Cost of Sales
-9,113,845 GBP2022-10-01 ~ 2023-09-30
-9,237,817 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,140,123 GBP2022-10-01 ~ 2023-09-30
-4,938,637 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
208,609 GBP2022-10-01 ~ 2023-09-30
1,089,347 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
74,224 GBP2022-10-01 ~ 2023-09-30
805,721 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
21,969,690 GBP2023-09-30
21,619,822 GBP2022-09-30
Investment Property
1,400,000 GBP2023-09-30
1,400,000 GBP2022-09-30
Fixed Assets - Investments
302 GBP2023-09-30
302 GBP2022-09-30
Fixed Assets
23,369,992 GBP2023-09-30
23,020,124 GBP2022-09-30
Debtors
898,607 GBP2023-09-30
762,304 GBP2022-09-30
Cash at bank and in hand
280,407 GBP2023-09-30
335,957 GBP2022-09-30
Current Assets
1,407,290 GBP2023-09-30
1,332,594 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-18,938,715 GBP2023-09-30
Net Current Assets/Liabilities
-17,531,425 GBP2023-09-30
-5,038,314 GBP2022-09-30
Total Assets Less Current Liabilities
5,838,567 GBP2023-09-30
17,981,810 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-84,294 GBP2023-09-30
Net Assets/Liabilities
4,469,614 GBP2023-09-30
4,695,390 GBP2022-09-30
Equity
Called up share capital
2,408,263 GBP2023-09-30
2,408,263 GBP2022-09-30
2,408,263 GBP2021-09-30
Share premium
169,390 GBP2023-09-30
169,390 GBP2022-09-30
169,390 GBP2021-09-30
Other miscellaneous reserve
408,470 GBP2023-09-30
408,470 GBP2022-09-30
Retained earnings (accumulated losses)
1,483,491 GBP2023-09-30
1,709,267 GBP2022-09-30
1,103,546 GBP2021-09-30
Equity
4,469,614 GBP2023-09-30
4,695,390 GBP2022-09-30
4,089,669 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
74,224 GBP2022-10-01 ~ 2023-09-30
805,721 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-300,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
22,740 GBP2022-10-01 ~ 2023-09-30
17,850 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
3772022-10-01 ~ 2023-09-30
3802021-10-01 ~ 2022-09-30
Wages/Salaries
6,106,618 GBP2022-10-01 ~ 2023-09-30
6,106,397 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,663 GBP2022-10-01 ~ 2023-09-30
109,031 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,680,384 GBP2022-10-01 ~ 2023-09-30
6,642,828 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
424,853 GBP2022-10-01 ~ 2023-09-30
301,613 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
134,385 GBP2022-10-01 ~ 2023-09-30
154,531 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
387,474 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
387,474 GBP2022-09-30
Intangible Assets
Goodwill
0 GBP2023-09-30
0 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
22,754,634 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
619,500 GBP2022-09-30
Plant and equipment
9,040,393 GBP2023-09-30
7,856,210 GBP2022-09-30
Motor vehicles
28,695 GBP2023-09-30
28,695 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
32,443,222 GBP2023-09-30
31,259,039 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,772 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-12,772 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
22,754,634 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
45,182 GBP2022-09-30
Plant and equipment
5,448,832 GBP2023-09-30
4,948,651 GBP2022-09-30
Motor vehicles
24,721 GBP2023-09-30
23,395 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,473,532 GBP2023-09-30
9,639,217 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
8,260 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
509,260 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
1,326 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
843,394 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,079 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,079 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,946,537 GBP2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
17,808,097 GBP2023-09-30
Plant and equipment
3,591,561 GBP2023-09-30
2,907,559 GBP2022-09-30
Motor vehicles
3,974 GBP2023-09-30
5,300 GBP2022-09-30
Owned/Freehold, Land and buildings
18,132,645 GBP2022-09-30
Investment Property - Fair Value Model
1,400,000 GBP2022-09-30
Amounts invested in assets
Non-current
302 GBP2023-09-30
302 GBP2022-09-30
Finished Goods/Goods for Resale
228,276 GBP2023-09-30
234,333 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
295,482 GBP2023-09-30
216,950 GBP2022-09-30
Other Debtors
Current
136,754 GBP2023-09-30
55,114 GBP2022-09-30
Prepayments/Accrued Income
Current
466,371 GBP2023-09-30
490,240 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
898,607 GBP2023-09-30
Amounts falling due within one year, Current
762,304 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
15,430,212 GBP2023-09-30
2,945,547 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
16,002 GBP2023-09-30
21,982 GBP2022-09-30
Trade Creditors/Trade Payables
Current
710,268 GBP2023-09-30
806,645 GBP2022-09-30
Amounts owed to group undertakings
Current
301 GBP2023-09-30
301 GBP2022-09-30
Corporation Tax Payable
Current
47,807 GBP2023-09-30
127,807 GBP2022-09-30
Other Taxation & Social Security Payable
Current
842,572 GBP2023-09-30
703,353 GBP2022-09-30
Other Creditors
Current
1,547,624 GBP2023-09-30
1,392,462 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
343,929 GBP2023-09-30
372,811 GBP2022-09-30
Creditors
Current
18,938,715 GBP2023-09-30
6,370,908 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-09-30
12,024,878 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
27,794 GBP2023-09-30
54,768 GBP2022-09-30
Creditors
Non-current
84,294 GBP2023-09-30
12,136,146 GBP2022-09-30
Bank Borrowings
14,224,682 GBP2023-09-30
14,683,793 GBP2022-09-30
Total Borrowings
15,486,712 GBP2023-09-30
15,026,925 GBP2022-09-30
Current
15,430,212 GBP2023-09-30
2,945,547 GBP2022-09-30
Non-current
56,500 GBP2023-09-30
12,081,378 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
28,248 GBP2023-09-30
28,248 GBP2022-09-30
Minimum gross finance lease payments owing
56,496 GBP2023-09-30
84,744 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
43,796 GBP2023-09-30
76,750 GBP2022-09-30
Number of Shares Issued (Fully Paid)
2,408,263 shares2023-09-30
2,408,263 shares2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,166 GBP2023-09-30
6,656 GBP2022-09-30
Between two and five year
5,597 GBP2023-09-30
10,763 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,763 GBP2023-09-30
17,419 GBP2022-09-30