(expand)Intangible Assets
29,985 GBP2024-09-30
Property, Plant & Equipment
8,079,133 GBP2025-09-30
8,406,206 GBP2024-09-30
Fixed Assets - Investments
1,705,587 GBP2024-09-30
Fixed Assets
8,079,133 GBP2025-09-30
10,141,778 GBP2024-09-30
Total Inventories
1,954,697 GBP2025-09-30
2,040,307 GBP2024-09-30
Debtors
4,275,964 GBP2025-09-30
4,251,045 GBP2024-09-30
Cash at bank and in hand
289,414 GBP2025-09-30
91,515 GBP2024-09-30
Current Assets
6,520,075 GBP2025-09-30
6,382,867 GBP2024-09-30
Creditors
Current
2,371,848 GBP2025-09-30
3,910,939 GBP2024-09-30
Net Current Assets/Liabilities
4,148,227 GBP2025-09-30
2,471,928 GBP2024-09-30
Total Assets Less Current Liabilities
12,227,360 GBP2025-09-30
12,613,706 GBP2024-09-30
Net Assets/Liabilities
7,785,298 GBP2025-09-30
7,133,234 GBP2024-09-30
Equity
Called up share capital
900,000 GBP2025-09-30
900,000 GBP2024-09-30
900,000 GBP2023-09-30
Revaluation reserve
191,956 GBP2024-09-30
191,956 GBP2023-09-30
Retained earnings (accumulated losses)
6,885,298 GBP2025-09-30
6,041,278 GBP2024-09-30
5,378,506 GBP2023-09-30
Equity
7,785,298 GBP2025-09-30
7,133,234 GBP2024-09-30
6,470,462 GBP2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,856,302 GBP2024-10-01 ~ 2025-09-30
-750,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-3,856,302 GBP2024-10-01 ~ 2025-09-30
-750,000 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,700,322 GBP2024-10-01 ~ 2025-09-30
1,412,772 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
1,134,724 GBP2024-10-01 ~ 2025-09-30
1,087,147 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
117,411 GBP2024-10-01 ~ 2025-09-30
106,904 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,775 GBP2024-10-01 ~ 2025-09-30
63,070 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
1,316,910 GBP2024-10-01 ~ 2025-09-30
1,257,121 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
302024-10-01 ~ 2025-09-30
302023-10-01 ~ 2024-09-30
Director Remuneration
128,000 GBP2024-10-01 ~ 2025-09-30
94,800 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
219,738 GBP2024-10-01 ~ 2025-09-30
103,994 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
14,320 GBP2024-10-01 ~ 2025-09-30
15,000 GBP2023-10-01 ~ 2024-09-30
Current Tax for the Period
425,290 GBP2024-10-01 ~ 2025-09-30
264,453 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
1,327,559 GBP2024-10-01 ~ 2025-09-30
480,972 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Net goodwill
111,234 GBP2025-09-30
121,234 GBP2024-09-30
Computer software
87,700 GBP2024-09-30
Intangible Assets - Gross Cost
111,234 GBP2025-09-30
208,934 GBP2024-09-30
Intangible assets - Disposals
Net goodwill
-10,000 GBP2024-10-01 ~ 2025-09-30
Intangible assets - Disposals
-97,700 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
111,234 GBP2025-09-30
91,249 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
111,234 GBP2025-09-30
178,949 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
19,985 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Increase From Amortisation Charge for Year
19,985 GBP2024-10-01 ~ 2025-09-30
Intangible assets - Disposals and decrease in the amortization or impairment
-87,700 GBP2024-10-01 ~ 2025-09-30
Intangible Assets
Net goodwill
29,985 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,111,965 GBP2025-09-30
4,020,008 GBP2024-09-30
Furniture and fittings
1,204,343 GBP2025-09-30
754,346 GBP2024-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-2,204,710 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-86,365 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
247,128 GBP2025-09-30
555,127 GBP2024-09-30
Furniture and fittings
266,443 GBP2025-09-30
221,924 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
76,520 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
