Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Property, Plant & Equipment
1,845,950 GBP2024-09-30
1,338,576 GBP2023-09-30
Fixed Assets - Investments
1,250,000 GBP2024-09-30
1,250,000 GBP2023-09-30
Investment Property
438,237 GBP2024-09-30
317,000 GBP2023-09-30
Fixed Assets
3,534,187 GBP2024-09-30
2,905,576 GBP2023-09-30
Total Inventories
398,675 GBP2024-09-30
452,537 GBP2023-09-30
Debtors
413,393 GBP2024-09-30
607,605 GBP2023-09-30
Cash at bank and in hand
4,452,482 GBP2024-09-30
3,670,726 GBP2023-09-30
Current Assets
5,264,550 GBP2024-09-30
4,730,868 GBP2023-09-30
Creditors
Current
2,263,553 GBP2024-09-30
2,330,768 GBP2023-09-30
Net Current Assets/Liabilities
3,000,997 GBP2024-09-30
2,400,100 GBP2023-09-30
Total Assets Less Current Liabilities
6,535,184 GBP2024-09-30
5,305,676 GBP2023-09-30
Net Assets/Liabilities
5,810,202 GBP2024-09-30
4,451,540 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Retained earnings (accumulated losses)
5,810,102 GBP2024-09-30
4,451,440 GBP2023-09-30
3,166,171 GBP2022-09-30
Equity
5,810,202 GBP2024-09-30
4,451,540 GBP2023-09-30
3,166,271 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,359,662 GBP2023-10-01 ~ 2024-09-30
1,285,269 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,359,662 GBP2023-10-01 ~ 2024-09-30
1,285,269 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-1,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
612023-10-01 ~ 2024-09-30
682022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
650,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
650,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
855,000 GBP2024-09-30
855,000 GBP2023-09-30
Improvements to leasehold property
425,624 GBP2024-09-30
415,624 GBP2023-09-30
Land and buildings, Long leasehold
841,028 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
319,218 GBP2024-09-30
302,118 GBP2023-09-30
Improvements to leasehold property
85,434 GBP2024-09-30
76,266 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,100 GBP2023-10-01 ~ 2024-09-30
Improvements to leasehold property
9,168 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
535,782 GBP2024-09-30
552,882 GBP2023-09-30
Land and buildings, Long leasehold
685,062 GBP2024-09-30
Improvements to leasehold property
340,190 GBP2024-09-30
339,358 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
724,185 GBP2024-09-30
662,992 GBP2023-09-30
Furniture and fittings
18,890 GBP2024-09-30
18,890 GBP2023-09-30
Motor vehicles
45,960 GBP2024-09-30
45,960 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,910,687 GBP2024-09-30
2,318,466 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,500 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-3,500 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
461,147 GBP2024-09-30
419,358 GBP2023-09-30
Furniture and fittings
11,844 GBP2024-09-30
10,755 GBP2023-09-30
Motor vehicles
31,128 GBP2024-09-30
26,184 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,064,737 GBP2024-09-30
979,890 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
42,314 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
1,089 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
4,944 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,372 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-525 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-525 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
263,038 GBP2024-09-30
243,634 GBP2023-09-30
Furniture and fittings
7,046 GBP2024-09-30
8,135 GBP2023-09-30
Motor vehicles
14,832 GBP2024-09-30
19,776 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
1,250,000 GBP2023-09-30
Investments in Group Undertakings
1,250,000 GBP2024-09-30
1,250,000 GBP2023-09-30
Investment Property - Fair Value Model
438,237 GBP2024-09-30
317,000 GBP2023-09-30
Merchandise
398,675 GBP2024-09-30
452,537 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
73,081 GBP2024-09-30
107,872 GBP2023-09-30
Other Debtors
Current
283,045 GBP2024-09-30
220 GBP2023-09-30
Prepayments
Current
57,267 GBP2024-09-30
103,558 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
413,393 GBP2024-09-30
607,605 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
129,758 GBP2024-09-30
138,404 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,275,607 GBP2024-09-30
1,421,021 GBP2023-09-30
Amounts owed to group undertakings
Current
126,113 GBP2024-09-30
77,185 GBP2023-09-30
Corporation Tax Payable
Current
460,384 GBP2024-09-30
364,254 GBP2023-09-30
Other Taxation & Social Security Payable
Current
20,638 GBP2024-09-30
15,100 GBP2023-09-30
Other Creditors
Current
-41,193 GBP2024-09-30
59,431 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
159,595 GBP2024-09-30
169,958 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
635,408 GBP2024-09-30
768,428 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
129,758 GBP2024-09-30
138,404 GBP2023-09-30
Non-current, Between two and five year
315,000 GBP2024-09-30
Between two and five year, Non-current
345,276 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
877 GBP2024-09-30
5,263 GBP2023-09-30
Between one and five year
877 GBP2023-09-30
All periods
877 GBP2024-09-30
6,140 GBP2023-09-30
Bank Borrowings
Secured
765,166 GBP2024-09-30
906,832 GBP2023-09-30
Total Borrowings
Secured
765,166 GBP2024-09-30
906,832 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
89,574 GBP2024-09-30
85,708 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
89,574 GBP2024-09-30
85,708 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,359,662 GBP2023-10-01 ~ 2024-09-30