Turnover/Revenue
5,758,198 GBP2022-09-01 ~ 2023-08-31
5,865,254 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-3,516,275 GBP2022-09-01 ~ 2023-08-31
-3,265,087 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,241,923 GBP2022-09-01 ~ 2023-08-31
2,600,167 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,661,896 GBP2022-09-01 ~ 2023-08-31
-1,436,165 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
21,086 GBP2022-09-01 ~ 2023-08-31
1,434 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
-38,979 GBP2022-09-01 ~ 2023-08-31
-17,095 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
562,134 GBP2022-09-01 ~ 2023-08-31
1,147,728 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
412,620 GBP2022-09-01 ~ 2023-08-31
907,263 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
412,620 GBP2022-09-01 ~ 2023-08-31
907,263 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
10,398,294 GBP2023-08-31
10,514,421 GBP2022-08-31
Total Inventories
33,469 GBP2023-08-31
39,295 GBP2022-08-31
Debtors
Current
152,641 GBP2023-08-31
122,614 GBP2022-08-31
Cash at bank and in hand
1,819,314 GBP2023-08-31
2,522,162 GBP2022-08-31
Current Assets
2,005,424 GBP2023-08-31
2,684,071 GBP2022-08-31
Net Current Assets/Liabilities
414,993 GBP2023-08-31
731,942 GBP2022-08-31
Total Assets Less Current Liabilities
10,813,287 GBP2023-08-31
11,246,363 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-694,220 GBP2022-08-31
Net Assets/Liabilities
10,787,244 GBP2023-08-31
10,534,624 GBP2022-08-31
Equity
Called up share capital
4,339,050 GBP2023-08-31
4,339,050 GBP2022-08-31
4,339,050 GBP2021-08-31
Share premium
344,952 GBP2023-08-31
344,952 GBP2022-08-31
344,952 GBP2021-08-31
Retained earnings (accumulated losses)
6,103,242 GBP2023-08-31
5,850,622 GBP2022-08-31
5,443,359 GBP2021-08-31
Equity
10,787,244 GBP2023-08-31
10,534,624 GBP2022-08-31
10,127,361 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
412,620 GBP2022-09-01 ~ 2023-08-31
907,263 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
412,620 GBP2022-09-01 ~ 2023-08-31
907,263 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-160,000 GBP2022-09-01 ~ 2023-08-31
-500,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-160,000 GBP2022-09-01 ~ 2023-08-31
-500,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
230,318 GBP2022-09-01 ~ 2023-08-31
226,597 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
2,192,692 GBP2022-09-01 ~ 2023-08-31
1,999,493 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
148,759 GBP2022-09-01 ~ 2023-08-31
135,643 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,472,842 GBP2022-09-01 ~ 2023-08-31
2,227,094 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
62022-09-01 ~ 2023-08-31
72021-09-01 ~ 2022-08-31
Average Number of Employees
992022-09-01 ~ 2023-08-31
982021-09-01 ~ 2022-08-31
Director Remuneration
205,000 GBP2022-09-01 ~ 2023-08-31
164,000 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
5,500 GBP2022-09-01 ~ 2023-08-31
5,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,524 GBP2022-09-01 ~ 2023-08-31
-10,138 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
120,971 GBP2022-09-01 ~ 2023-08-31
218,068 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
26,043 GBP2023-08-31
17,519 GBP2022-08-31
Deferred Tax Liabilities
26,043 GBP2023-08-31
17,519 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
12,669,797 GBP2023-08-31
12,657,797 GBP2022-08-31
Furniture and fittings
1,713,854 GBP2023-08-31
1,611,662 GBP2022-08-31
Plant and equipment
114,352 GBP2023-08-31
114,352 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
14,498,003 GBP2023-08-31
14,383,811 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,472,693 GBP2023-08-31
2,292,430 GBP2022-08-31
Furniture and fittings
1,512,664 GBP2023-08-31
1,462,608 GBP2022-08-31
Plant and equipment
114,352 GBP2023-08-31
114,352 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,099,709 GBP2023-08-31
3,869,390 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
180,263 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
50,056 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,319 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
10,197,104 GBP2023-08-31
10,365,367 GBP2022-08-31
Furniture and fittings
201,190 GBP2023-08-31
149,054 GBP2022-08-31
Finished Goods/Goods for Resale
33,469 GBP2023-08-31
39,295 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
152,641 GBP2023-08-31
118,114 GBP2022-08-31
Other Debtors
Current
4,500 GBP2022-08-31
Cash and Cash Equivalents
1,819,314 GBP2023-08-31
2,522,162 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
225,956 GBP2022-08-31
Trade Creditors/Trade Payables
445,881 GBP2023-08-31
448,022 GBP2022-08-31
Taxation/Social Security Payable
268,858 GBP2023-08-31
201,719 GBP2022-08-31
Other Creditors
352,327 GBP2023-08-31
389,775 GBP2022-08-31
Total Borrowings
Non-current, Amounts falling due after one year
694,220 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
26,043 GBP2023-08-31
17,519 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,339,050 shares2023-08-31
4,339,050 shares2022-08-31
Bank Borrowings
Non-current
694,220 GBP2022-08-31
Current
225,956 GBP2022-08-31