87,044 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-384,519 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-42,525 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Land and buildings
6,864,837 GBP2025-09-30
3,464,881 GBP2024-09-30
Furniture and fittings
937,900 GBP2025-09-30
532,422 GBP2024-09-30
Land and buildings, Short leasehold
4,106,619 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
164,345 GBP2025-09-30
164,345 GBP2024-09-30
Computers
323,087 GBP2025-09-30
292,801 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
8,803,740 GBP2025-09-30
9,338,119 GBP2024-09-30
Property, Plant & Equipment - Disposals
-2,291,075 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
127,421 GBP2025-09-30
107,488 GBP2024-09-30
Computers
83,615 GBP2025-09-30
47,374 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
724,607 GBP2025-09-30
931,913 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
19,933 GBP2024-10-01 ~ 2025-09-30
Computers
36,241 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,738 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-427,044 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Motor vehicles
36,924 GBP2025-09-30
56,857 GBP2024-09-30
Computers
239,472 GBP2025-09-30
245,427 GBP2024-09-30
Investments in Group Undertakings
1 GBP2024-09-30
Other Investments Other Than Loans
800,000 GBP2024-09-30
Amounts invested in assets
1,705,587 GBP2024-09-30
Investments in Group Undertakings
Cost valuation
1 GBP2024-09-30
Additions to investments
1,856,301 GBP2025-09-30
Merchandise
1,954,697 GBP2025-09-30
2,040,307 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
2,539,694 GBP2025-09-30
2,472,107 GBP2024-09-30
Prepayments/Accrued Income
Current
51,270 GBP2025-09-30
93,938 GBP2024-09-30
Debtors
Amounts falling due within one year, Current
2,590,964 GBP2025-09-30
Current, Amounts falling due within one year
2,566,045 GBP2024-09-30
Other Debtors
Non-current
1,685,000 GBP2025-09-30
1,685,000 GBP2024-09-30
Bank Borrowings/Overdrafts
Current
358,929 GBP2025-09-30
431,281 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
92,382 GBP2025-09-30
61,908 GBP2024-09-30
Trade Creditors/Trade Payables
Current
909,341 GBP2025-09-30
1,218,964 GBP2024-09-30
Amounts owed to group undertakings
Current
1 GBP2024-09-30
Corporation Tax Payable
Current
895 GBP2025-09-30
116,453 GBP2024-09-30
Other Taxation & Social Security Payable
Current
37,317 GBP2025-09-30
40,357 GBP2024-09-30
Other Creditors
Current
685,390 GBP2025-09-30
1,813,786 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
136,025 GBP2025-09-30
190,775 GBP2024-09-30
Bank Borrowings/Overdrafts
Non-current
3,861,613 GBP2025-09-30
4,658,702 GBP2024-09-30
Other Remaining Borrowings
Non-current
150,104 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
273,727 GBP2025-09-30
338,092 GBP2024-09-30
Bank Borrowings
Current, Amounts falling due within one year
431,281 GBP2024-09-30
Non-current, Between one and two years
358,929 GBP2025-09-30
Non-current, Between two and five year
906,126 GBP2025-09-30
1,156,655 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
366,109 GBP2025-09-30
400,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,559 GBP2025-09-30
20,434 GBP2024-09-30
Between one and five year
17,165 GBP2025-09-30
29,772 GBP2024-09-30
All periods
46,724 GBP2025-09-30
50,206 GBP2024-09-30
Bank Borrowings
Secured
4,220,542 GBP2025-09-30
5,089,983 GBP2024-09-30
Total Borrowings
Secured
5,228,766 GBP2025-09-30
7,259,267 GBP2024-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
306,722 GBP2025-09-30
333,574 GBP2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900,000 shares2025-09-30
Profit/Loss
Retained earnings (accumulated losses)
4,911,799 GBP2024-10-01 ~ 2025-09-30