Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Class 2 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
7,088,583 GBP2022-09-01 ~ 2023-08-31
6,760,543 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
5,718,213 GBP2022-09-01 ~ 2023-08-31
5,220,445 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
1,370,370 GBP2022-09-01 ~ 2023-08-31
1,540,098 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
987,371 GBP2022-09-01 ~ 2023-08-31
896,711 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
382,999 GBP2022-09-01 ~ 2023-08-31
651,447 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
43,302 GBP2022-09-01 ~ 2023-08-31
22,816 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
339,697 GBP2022-09-01 ~ 2023-08-31
628,631 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
92,305 GBP2022-09-01 ~ 2023-08-31
129,877 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
247,392 GBP2022-09-01 ~ 2023-08-31
498,754 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
247,392 GBP2022-09-01 ~ 2023-08-31
498,754 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
7,669,299 GBP2023-08-31
7,477,681 GBP2022-08-31
Total Inventories
28,949 GBP2023-08-31
12,750 GBP2022-08-31
Debtors
460,512 GBP2023-08-31
597,473 GBP2022-08-31
Cash at bank and in hand
2,127,622 GBP2023-08-31
1,989,851 GBP2022-08-31
Current Assets
2,617,083 GBP2023-08-31
2,600,074 GBP2022-08-31
Creditors
Current
1,520,756 GBP2023-08-31
1,494,345 GBP2022-08-31
Net Current Assets/Liabilities
1,096,327 GBP2023-08-31
1,105,729 GBP2022-08-31
Total Assets Less Current Liabilities
8,765,626 GBP2023-08-31
8,583,410 GBP2022-08-31
Creditors
Non-current
-780,681 GBP2023-08-31
-835,247 GBP2022-08-31
Net Assets/Liabilities
7,908,741 GBP2023-08-31
7,661,349 GBP2022-08-31
Equity
Called up share capital
80,000 GBP2023-08-31
80,000 GBP2022-08-31
80,000 GBP2021-08-31
Retained earnings (accumulated losses)
7,828,741 GBP2023-08-31
7,581,349 GBP2022-08-31
7,082,595 GBP2021-08-31
Equity
7,908,741 GBP2023-08-31
7,661,349 GBP2022-08-31
7,162,595 GBP2021-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
247,392 GBP2022-09-01 ~ 2023-08-31
498,754 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
3,756,613 GBP2022-09-01 ~ 2023-08-31
3,469,252 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
315,566 GBP2022-09-01 ~ 2023-08-31
288,531 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
200,114 GBP2022-09-01 ~ 2023-08-31
153,465 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
4,272,293 GBP2022-09-01 ~ 2023-08-31
3,911,248 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1552022-09-01 ~ 2023-08-31
1652021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
182,019 GBP2022-09-01 ~ 2023-08-31
193,569 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
6,000 GBP2022-09-01 ~ 2023-08-31
6,000 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
102,915 GBP2022-09-01 ~ 2023-08-31
144,688 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
64,542 GBP2022-09-01 ~ 2023-08-31
119,440 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,548,574 GBP2023-08-31
7,221,248 GBP2022-08-31
Plant and equipment
1,051,366 GBP2023-08-31
1,038,552 GBP2022-08-31
Furniture and fittings
982,601 GBP2023-08-31
958,444 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
318,467 GBP2023-08-31
246,675 GBP2022-08-31
Plant and equipment
881,591 GBP2023-08-31
823,745 GBP2022-08-31
Furniture and fittings
746,839 GBP2023-08-31
705,199 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
71,792 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
57,846 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
41,640 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
7,230,107 GBP2023-08-31
6,974,573 GBP2022-08-31
Plant and equipment
169,775 GBP2023-08-31
214,807 GBP2022-08-31
Furniture and fittings
235,762 GBP2023-08-31
253,245 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
82,950 GBP2023-08-31
74,766 GBP2022-08-31
Computers
57,474 GBP2023-08-31
57,474 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
9,722,965 GBP2023-08-31
9,350,484 GBP2022-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-3,700 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-3,700 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
55,025 GBP2023-08-31
46,873 GBP2022-08-31
Computers
51,744 GBP2023-08-31
50,311 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,053,666 GBP2023-08-31
1,872,803 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
9,308 GBP2022-09-01 ~ 2023-08-31
Computers
1,433 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,019 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,156 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,156 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Motor vehicles
27,925 GBP2023-08-31
27,893 GBP2022-08-31
Computers
5,730 GBP2023-08-31
7,163 GBP2022-08-31
Merchandise
28,949 GBP2023-08-31
12,750 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
361,477 GBP2023-08-31
562,113 GBP2022-08-31
Other Debtors
Current
600 GBP2023-08-31
600 GBP2022-08-31
Prepayments/Accrued Income
Current
98,435 GBP2023-08-31
34,760 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
460,512 GBP2023-08-31
597,473 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
87,725 GBP2023-08-31
120,885 GBP2022-08-31
Trade Creditors/Trade Payables
Current
123,780 GBP2023-08-31
104,876 GBP2022-08-31
Corporation Tax Payable
Current
102,915 GBP2023-08-31
144,688 GBP2022-08-31
Other Taxation & Social Security Payable
Current
80,171 GBP2023-08-31
69,608 GBP2022-08-31
Other Creditors
Current
170,669 GBP2023-08-31
147,749 GBP2022-08-31
Accrued Liabilities
Current
144,259 GBP2023-08-31
46,052 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
780,681 GBP2023-08-31
835,247 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
87,725 GBP2023-08-31
120,885 GBP2022-08-31
Non-current, Between two and five year
780,681 GBP2023-08-31
835,247 GBP2022-08-31
Secured
868,406 GBP2023-08-31
956,132 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
76,204 GBP2023-08-31
86,814 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,000 shares2023-08-31
Class 2 ordinary share
20,000 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
247,392 GBP2022-09-01 ~ 2023-08-31