Average Number of Employees
182024-08-31 ~ 2025-05-31
262023-08-31 ~ 2024-08-30
Property, Plant & Equipment
3,669,467 GBP2025-05-31
751,037 GBP2024-08-30
Fixed Assets
3,669,467 GBP2025-05-31
751,037 GBP2024-08-30
Total Inventories
1,177,750 GBP2025-05-31
906,700 GBP2024-08-30
Debtors
Current
207,644 GBP2025-05-31
191,562 GBP2024-08-30
Cash at bank and in hand
12,474 GBP2025-05-31
58 GBP2024-08-30
Current Assets
1,397,868 GBP2025-05-31
1,098,320 GBP2024-08-30
Creditors
Current, Amounts falling due within one year
-2,161,930 GBP2025-05-31
-716,354 GBP2024-08-30
Net Current Assets/Liabilities
-764,062 GBP2025-05-31
381,966 GBP2024-08-30
Total Assets Less Current Liabilities
2,905,405 GBP2025-05-31
1,133,003 GBP2024-08-30
Creditors
Non-current, Amounts falling due after one year
-865,377 GBP2025-05-31
-575,917 GBP2024-08-30
Net Assets/Liabilities
1,603,911 GBP2025-05-31
426,745 GBP2024-08-30
Equity
Called up share capital
100 GBP2025-05-31
100 GBP2024-08-30
Revaluation reserve
917,329 GBP2025-05-31
Retained earnings (accumulated losses)
686,482 GBP2025-05-31
426,645 GBP2024-08-30
Equity
1,603,911 GBP2025-05-31
426,745 GBP2024-08-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
385,524 GBP2025-05-31
385,524 GBP2024-08-30
Motor vehicles
134,496 GBP2025-05-31
130,496 GBP2024-08-30
Furniture and fittings
18,179 GBP2025-05-31
18,179 GBP2024-08-30
Office equipment
900,482 GBP2025-05-31
900,482 GBP2024-08-30
Buildings
2,930,000 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
219,876 GBP2024-08-30
Motor vehicles
87,167 GBP2024-08-30
Furniture and fittings
18,179 GBP2024-08-30
Office equipment
358,423 GBP2024-08-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
8,760 GBP2024-08-31 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
228,636 GBP2025-05-31
Motor vehicles
93,976 GBP2025-05-31
Furniture and fittings
18,179 GBP2025-05-31
Office equipment
358,423 GBP2025-05-31
Property, Plant & Equipment
Buildings
2,930,000 GBP2025-05-31
Plant and equipment
156,888 GBP2025-05-31
165,649 GBP2024-08-30
Motor vehicles
40,520 GBP2025-05-31
43,329 GBP2024-08-30
Office equipment
542,059 GBP2025-05-31
542,059 GBP2024-08-30
Property, Plant & Equipment - Gross Cost
4,368,681 GBP2025-05-31
1,434,681 GBP2024-08-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,223,105 GBP2024-08-31 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
683,645 GBP2024-08-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
15,569 GBP2024-08-31 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
699,214 GBP2025-05-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
28,252 GBP2024-08-30
Under hire purchased contracts or finance leases, Motor vehicles
17,482 GBP2024-08-30
Under hire purchased contracts or finance leases
45,734 GBP2024-08-30
Raw materials and consumables
1,124,750 GBP2025-05-31
864,200 GBP2024-08-30
Finished Goods/Goods for Resale
53,000 GBP2025-05-31
42,500 GBP2024-08-30
Trade Debtors/Trade Receivables
Current
179,041 GBP2025-05-31
156,284 GBP2024-08-30
Other Debtors
Current
17,386 GBP2025-05-31
8,448 GBP2024-08-30
Prepayments/Accrued Income
Current
1,000 GBP2025-05-31
1,000 GBP2024-08-30
Bank Overdrafts
-505 GBP2024-08-30
Cash and Cash Equivalents
12,474 GBP2025-05-31
-447 GBP2024-08-30
Bank Overdrafts
Current
505 GBP2024-08-30
Bank Borrowings
Current
3,945 GBP2024-08-30
Other Remaining Borrowings
Current
1,293,323 GBP2025-05-31
217,378 GBP2024-08-30
Trade Creditors/Trade Payables
Current
332,980 GBP2025-05-31
273,733 GBP2024-08-30
Corporation Tax Payable
Current
89,590 GBP2025-05-31
Taxation/Social Security Payable
Current
172,602 GBP2025-05-31
172,885 GBP2024-08-30
Finance Lease Liabilities - Total Present Value
Current
876 GBP2024-08-30
Other Creditors
Current
264,030 GBP2025-05-31
38,220 GBP2024-08-30
Accrued Liabilities/Deferred Income
Current
9,405 GBP2025-05-31
8,812 GBP2024-08-30
Creditors
Current
2,161,930 GBP2025-05-31
716,354 GBP2024-08-30
Other Taxation & Social Security Payable
Current
172,602 GBP2025-05-31
172,885 GBP2024-08-30
Bank Borrowings
Non-current
60,972 GBP2025-05-31
92,222 GBP2024-08-30
Other Creditors
Non-current
804,405 GBP2025-05-31
483,695 GBP2024-08-30
Creditors
Non-current
865,377 GBP2025-05-31
575,917 GBP2024-08-30
Bank Borrowings
Current, Amounts falling due within one year
3,945 GBP2024-08-30
Total Borrowings
Current, Amounts falling due within one year
1,293,323 GBP2025-05-31
221,323 GBP2024-08-30
Bank Borrowings
Between two and five year, Non-current
60,972 GBP2025-05-31
92,222 GBP2024-08-30
Total Borrowings
1,354,295 GBP2025-05-31
313,545 GBP2024-08-30
Net Deferred Tax Liability/Asset
-436,117 GBP2025-05-31
-130,341 GBP2024-08-30
Deferred Tax Liabilities
Accelerated tax depreciation
-130,341 GBP2025-05-31
-130,393 GBP2024-08-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-05-31
10,000 shares2024-08-30
Par Value of Share
Class 1 ordinary share
0.012024-08-31 ~ 2025-05-31