Par Value of Share
Class 1 ordinary share
02024-06-01 ~ 2025-05-31
Class 2 ordinary share
02024-06-01 ~ 2025-05-31
Class 3 ordinary share
02024-06-01 ~ 2025-05-31
Class 4 ordinary share
02024-06-01 ~ 2025-05-31
Intangible Assets
22,032 GBP2025-05-31
28,462 GBP2024-05-31
Property, Plant & Equipment
4,155,615 GBP2025-05-31
4,088,955 GBP2024-05-31
Fixed Assets
4,177,647 GBP2025-05-31
4,117,417 GBP2024-05-31
Total Inventories
6,050 GBP2025-05-31
Debtors
379,524 GBP2025-05-31
302,959 GBP2024-05-31
Cash at bank and in hand
37,396 GBP2025-05-31
27,935 GBP2024-05-31
Current Assets
422,970 GBP2025-05-31
330,894 GBP2024-05-31
Creditors
Current
1,330,867 GBP2025-05-31
1,203,469 GBP2024-05-31
Net Current Assets/Liabilities
-907,897 GBP2025-05-31
-872,575 GBP2024-05-31
Total Assets Less Current Liabilities
3,269,750 GBP2025-05-31
3,244,842 GBP2024-05-31
Net Assets/Liabilities
2,053,890 GBP2025-05-31
2,172,850 GBP2024-05-31
Equity
Called up share capital
50,000 GBP2025-05-31
50,000 GBP2024-05-31
Share premium
2,526,800 GBP2025-05-31
2,526,800 GBP2024-05-31
Retained earnings (accumulated losses)
-522,910 GBP2025-05-31
-403,950 GBP2024-05-31
Equity
2,053,890 GBP2025-05-31
2,172,850 GBP2024-05-31
Average Number of Employees
752024-06-01 ~ 2025-05-31
262023-05-22 ~ 2024-05-31
Intangible Assets - Gross Cost
Other than goodwill
32,151 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
10,119 GBP2025-05-31
3,689 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
6,430 GBP2024-06-01 ~ 2025-05-31
Intangible Assets
Other than goodwill
22,032 GBP2025-05-31
28,462 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,202,038 GBP2025-05-31
3,873,985 GBP2024-05-31
Plant and equipment
262,254 GBP2025-05-31
208,882 GBP2024-05-31
Furniture and fittings
102,041 GBP2025-05-31
83,679 GBP2024-05-31
Computers
55,218 GBP2025-05-31
39,077 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
4,621,551 GBP2025-05-31
4,205,623 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-41,838 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-5,472 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-56,554 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
369,160 GBP2025-05-31
99,377 GBP2024-05-31
Plant and equipment
52,402 GBP2025-05-31
9,405 GBP2024-05-31
Furniture and fittings
29,595 GBP2025-05-31
5,904 GBP2024-05-31
Computers
14,779 GBP2025-05-31
1,982 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
465,936 GBP2025-05-31
116,668 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
269,783 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
42,997 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
23,691 GBP2024-06-01 ~ 2025-05-31
Computers
12,797 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
349,268 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Improvements to leasehold property
3,832,878 GBP2025-05-31
3,774,608 GBP2024-05-31
Plant and equipment
209,852 GBP2025-05-31
199,477 GBP2024-05-31
Furniture and fittings
72,446 GBP2025-05-31
77,775 GBP2024-05-31
Computers
40,439 GBP2025-05-31
37,095 GBP2024-05-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
2,880 GBP2025-05-31
Current, Amounts falling due within one year
2,268 GBP2024-05-31
Other Debtors
Amounts falling due within one year, Current
272,119 GBP2025-05-31
Current, Amounts falling due within one year
182,912 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
274,999 GBP2025-05-31
Current, Amounts falling due within one year
185,180 GBP2024-05-31
Other Debtors
Amounts falling due after one year, Non-current
104,525 GBP2025-05-31
117,779 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
125,597 GBP2025-05-31
90,388 GBP2024-05-31
Trade Creditors/Trade Payables
Current
398,539 GBP2025-05-31
565,061 GBP2024-05-31
Other Taxation & Social Security Payable
Current
134,297 GBP2025-05-31
10,407 GBP2024-05-31
Other Creditors
Current
672,434 GBP2025-05-31
537,613 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
180,428 GBP2025-05-31
241,197 GBP2024-05-31
Other Creditors
Non-current
646,836 GBP2025-05-31
442,199 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
627,855 GBP2025-05-31
580,244 GBP2024-05-31
Between one and five year
2,007,626 GBP2025-05-31
2,592,696 GBP2024-05-31
More than five year
4,000,000 GBP2025-05-31
4,500,000 GBP2024-05-31
All periods
6,635,481 GBP2025-05-31
7,672,940 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,091,008 shares2025-05-31
Class 2 ordinary share
1,908,992 shares2025-05-31
Class 3 ordinary share
2,000,000 shares2025-05-31
Class 4 ordinary share
1,000,000 shares2025-05-31