(expand)Cost of Sales
-733,992 GBP2024-05-01 ~ 2025-04-30
-789,466 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
3,291,416 GBP2024-05-01 ~ 2025-04-30
3,369,509 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-3,125,785 GBP2024-05-01 ~ 2025-04-30
-3,019,598 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
168,730 GBP2024-05-01 ~ 2025-04-30
353,010 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
470 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
-136,236 GBP2024-05-01 ~ 2025-04-30
122,957 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
-136,236 GBP2024-05-01 ~ 2025-04-30
122,957 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
-136,236 GBP2024-05-01 ~ 2025-04-30
1,063,673 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
7,957,501 GBP2025-04-30
8,059,808 GBP2024-04-30
Fixed Assets
7,957,501 GBP2025-04-30
8,059,808 GBP2024-04-30
Total Inventories
56,022 GBP2025-04-30
37,351 GBP2024-04-30
Debtors
Current
62,655 GBP2025-04-30
163,800 GBP2024-04-30
Cash at bank and in hand
418,937 GBP2025-04-30
63,385 GBP2024-04-30
Current Assets
537,614 GBP2025-04-30
264,536 GBP2024-04-30
Net Current Assets/Liabilities
-1,024,449 GBP2025-04-30
-1,603,384 GBP2024-04-30
Total Assets Less Current Liabilities
6,933,052 GBP2025-04-30
6,456,424 GBP2024-04-30
Creditors
Non-current, Amounts falling due after one year
-2,276,800 GBP2024-04-30
Net Assets/Liabilities
3,226,850 GBP2025-04-30
3,375,877 GBP2024-04-30
Equity
Called up share capital
38,787 GBP2025-04-30
54,675 GBP2024-04-30
54,675 GBP2023-05-01
Share premium
246,350 GBP2024-04-30
246,350 GBP2023-05-01
Revaluation reserve
2,521,424 GBP2025-04-30
5,475,138 GBP2024-04-30
4,651,886 GBP2023-05-01
Capital redemption reserve
15,888 GBP2025-04-30
Other miscellaneous reserve
10,329 GBP2025-04-30
10,329 GBP2024-04-30
10,329 GBP2023-05-01
Retained earnings (accumulated losses)
640,422 GBP2025-04-30
-2,410,615 GBP2024-04-30
-2,651,036 GBP2023-05-01
Equity
3,226,850 GBP2025-04-30
3,375,877 GBP2024-04-30
2,312,204 GBP2023-05-01
Profit/Loss
Retained earnings (accumulated losses)
-136,236 GBP2024-05-01 ~ 2025-04-30
122,957 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-9,500 GBP2024-05-01 ~ 2025-04-30
Dividends Paid
-9,500 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Depreciation Expense
277,852 GBP2024-05-01 ~ 2025-04-30
235,747 GBP2023-05-01 ~ 2024-04-30
Cash and Cash Equivalents
418,937 GBP2025-04-30
5,638 GBP2024-04-30
-62,661 GBP2023-05-01
Bank Overdrafts
-57,747 GBP2024-04-30
Audit Fees/Expenses
14,350 GBP2024-05-01 ~ 2025-04-30
13,650 GBP2023-05-01 ~ 2024-04-30
Wages/Salaries
1,495,871 GBP2024-05-01 ~ 2025-04-30
1,621,123 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
150,986 GBP2024-05-01 ~ 2025-04-30
139,146 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
1,671,879 GBP2024-05-01 ~ 2025-04-30
1,788,885 GBP2023-05-01 ~ 2024-04-30
Director Remuneration
152,799 GBP2024-05-01 ~ 2025-04-30
136,842 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
-34,059 GBP2024-05-01 ~ 2025-04-30
30,739 GBP2023-05-01 ~ 2024-04-30
Dividends Paid on Shares
9,500 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Gross Cost
Buildings
7,538,744 GBP2025-04-30
7,522,841 GBP2024-04-30
Plant and equipment
812,430 GBP2025-04-30
812,430 GBP2024-04-30
Motor vehicles
170,212 GBP2025-04-30
119,006 GBP2024-04-30
Furniture and fittings
2,851,804 GBP2025-04-30
2,744,822 GBP2024-04-30
Office equipment
820,647 GBP2025-04-30
820,647 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
12,193,837 GBP2025-04-30
12,019,746 GBP2024-04-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-3,542 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals
