Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
8,310,292 GBP2022-10-01 ~ 2023-09-30
13,656,566 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
4,418,653 GBP2022-10-01 ~ 2023-09-30
8,640,529 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,891,639 GBP2022-10-01 ~ 2023-09-30
5,016,037 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,794,457 GBP2022-10-01 ~ 2023-09-30
1,828,942 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,338,680 GBP2022-10-01 ~ 2023-09-30
3,423,622 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,989 GBP2022-10-01 ~ 2023-09-30
7 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
1,282,681 GBP2022-10-01 ~ 2023-09-30
912,031 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,115,472 GBP2022-10-01 ~ 2023-09-30
2,518,702 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
180,163 GBP2022-10-01 ~ 2023-09-30
1,401,904 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
935,309 GBP2022-10-01 ~ 2023-09-30
1,116,798 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
935,309 GBP2022-10-01 ~ 2023-09-30
1,116,798 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
140,489 GBP2023-09-30
140,499 GBP2022-09-30
Fixed Assets - Investments
206 GBP2023-09-30
210 GBP2022-09-30
Investment Property
63,679,517 GBP2023-09-30
57,534,961 GBP2022-09-30
Fixed Assets
63,820,212 GBP2023-09-30
57,675,670 GBP2022-09-30
Total Inventories
8,599,692 GBP2023-09-30
6,142,019 GBP2022-09-30
Debtors
1,269,453 GBP2023-09-30
1,215,319 GBP2022-09-30
Cash at bank and in hand
103 GBP2023-09-30
130,932 GBP2022-09-30
Current Assets
9,869,248 GBP2023-09-30
7,488,270 GBP2022-09-30
Creditors
Current
10,077,507 GBP2023-09-30
7,948,365 GBP2022-09-30
Net Current Assets/Liabilities
-208,259 GBP2023-09-30
-460,095 GBP2022-09-30
Total Assets Less Current Liabilities
63,611,953 GBP2023-09-30
57,215,575 GBP2022-09-30
Net Assets/Liabilities
36,326,838 GBP2023-09-30
35,491,529 GBP2022-09-30
Equity
36,326,838 GBP2023-09-30
35,491,529 GBP2022-09-30
34,874,731 GBP2021-09-30
Called up share capital
40,000 GBP2023-09-30
40,000 GBP2022-09-30
40,000 GBP2021-09-30
Retained earnings (accumulated losses)
18,603,521 GBP2023-09-30
18,065,696 GBP2022-09-30
16,245,515 GBP2021-09-30
Revaluation reserve
17,683,317 GBP2023-09-30
17,385,833 GBP2022-09-30
18,589,216 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2022-10-01 ~ 2023-09-30
-500,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-100,000 GBP2022-10-01 ~ 2023-09-30
-500,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
637,825 GBP2022-10-01 ~ 2023-09-30
2,320,181 GBP2021-10-01 ~ 2022-09-30
Bank Overdrafts
-1,069,646 GBP2023-09-30
-474,388 GBP2021-09-30
Wages/Salaries
1,638,048 GBP2022-10-01 ~ 2023-09-30
1,551,650 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
195,501 GBP2022-10-01 ~ 2023-09-30
179,894 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,425 GBP2022-10-01 ~ 2023-09-30
75,522 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,920,974 GBP2022-10-01 ~ 2023-09-30
1,807,066 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
302022-10-01 ~ 2023-09-30
332021-10-01 ~ 2022-09-30
Director Remuneration
761,133 GBP2022-10-01 ~ 2023-09-30
753,592 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,264 GBP2022-10-01 ~ 2023-09-30
46,833 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
8,500 GBP2022-10-01 ~ 2023-09-30
8,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
50,163 GBP2022-10-01 ~ 2023-09-30
401,904 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
278,868 GBP2022-10-01 ~ 2023-09-30
478,553 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
193,758 GBP2023-09-30
211,772 GBP2022-09-30
Motor vehicles
230,644 GBP2023-09-30
208,875 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
424,402 GBP2023-09-30
420,647 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-27,338 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-21,450 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-48,788 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
143,247 GBP2023-09-30
150,153 GBP2022-09-30
Motor vehicles
140,666 GBP2023-09-30
129,995 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
283,913 GBP2023-09-30
280,148 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,736 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
30,528 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,264 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,642 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-19,857 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,499 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
50,511 GBP2023-09-30
61,619 GBP2022-09-30
Motor vehicles
89,978 GBP2023-09-30
78,880 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
206 GBP2023-09-30
210 GBP2022-09-30
Additions to investments
21 GBP2023-09-30
Investments in Group Undertakings
206 GBP2023-09-30
210 GBP2022-09-30
Investment Property - Fair Value Model
63,679,517 GBP2023-09-30
57,534,961 GBP2022-09-30
Disposals of Investment Property - Fair Value Model
-500,000 GBP2022-10-01 ~ 2023-09-30
Merchandise
8,599,692 GBP2023-09-30
6,142,019 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
945,738 GBP2023-09-30
1,017,224 GBP2022-09-30
Other Debtors
Current
273,715 GBP2023-09-30
198,095 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,269,453 GBP2023-09-30
1,215,319 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
3,844,866 GBP2023-09-30
760,117 GBP2022-09-30
Other Remaining Borrowings
Current
1,000,000 GBP2023-09-30
1,000,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
12,838 GBP2023-09-30
18,073 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,649,974 GBP2023-09-30
2,059,524 GBP2022-09-30
Amounts owed to group undertakings
Current
21 GBP2023-09-30
95 GBP2022-09-30
Corporation Tax Payable
Current
50,163 GBP2023-09-30
221,905 GBP2022-09-30
Other Taxation & Social Security Payable
Current
80,604 GBP2023-09-30
65,891 GBP2022-09-30
Other Creditors
Current
1,321,159 GBP2023-09-30
1,160,869 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
418,894 GBP2023-09-30
284,917 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
22,757,238 GBP2023-09-30
17,313,330 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
7,877 GBP2023-09-30
20,716 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
2,775,220 GBP2023-09-30
760,117 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
4,844,866 GBP2023-09-30
1,760,117 GBP2022-09-30
Bank Borrowings
Non-current, Between two and five year
22,757,238 GBP2023-09-30
17,313,330 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
7,877 GBP2023-09-30
20,716 GBP2022-09-30
hire purchase agreements
20,715 GBP2023-09-30
38,789 GBP2022-09-30
Bank Overdrafts
Secured
1,069,646 GBP2023-09-30
Bank Borrowings
Secured
25,532,458 GBP2023-09-30
18,073,447 GBP2022-09-30
Total Borrowings
Secured
26,622,819 GBP2023-09-30
18,112,236 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,520,000 GBP2023-09-30
4,390,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
935,309 GBP2022-10-01 ~ 2023-09-30