Cost of Sales
-13,723,913 GBP2022-06-01 ~ 2023-05-31
-10,485,232 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-1,278,562 GBP2022-06-01 ~ 2023-05-31
-1,026,082 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-5,177,103 GBP2022-06-01 ~ 2023-05-31
-5,287,804 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
111,575 GBP2022-06-01 ~ 2023-05-31
208,465 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2022-06-01 ~ 2023-05-31
-4,990 GBP2021-06-01 ~ 2022-05-31
4,990 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,344,026 GBP2022-06-01 ~ 2023-05-31
1,700,263 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
1,134,907 GBP2022-06-01 ~ 2023-05-31
1,390,968 GBP2021-06-01 ~ 2022-05-31
Investment Property
1,666,143 GBP2023-05-31
1,666,143 GBP2022-05-31
Fixed Assets - Investments
98,576 GBP2023-05-31
242,961 GBP2022-05-31
Fixed Assets
17,810,929 GBP2023-05-31
18,047,724 GBP2022-05-31
Debtors
6,035,987 GBP2023-05-31
4,996,165 GBP2022-05-31
Current assets - Investments
2,654,948 GBP2023-05-31
1,683,405 GBP2022-05-31
Cash at bank and in hand
1,013,109 GBP2023-05-31
1,072,496 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-3,015,757 GBP2023-05-31
-2,457,896 GBP2022-05-31
Total Assets Less Current Liabilities
26,799,367 GBP2023-05-31
25,905,310 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-1,151,575 GBP2023-05-31
-1,441,452 GBP2022-05-31
Net Assets/Liabilities
24,084,173 GBP2023-05-31
23,009,266 GBP2022-05-31
Equity
Called up share capital
262,288 GBP2023-05-31
262,288 GBP2022-05-31
262,288 GBP2021-05-31
Share premium
3,869,252 GBP2023-05-31
3,869,252 GBP2022-05-31
3,869,252 GBP2021-05-31
Capital redemption reserve
315,065 GBP2023-05-31
315,065 GBP2022-05-31
315,065 GBP2021-05-31
Retained earnings (accumulated losses)
19,637,568 GBP2023-05-31
18,562,661 GBP2022-05-31
17,183,693 GBP2021-05-31
Equity
24,084,173 GBP2023-05-31
23,009,266 GBP2022-05-31
21,630,298 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,134,907 GBP2022-06-01 ~ 2023-05-31
1,390,968 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-12,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-60,000 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
26,900 GBP2022-06-01 ~ 2023-05-31
23,500 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
1002022-06-01 ~ 2023-05-31
952021-06-01 ~ 2022-05-31
Wages/Salaries
4,566,072 GBP2022-06-01 ~ 2023-05-31
3,833,010 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
156,796 GBP2022-06-01 ~ 2023-05-31
161,761 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
5,010,327 GBP2022-06-01 ~ 2023-05-31
4,263,888 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
349,115 GBP2022-06-01 ~ 2023-05-31
375,856 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
108,715 GBP2022-06-01 ~ 2023-05-31
202,790 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
15,226,153 GBP2023-05-31
15,297,748 GBP2022-05-31
Plant and equipment
11,935,070 GBP2023-05-31
13,101,517 GBP2022-05-31
Motor vehicles
342,304 GBP2023-05-31
224,043 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,912,465 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-87,161 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals
-2,170,974 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
5,955,610 GBP2023-05-31
5,731,986 GBP2022-05-31
Plant and equipment
6,197,575 GBP2023-05-31
7,482,588 GBP2022-05-31
Motor vehicles
84,105 GBP2023-05-31
109,216 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,237,290 GBP2023-05-31
13,323,790 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
354,134 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
574,606 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
39,895 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
968,635 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,859,619 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
-65,006 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,055,135 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
9,270,543 GBP2023-05-31
9,565,762 GBP2022-05-31
Plant and equipment
5,737,495 GBP2023-05-31
5,618,929 GBP2022-05-31
Motor vehicles
258,199 GBP2023-05-31
114,827 GBP2022-05-31
Investment Property - Fair Value Model
1,666,143 GBP2022-05-31
Amounts invested in assets
Non-current
98,576 GBP2023-05-31
242,961 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
4,802,230 GBP2023-05-31
4,294,012 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
234,907 GBP2023-05-31
417,115 GBP2022-05-31
Other Debtors
Current
578,878 GBP2023-05-31
252,319 GBP2022-05-31
Prepayments/Accrued Income
Current
419,972 GBP2023-05-31
32,719 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
6,035,987 GBP2023-05-31
4,996,165 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
31,062 GBP2023-05-31
33,530 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,743,155 GBP2023-05-31
1,558,104 GBP2022-05-31
Corporation Tax Payable
Current
117,716 GBP2023-05-31
0 GBP2022-05-31
Other Taxation & Social Security Payable
Current
477,544 GBP2023-05-31
382,282 GBP2022-05-31
Other Creditors
Current
32,055 GBP2023-05-31
109,708 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
614,225 GBP2023-05-31
374,272 GBP2022-05-31
Creditors
Current
3,015,757 GBP2023-05-31
2,457,896 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-05-31
31,062 GBP2022-05-31
Creditors
Non-current
1,151,575 GBP2023-05-31
1,441,452 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
31,062 GBP2023-05-31
33,530 GBP2022-05-31
Minimum gross finance lease payments owing
31,062 GBP2023-05-31
64,592 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
87,332 GBP2023-05-31
69,770 GBP2022-05-31
Between two and five year
248,846 GBP2023-05-31
207,019 GBP2022-05-31
More than five year
269,583 GBP2023-05-31
276,026 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
605,761 GBP2023-05-31
552,815 GBP2022-05-31