-3,542 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
785,865 GBP2024-04-30
Motor vehicles
59,198 GBP2024-04-30
Furniture and fittings
2,294,228 GBP2024-04-30
Office equipment
820,647 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,959,938 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
277,852 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-1,454 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,454 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
795,069 GBP2025-04-30
Motor vehicles
83,087 GBP2025-04-30
Furniture and fittings
2,386,830 GBP2025-04-30
Office equipment
820,647 GBP2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,236,336 GBP2025-04-30
Property, Plant & Equipment
Buildings
7,388,041 GBP2025-04-30
7,522,841 GBP2024-04-30
Plant and equipment
17,361 GBP2025-04-30
26,565 GBP2024-04-30
Motor vehicles
87,125 GBP2025-04-30
59,808 GBP2024-04-30
Furniture and fittings
464,974 GBP2025-04-30
450,594 GBP2024-04-30
Under hire purchased contracts or finance leases, Plant and equipment
9,791 GBP2024-04-30
Motor vehicles, Under hire purchased contracts or finance leases
40,641 GBP2025-04-30
Under hire purchased contracts or finance leases, Motor vehicles
57,672 GBP2024-04-30
Under hire purchased contracts or finance leases
40,641 GBP2025-04-30
285,160 GBP2024-04-30
Finished Goods/Goods for Resale
56,022 GBP2025-04-30
37,351 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
6,465 GBP2025-04-30
4,980 GBP2024-04-30
Other Debtors
Current
24,841 GBP2025-04-30
13,147 GBP2024-04-30
Prepayments/Accrued Income
Current
31,349 GBP2025-04-30
145,673 GBP2024-04-30
Bank Overdrafts
Current
57,747 GBP2024-04-30
Bank Borrowings
Current
40,384 GBP2025-04-30
184,411 GBP2024-04-30
Trade Creditors/Trade Payables
Current
173,808 GBP2025-04-30
276,638 GBP2024-04-30
Taxation/Social Security Payable
Current
188,616 GBP2025-04-30
198,308 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
20,743 GBP2025-04-30
56,694 GBP2024-04-30
Other Creditors
Current
18,330 GBP2025-04-30
24,023 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
1,120,182 GBP2025-04-30
1,070,099 GBP2024-04-30
Creditors
Current
1,562,063 GBP2025-04-30
1,867,920 GBP2024-04-30
Bank Borrowings
Non-current
3,158,921 GBP2025-04-30
2,149,612 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
43,343 GBP2025-04-30
127,188 GBP2024-04-30
Creditors
Non-current
3,202,264 GBP2025-04-30
2,276,800 GBP2024-04-30
Bank Borrowings
Non-current, Between one and two years
85,218 GBP2025-04-30
Non-current, Between two and five year
295,329 GBP2025-04-30
574,104 GBP2024-04-30
Total Borrowings
3,199,305 GBP2025-04-30
2,334,023 GBP2024-04-30
Net Deferred Tax Liability/Asset
-406,166 GBP2025-04-30
-702,876 GBP2024-04-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
296,710 GBP2024-05-01 ~ 2025-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
-146,797 GBP2025-04-30
-79,869 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
29,087 shares2025-04-30
54,675 shares2024-04-30
Par Value of Share
Class 1 ordinary share
1.002024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,940 shares2025-04-30
Par Value of Share
Class 2 ordinary share
1.002024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,940 shares2025-04-30
Par Value of Share
Class 3 ordinary share
1.002024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,940 shares2025-04-30
Par Value of Share
Class 4 ordinary share
1.002024-05-01 ~ 2025-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,111 GBP2024-04-30
Between one and five year
189,326 GBP2024-04-30
More than five year
77,452 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
320,889 GBP2024-04-30