors
Current
0 GBP2023-05-31
16,588,404 GBP2022-05-31
Trade Creditors/Trade Payables
Current
2,862,542 GBP2023-05-31
6,682,481 GBP2022-05-31
Amount of value-added tax that is payable
Current
1,910 GBP2023-05-31
0 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
3,701,262 GBP2023-05-31
3,267,160 GBP2022-05-31
Other Creditors
Current
188,527 GBP2023-05-31
0 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
37,000,000 GBP2023-05-31
0 GBP2022-05-31
Amounts owed to directors
Non-current
30,917,945 GBP2023-05-31
0 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
0 GBP2023-05-31
0 GBP2022-05-31
Net Deferred Tax Liability/Asset
-451,810 GBP2023-05-31
-468,881 GBP2022-05-31
0 GBP2021-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,071 GBP2022-06-01 ~ 2023-05-31
-468,881 GBP2021-06-01 ~ 2022-05-31
Amounts owed to directors
-30,917,945 GBP2023-05-31
-16,588,404 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,904,105 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2022-06-01 ~ 2023-05-31
Nominal value of allotted share capital
Class 1 ordinary share
38,904,105 GBP2022-06-01 ~ 2023-05-31
38,904,105 GBP2021-06-01 ~ 2022-05-31