Cost of Sales
-4,138,767 GBP2022-09-01 ~ 2023-08-31
-3,139,618 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
1,787,767 GBP2023-08-31
Administrative Expenses
-1,394,222 GBP2022-09-01 ~ 2023-08-31
-1,191,413 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
992,383 GBP2022-09-01 ~ 2023-08-31
580,048 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Goodwill
127,500 GBP2023-08-31
135,000 GBP2022-08-31
Property, Plant & Equipment
6,140,006 GBP2023-08-31
3,473,847 GBP2022-08-31
Debtors
3,758,682 GBP2023-08-31
1,571,090 GBP2022-08-31
Cash at bank and in hand
1,461,002 GBP2023-08-31
1,621,676 GBP2022-08-31
Equity
Called up share capital
175,000 GBP2023-08-31
175,000 GBP2022-08-31
175,000 GBP2021-08-31
Revaluation reserve
572,637 GBP2023-08-31
572,637 GBP2022-08-31
572,637 GBP2021-08-31
Capital redemption reserve
75,000 GBP2023-08-31
75,000 GBP2022-08-31
75,000 GBP2021-08-31
Retained earnings (accumulated losses)
3,631,567 GBP2023-08-31
2,639,184 GBP2022-08-31
2,059,136 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
992,383 GBP2022-09-01 ~ 2023-08-31
580,048 GBP2021-09-01 ~ 2022-08-31
Equity
4,454,204 GBP2023-08-31
3,461,821 GBP2022-08-31
Audit Fees/Expenses
17,500 GBP2022-09-01 ~ 2023-08-31
0 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1532022-09-01 ~ 2023-08-31
1222021-09-01 ~ 2022-08-31
Wages/Salaries
3,418,614 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,795 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
3,751,421 GBP2022-09-01 ~ 2023-08-31
2,738,204 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
26,497 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
235,415 GBP2022-09-01 ~ 2023-08-31
28,948 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,935 GBP2022-09-01 ~ 2023-08-31
60,571 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
1,182,783 GBP2022-09-01 ~ 2023-08-31
728,687 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
150,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
22,500 GBP2023-08-31
15,000 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
7,500 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,767,736 GBP2023-08-31
3,124,849 GBP2022-08-31
Plant and equipment
342,689 GBP2023-08-31
331,685 GBP2022-08-31
Furniture and fittings
1,060,368 GBP2023-08-31
908,585 GBP2022-08-31
Motor vehicles
9,540 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
7,464,232 GBP2023-08-31
4,649,018 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
419,568 GBP2023-08-31
415,151 GBP2022-08-31
Plant and equipment
150,850 GBP2023-08-31
120,747 GBP2022-08-31
Furniture and fittings
624,019 GBP2023-08-31
526,827 GBP2022-08-31
Motor vehicles
3,148 GBP2023-08-31
0 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,324,226 GBP2023-08-31
1,175,171 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
4,417 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
30,103 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
97,192 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
3,148 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
149,055 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,348,168 GBP2023-08-31
2,709,698 GBP2022-08-31
Plant and equipment
191,839 GBP2023-08-31
210,938 GBP2022-08-31
Furniture and fittings
436,349 GBP2023-08-31
381,758 GBP2022-08-31
Motor vehicles
6,392 GBP2023-08-31
0 GBP2022-08-31
Finished Goods/Goods for Resale
210,019 GBP2023-08-31
210,019 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
193,777 GBP2023-08-31
72,642 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-08-31
4,105 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
3,540,983 GBP2023-08-31
1,471,110 GBP2022-08-31
Other Debtors
Current
425 GBP2023-08-31
0 GBP2022-08-31
Prepayments/Accrued Income
Current
23,497 GBP2023-08-31
23,233 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
3,758,682 GBP2023-08-31
1,571,090 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
195,654 GBP2023-08-31
105,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
488,213 GBP2023-08-31
460,214 GBP2022-08-31
Corporation Tax Payable
Current
274,011 GBP2023-08-31
88,068 GBP2022-08-31
Other Taxation & Social Security Payable
Current
98,493 GBP2023-08-31
43,961 GBP2022-08-31
Other Creditors
Current
401,616 GBP2023-08-31
247,756 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
448,965 GBP2023-08-31
550,228 GBP2022-08-31
Creditors
Current
1,906,952 GBP2023-08-31
1,495,227 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
5,138,284 GBP2023-08-31
1,863,750 GBP2022-08-31
Bank Borrowings
5,333,938 GBP2023-08-31
1,968,750 GBP2022-08-31
Total Borrowings
Current
195,654 GBP2023-08-31
105,000 GBP2022-08-31
Non-current
5,138,284 GBP2023-08-31
1,863,750 GBP2022-08-31
Equity
Called up share capital
175,000 GBP2023-08-31
175,000 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,888 GBP2023-08-31
11,668 GBP2022-08-31
Between two and five year
4,866 GBP2023-08-31
0 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,754 GBP2023-08-31
11,668 GBP2022-08-31