Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
3,283,500 GBP2022-09-01 ~ 2023-08-31
3,059,700 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-2,175 GBP2022-09-01 ~ 2023-08-31
-9,625 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
3,285,675 GBP2022-09-01 ~ 2023-08-31
3,069,325 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
2,749,441 GBP2022-09-01 ~ 2023-08-31
2,567,309 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
536,234 GBP2022-09-01 ~ 2023-08-31
502,112 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
170 GBP2022-09-01 ~ 2023-08-31
8 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
153,418 GBP2022-09-01 ~ 2023-08-31
135,598 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
382,986 GBP2022-09-01 ~ 2023-08-31
366,522 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-46,694 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
429,680 GBP2022-09-01 ~ 2023-08-31
366,522 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
-198,320 GBP2022-09-01 ~ 2023-08-31
366,522 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
6,871,776 GBP2023-08-31
6,989,244 GBP2022-08-31
Fixed Assets - Investments
2,000 GBP2023-08-31
2,000 GBP2022-08-31
Fixed Assets
6,873,776 GBP2023-08-31
6,991,244 GBP2022-08-31
Total Inventories
23,800 GBP2023-08-31
21,625 GBP2022-08-31
Debtors
488,097 GBP2023-08-31
539,542 GBP2022-08-31
Cash at bank and in hand
2,256 GBP2023-08-31
21,231 GBP2022-08-31
Current Assets
514,153 GBP2023-08-31
582,398 GBP2022-08-31
Creditors
Current
740,366 GBP2023-08-31
659,057 GBP2022-08-31
Net Current Assets/Liabilities
-226,213 GBP2023-08-31
-76,659 GBP2022-08-31
Total Assets Less Current Liabilities
6,647,563 GBP2023-08-31
6,914,585 GBP2022-08-31
Creditors
Non-current
-2,677,248 GBP2023-08-31
-2,668,756 GBP2022-08-31
Net Assets/Liabilities
3,667,706 GBP2023-08-31
3,896,526 GBP2022-08-31
Equity
Called up share capital
1,000 GBP2023-08-31
1,000 GBP2022-08-31
1,000 GBP2021-08-31
Share premium
515,000 GBP2023-08-31
515,000 GBP2022-08-31
515,000 GBP2021-08-31
Retained earnings (accumulated losses)
1,941,270 GBP2023-08-31
1,542,090 GBP2022-08-31
1,175,568 GBP2021-08-31
Equity
3,667,706 GBP2023-08-31
3,896,526 GBP2022-08-31
3,530,004 GBP2021-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
429,680 GBP2022-09-01 ~ 2023-08-31
366,522 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-30,500 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-30,500 GBP2022-09-01 ~ 2023-08-31
Bank Overdrafts
-391,146 GBP2023-08-31
-370,566 GBP2022-08-31
-240,872 GBP2021-08-31
Wages/Salaries
1,838,350 GBP2022-09-01 ~ 2023-08-31
1,705,783 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
152,070 GBP2022-09-01 ~ 2023-08-31
142,647 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,396 GBP2022-09-01 ~ 2023-08-31
60,822 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,045,816 GBP2022-09-01 ~ 2023-08-31
1,909,252 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
562022-09-01 ~ 2023-08-31
702021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
6,663 GBP2022-09-01 ~ 2023-08-31
7,157 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,811,813 GBP2023-08-31
4,396,752 GBP2022-08-31
Improvements to leasehold property
2,528,079 GBP2022-08-31
Furniture and fittings
307,799 GBP2023-08-31
305,586 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
7,119,612 GBP2023-08-31
7,230,417 GBP2022-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-628,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-628,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
247,836 GBP2023-08-31
241,173 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
247,836 GBP2023-08-31
241,173 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,663 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,663 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
6,811,813 GBP2023-08-31
4,396,752 GBP2022-08-31
Furniture and fittings
59,963 GBP2023-08-31
64,413 GBP2022-08-31
Improvements to leasehold property
2,528,079 GBP2022-08-31
Investments in Group Undertakings
Cost valuation
2,000 GBP2022-08-31
Investments in Group Undertakings
2,000 GBP2023-08-31
2,000 GBP2022-08-31
Merchandise
23,800 GBP2023-08-31
21,625 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
214,744 GBP2023-08-31
141,492 GBP2022-08-31
Other Debtors
Current
2,000 GBP2023-08-31
Prepayments
Current
218,600 GBP2023-08-31
337,537 GBP2022-08-31
Debtors
Amounts falling due within one year, Current
435,344 GBP2023-08-31
479,029 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
391,146 GBP2023-08-31
370,566 GBP2022-08-31
Other Taxation & Social Security Payable
Current
164,880 GBP2023-08-31
139,257 GBP2022-08-31
Accrued Liabilities
Current
166,136 GBP2023-08-31
130,473 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
2,677,248 GBP2023-08-31
2,668,756 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
302,609 GBP2023-08-31
349,303 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
429,680 GBP2022-09-01 ~ 2023-08-31