Cost of Sales
-5,990,398 GBP2022-09-30 ~ 2023-09-29
-5,271,994 GBP2021-09-30 ~ 2022-09-29
Administrative Expenses
-3,048,090 GBP2022-09-30 ~ 2023-09-29
-3,032,831 GBP2021-09-30 ~ 2022-09-29
Other Interest Receivable/Similar Income (Finance Income)
63,750 GBP2022-09-30 ~ 2023-09-29
45,024 GBP2021-09-30 ~ 2022-09-29
Profit/Loss on Ordinary Activities Before Tax
-590,487 GBP2022-09-30 ~ 2023-09-29
-183,093 GBP2021-09-30 ~ 2022-09-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2022-09-30 ~ 2023-09-29
-276,261 GBP2021-09-30 ~ 2022-09-29
276,261 GBP2021-09-30 ~ 2022-09-29
Profit/Loss
-590,487 GBP2022-09-30 ~ 2023-09-29
-459,354 GBP2021-09-30 ~ 2022-09-29
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-385,563 GBP2021-09-30 ~ 2022-09-29
Comprehensive Income/Expense
70,184 GBP2022-09-30 ~ 2023-09-29
-844,917 GBP2021-09-30 ~ 2022-09-29
Intangible Assets
Other
3 GBP2023-09-29
3 GBP2022-09-29
Property, Plant & Equipment
10,958,231 GBP2023-09-29
10,112,248 GBP2022-09-29
Investment Property
1,500,000 GBP2023-09-29
1,000,000 GBP2022-09-29
Fixed Assets
12,458,234 GBP2023-09-29
11,112,251 GBP2022-09-29
Debtors
469,845 GBP2023-09-29
564,999 GBP2022-09-29
Cash at bank and in hand
222,074 GBP2023-09-29
357,430 GBP2022-09-29
Current Assets
773,800 GBP2023-09-29
1,005,872 GBP2022-09-29
Creditors
Current, Amounts falling due within one year
-3,265,355 GBP2023-09-29
-2,370,864 GBP2022-09-29
Net Current Assets/Liabilities
-2,491,555 GBP2023-09-29
-1,364,992 GBP2022-09-29
Total Assets Less Current Liabilities
9,966,679 GBP2023-09-29
9,747,259 GBP2022-09-29
Creditors
Non-current, Amounts falling due after one year
-41,576 GBP2023-09-29
-48,405 GBP2022-09-29
Net Assets/Liabilities
7,983,890 GBP2023-09-29
7,913,706 GBP2022-09-29
Equity
Called up share capital
2,200 GBP2023-09-29
2,200 GBP2022-09-29
2,200 GBP2021-09-29
Revaluation reserve
660,671 GBP2023-09-29
0 GBP2022-09-29
385,563 GBP2021-09-29
Retained earnings (accumulated losses)
7,321,019 GBP2023-09-29
7,911,506 GBP2022-09-29
8,370,860 GBP2021-09-29
Equity
7,983,890 GBP2023-09-29
7,913,706 GBP2022-09-29
Profit/Loss
Retained earnings (accumulated losses)
-590,487 GBP2022-09-30 ~ 2023-09-29
-459,354 GBP2021-09-30 ~ 2022-09-29
Audit Fees/Expenses
14,483 GBP2022-09-30 ~ 2023-09-29
12,500 GBP2021-09-30 ~ 2022-09-29
Average Number of Employees
2222022-09-30 ~ 2023-09-29
2312021-09-30 ~ 2022-09-29
Wages/Salaries
3,693,329 GBP2022-09-30 ~ 2023-09-29
3,476,738 GBP2021-09-30 ~ 2022-09-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,120 GBP2022-09-30 ~ 2023-09-29
44,291 GBP2021-09-30 ~ 2022-09-29
Staff Costs/Employee Benefits Expense
4,006,281 GBP2022-09-30 ~ 2023-09-29
3,756,113 GBP2021-09-30 ~ 2022-09-29
Director Remuneration
49,200 GBP2022-09-30 ~ 2023-09-29
50,976 GBP2021-09-30 ~ 2022-09-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2022-09-30 ~ 2023-09-29
276,261 GBP2021-09-30 ~ 2022-09-29
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
10,110,836 GBP2023-09-29
9,931,621 GBP2022-09-29
Plant and equipment
2,319,586 GBP2023-09-29
