Intangible Assets
607,500 GBP2023-05-31
675,000 GBP2022-05-31
Property, Plant & Equipment
167,216 GBP2023-05-31
180,990 GBP2022-05-31
Investment Property
405,418 GBP2023-05-31
405,418 GBP2022-05-31
Fixed Assets
1,180,134 GBP2023-05-31
1,261,408 GBP2022-05-31
Total Inventories
55,120 GBP2023-05-31
48,169 GBP2022-05-31
Debtors
506,336 GBP2023-05-31
465,012 GBP2022-05-31
Cash at bank and in hand
1,431,228 GBP2023-05-31
950,965 GBP2022-05-31
Current Assets
1,992,684 GBP2023-05-31
1,464,146 GBP2022-05-31
Creditors
Current
604,069 GBP2023-05-31
449,043 GBP2022-05-31
Net Current Assets/Liabilities
1,388,615 GBP2023-05-31
1,015,103 GBP2022-05-31
Total Assets Less Current Liabilities
2,568,749 GBP2023-05-31
2,276,511 GBP2022-05-31
Creditors
Non-current
-57,654 GBP2023-05-31
-65,431 GBP2022-05-31
Net Assets/Liabilities
2,486,219 GBP2023-05-31
2,183,570 GBP2022-05-31
Equity
Called up share capital
100 GBP2023-05-31
100 GBP2022-05-31
Share premium
303,801 GBP2023-05-31
303,801 GBP2022-05-31
Retained earnings (accumulated losses)
2,182,318 GBP2023-05-31
1,879,669 GBP2022-05-31
Equity
2,486,219 GBP2023-05-31
2,183,570 GBP2022-05-31
Average Number of Employees
382022-06-01 ~ 2023-05-31
342021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
1,350,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
742,500 GBP2023-05-31
675,000 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
67,500 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Net goodwill
607,500 GBP2023-05-31
675,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
84,396 GBP2023-05-31
84,396 GBP2022-05-31
Plant and equipment
118,761 GBP2023-05-31
103,897 GBP2022-05-31
Furniture and fittings
97,290 GBP2023-05-31
97,290 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
411,363 GBP2023-05-31
396,499 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
57,717 GBP2023-05-31
51,047 GBP2022-05-31
Plant and equipment
70,877 GBP2023-05-31
58,905 GBP2022-05-31
Furniture and fittings
50,892 GBP2023-05-31
42,705 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
244,147 GBP2023-05-31
215,509 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,670 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
11,972 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
8,187 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,638 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Improvements to leasehold property
26,679 GBP2023-05-31
33,349 GBP2022-05-31
Plant and equipment
47,884 GBP2023-05-31
44,992 GBP2022-05-31
Furniture and fittings
46,398 GBP2023-05-31
54,585 GBP2022-05-31
Investment Property - Fair Value Model
405,418 GBP2022-05-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
10,348 GBP2023-05-31
10,348 GBP2022-05-31
Other Debtors
Current, Amounts falling due within one year
495,988 GBP2023-05-31
454,664 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
506,336 GBP2023-05-31
465,012 GBP2022-05-31
Other Remaining Borrowings
Current
5,000 GBP2023-05-31
3,000 GBP2022-05-31
Trade Creditors/Trade Payables
Current
276,202 GBP2023-05-31
244,653 GBP2022-05-31
Corporation Tax Payable
Current
141,856 GBP2023-05-31
75,449 GBP2022-05-31
Other Taxation & Social Security Payable
Current
20,710 GBP2023-05-31
17,345 GBP2022-05-31
Other Creditors
Current
38,147 GBP2023-05-31
41,534 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,000 GBP2023-05-31
20,000 GBP2022-05-31
Between one and five year
80,000 GBP2023-05-31
80,000 GBP2022-05-31
More than five year
70,000 GBP2023-05-31
90,000 GBP2022-05-31
All periods
170,000 GBP2023-05-31
190,000 GBP2022-05-31