WILLERBY HOLIDAY HOMES LTD. - 2016-11-03
Average Number of Employees
10002022-10-01 ~ 2023-09-30
10002021-10-02 ~ 2022-10-01
Turnover/Revenue
227,279,000 GBP2022-10-01 ~ 2023-09-30
216,961,000 GBP2021-10-02 ~ 2022-10-01
Cost of Sales
-162,890,000 GBP2022-10-01 ~ 2023-09-30
-176,509,000 GBP2021-10-02 ~ 2022-10-01
Gross Profit/Loss
64,389,000 GBP2022-10-01 ~ 2023-09-30
40,452,000 GBP2021-10-02 ~ 2022-10-01
Administrative Expenses
-27,820,000 GBP2022-10-01 ~ 2023-09-30
-25,347,000 GBP2021-10-02 ~ 2022-10-01
Operating Profit/Loss
36,569,000 GBP2022-10-01 ~ 2023-09-30
15,105,000 GBP2021-10-02 ~ 2022-10-01
Profit/Loss on Ordinary Activities Before Tax
30,441,000 GBP2022-10-01 ~ 2023-09-30
13,374,000 GBP2021-10-02 ~ 2022-10-01
Profit/Loss
24,236,000 GBP2022-10-01 ~ 2023-09-30
12,339,000 GBP2021-10-02 ~ 2022-10-01
Comprehensive Income/Expense
23,981,000 GBP2022-10-01 ~ 2023-09-30
12,428,000 GBP2021-10-02 ~ 2022-10-01
Intangible Assets
2,245,000 GBP2023-09-30
2,510,000 GBP2022-10-01
Property, Plant & Equipment
4,831,000 GBP2023-09-30
4,536,000 GBP2022-10-01
Investment Property
193,000 GBP2023-09-30
441,000 GBP2022-10-01
Fixed Assets
7,269,000 GBP2023-09-30
7,487,000 GBP2022-10-01
Total Inventories
43,022,000 GBP2023-09-30
17,838,000 GBP2022-10-01
Debtors
Current
71,781,000 GBP2023-09-30
58,083,000 GBP2022-10-01
Cash at bank and in hand
12,697,000 GBP2023-09-30
37,623,000 GBP2022-10-01
Current Assets
127,500,000 GBP2023-09-30
113,544,000 GBP2022-10-01
Creditors
Current, Amounts falling due within one year
-82,010,000 GBP2023-09-30
-71,065,000 GBP2022-10-01
Net Current Assets/Liabilities
45,490,000 GBP2023-09-30
42,479,000 GBP2022-10-01
Total Assets Less Current Liabilities
52,759,000 GBP2023-09-30
49,966,000 GBP2022-10-01
Net Assets/Liabilities
51,240,000 GBP2023-09-30
49,464,000 GBP2022-10-01
Equity
Called up share capital
5,100,000 GBP2023-09-30
5,100,000 GBP2022-10-01
5,100,000 GBP2021-10-02
Retained earnings (accumulated losses)
46,140,000 GBP2023-09-30
44,364,000 GBP2022-10-01
31,936,000 GBP2021-10-02
Equity
51,240,000 GBP2023-09-30
49,464,000 GBP2022-10-01
37,036,000 GBP2021-10-02
Profit/Loss
Retained earnings (accumulated losses)
24,236,000 GBP2022-10-01 ~ 2023-09-30
12,339,000 GBP2021-10-02 ~ 2022-10-01
Comprehensive Income/Expense
Retained earnings (accumulated losses)
23,981,000 GBP2022-10-01 ~ 2023-09-30
12,428,000 GBP2021-10-02 ~ 2022-10-01
Dividends Paid
Retained earnings (accumulated losses)
-22,205,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-22,205,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-22,205,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-22,205,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
85,000 GBP2022-10-01 ~ 2023-09-30
65,000 GBP2021-10-02 ~ 2022-10-01
Wages/Salaries
37,149,000 GBP2022-10-01 ~ 2023-09-30
34,960,000 GBP2021-10-02 ~ 2022-10-01
Social Security Costs
3,705,000 GBP2022-10-01 ~ 2023-09-30
3,617,000 GBP2021-10-02 ~ 2022-10-01
Staff Costs/Employee Benefits Expense
41,901,000 GBP2022-10-01 ~ 2023-09-30
39,552,000 GBP2021-10-02 ~ 2022-10-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-54,000 GBP2022-10-01 ~ 2023-09-30
-30,000 GBP2021-10-02 ~ 2022-10-01
Tax Expense/Credit at Applicable Tax Rate
6,700,000 GBP2022-10-01 ~ 2023-09-30
2,541,000 GBP2021-10-02 ~ 2022-10-01
Dividends Paid on Shares
22,205,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
3,168,000 GBP2023-09-30