2,290,086 GBP2022-09-29
Furniture and fittings
1,024,295 GBP2023-09-29
791,631 GBP2022-09-29
Motor vehicles
24,436 GBP2023-09-29
24,436 GBP2022-09-29
Property, Plant & Equipment - Gross Cost
13,479,153 GBP2023-09-29
13,037,774 GBP2022-09-29
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
179,215 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-09-29
637,521 GBP2022-09-29
Plant and equipment
1,816,532 GBP2023-09-29
1,697,141 GBP2022-09-29
Furniture and fittings
683,994 GBP2023-09-29
571,815 GBP2022-09-29
Motor vehicles
20,396 GBP2023-09-29
19,049 GBP2022-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,520,922 GBP2023-09-29
2,925,526 GBP2022-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-09-30 ~ 2023-09-29
Plant and equipment
119,391 GBP2022-09-30 ~ 2023-09-29
Furniture and fittings
112,179 GBP2022-09-30 ~ 2023-09-29
Motor vehicles
1,347 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,917 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment
Land and buildings, Owned/Freehold
10,110,836 GBP2023-09-29
9,294,100 GBP2022-09-29
Plant and equipment
503,054 GBP2023-09-29
592,945 GBP2022-09-29
Furniture and fittings
340,301 GBP2023-09-29
219,816 GBP2022-09-29
Motor vehicles
4,040 GBP2023-09-29
5,387 GBP2022-09-29
Investment Property - Fair Value Model
1,500,000 GBP2023-09-29
1,000,000 GBP2022-09-29
Trade Debtors/Trade Receivables
Current
381,515 GBP2023-09-29
438,017 GBP2022-09-29
Amounts Owed by Group Undertakings
Current
0 GBP2023-09-29
1,799 GBP2022-09-29
Other Debtors
Current
47,878 GBP2023-09-29
28,130 GBP2022-09-29
Prepayments/Accrued Income
Current
40,452 GBP2023-09-29
97,053 GBP2022-09-29
Debtors
Current, Amounts falling due within one year
469,845 GBP2023-09-29
564,999 GBP2022-09-29
Bank Borrowings/Overdrafts
Current
99,201 GBP2023-09-29
522,536 GBP2022-09-29
Finance Lease Liabilities - Total Present Value
Current
7,375 GBP2023-09-29
0 GBP2022-09-29
Trade Creditors/Trade Payables
Current
832,980 GBP2023-09-29
634,983 GBP2022-09-29
Other Taxation & Social Security Payable
Current
1,310,759 GBP2023-09-29
518,907 GBP2022-09-29
Other Creditors
Current
507,602 GBP2023-09-29
334,770 GBP2022-09-29
Accrued Liabilities/Deferred Income
Current
507,438 GBP2023-09-29
359,668 GBP2022-09-29
Creditors
Current
3,265,355 GBP2023-09-29
2,370,864 GBP2022-09-29
Bank Borrowings/Overdrafts
Non-current
22,668 GBP2023-09-29
48,405 GBP2022-09-29
Finance Lease Liabilities - Total Present Value
Non-current
18,908 GBP2023-09-29
0 GBP2022-09-29
Creditors
Non-current
41,576 GBP2023-09-29
48,405 GBP2022-09-29
Bank Borrowings
45,904 GBP2023-09-29
570,941 GBP2022-09-29
Bank Overdrafts
75,965 GBP2023-09-29
-75,965 GBP2023-09-29
0 GBP2022-09-29
Total Borrowings
121,869 GBP2023-09-29
570,941 GBP2022-09-29
Current
99,201 GBP2023-09-29
522,536 GBP2022-09-29
Non-current
22,668 GBP2023-09-29
48,405 GBP2022-09-29
Minimum gross finance lease payments owing
Amounts falling due within one year
7,375 GBP2023-09-29
0 GBP2022-09-29
Minimum gross finance lease payments owing
26,283 GBP2023-09-29
0 GBP2022-09-29