3,091,000 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,971,000 GBP2023-09-30
21,500,000 GBP2022-10-01
Motor vehicles
184,000 GBP2023-09-30
184,000 GBP2022-10-01
Other
663,000 GBP2023-09-30
89,000 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
16,243,000 GBP2023-09-30
21,773,000 GBP2022-10-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,741,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-6,741,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-77,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,683,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
17,053,000 GBP2022-10-01
Motor vehicles
184,000 GBP2022-10-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
17,237,000 GBP2022-10-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
777,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
84,000 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
916,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,741,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,741,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,425,000 GBP2023-09-30
Motor vehicles
184,000 GBP2023-09-30
Furniture and fittings
2,425,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,412,000 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
3,546,000 GBP2023-09-30
4,447,000 GBP2022-10-01
Furniture and fittings
258,000 GBP2023-09-30
Other
663,000 GBP2023-09-30
89,000 GBP2022-10-01
Land and buildings
364,000 GBP2023-09-30
Raw materials and consumables
9,588,000 GBP2023-09-30
13,348,000 GBP2022-10-01
Value of work in progress
3,056,000 GBP2023-09-30
2,566,000 GBP2022-10-01
Finished Goods/Goods for Resale
30,378,000 GBP2023-09-30
1,924,000 GBP2022-10-01
Trade Debtors/Trade Receivables
Current
18,814,000 GBP2023-09-30
35,614,000 GBP2022-10-01
Amounts Owed by Group Undertakings
Current
46,002,000 GBP2023-09-30
16,673,000 GBP2022-10-01
Other Debtors
Current
3,703,000 GBP2023-09-30
2,469,000 GBP2022-10-01
Prepayments/Accrued Income
Current
1,801,000 GBP2023-09-30
1,303,000 GBP2022-10-01
Amount of corporation tax that is recoverable
Current
1,461,000 GBP2023-09-30
2,024,000 GBP2022-10-01
Other Remaining Borrowings
Current
48,000 GBP2022-10-01
Trade Creditors/Trade Payables
Current
39,033,000 GBP2023-09-30
40,199,000 GBP2022-10-01
Amounts owed to group undertakings
Current
36,658,000 GBP2023-09-30
25,456,000 GBP2022-10-01
Taxation/Social Security Payable
Current
989,000 GBP2023-09-30
1,938,000 GBP2022-10-01
Other Creditors
Current
843,000 GBP2023-09-30
678,000 GBP2022-10-01
Accrued Liabilities/Deferred Income
Current
4,487,000 GBP2023-09-30
2,746,000 GBP2022-10-01
Creditors
Current
82,010,000 GBP2023-09-30
71,065,000 GBP2022-10-01
Net Deferred Tax Liability/Asset
-533,000 GBP2023-09-30
-502,000 GBP2022-10-01
-477,000 GBP2021-10-02
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-31,000 GBP2022-10-01 ~ 2023-09-30
-25,000 GBP2021-10-02 ~ 2022-10-01
Deferred Tax Liabilities
Accelerated tax depreciation
-463,000 GBP2023-09-30
-442,000 GBP2022-10-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,100,000 shares2023-09-30
5,100,000 shares2022-10-01
Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,698,000 GBP2023-09-30
2,698,000 GBP2022-10-01
Between one and five year
10,793,000 GBP2023-09-30
10,793,000 GBP2022-10-01
More than five year
50,282,000 GBP2023-09-30
53,205,000 GBP2022-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
63,773,000 GBP2023-09-30
66,696,000 GBP2022-10-01