Par Value of Share
Class 1 ordinary share
12020-10-01 ~ 2021-09-30
Turnover/Revenue
897,601 GBP2020-10-01 ~ 2021-09-30
1,650,172 GBP2019-10-01 ~ 2020-09-30
Cost of Sales
670,507 GBP2020-10-01 ~ 2021-09-30
1,284,597 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
227,094 GBP2020-10-01 ~ 2021-09-30
365,575 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
405,363 GBP2020-10-01 ~ 2021-09-30
777,174 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
357,914 GBP2020-10-01 ~ 2021-09-30
-23,196 GBP2019-10-01 ~ 2020-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,901 GBP2020-10-01 ~ 2021-09-30
4,932 GBP2019-10-01 ~ 2020-09-30
Interest Payable/Similar Charges (Finance Costs)
4,777 GBP2020-10-01 ~ 2021-09-30
43,378 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
530,038 GBP2020-10-01 ~ 2021-09-30
-231,031 GBP2019-10-01 ~ 2020-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
64,606 GBP2020-10-01 ~ 2021-09-30
-42,328 GBP2019-10-01 ~ 2020-09-30
Profit/Loss
465,432 GBP2020-10-01 ~ 2021-09-30
-188,703 GBP2019-10-01 ~ 2020-09-30
Comprehensive Income/Expense
465,432 GBP2020-10-01 ~ 2021-09-30
-188,703 GBP2019-10-01 ~ 2020-09-30
Intangible Assets
128,625 GBP2020-09-30
Property, Plant & Equipment
2,289,760 GBP2021-09-30
4,707,289 GBP2020-09-30
Investment Property
300,000 GBP2021-09-30
Fixed Assets
2,589,760 GBP2021-09-30
4,835,914 GBP2020-09-30
Total Inventories
11,344 GBP2021-09-30
13,780 GBP2020-09-30
Debtors
1,142,829 GBP2021-09-30
147,320 GBP2020-09-30
Cash at bank and in hand
1,785,739 GBP2021-09-30
2,137,177 GBP2020-09-30
Current Assets
2,939,912 GBP2021-09-30
2,298,277 GBP2020-09-30
Creditors
Current
337,647 GBP2021-09-30
420,468 GBP2020-09-30
Net Current Assets/Liabilities
2,602,265 GBP2021-09-30
1,877,809 GBP2020-09-30
Total Assets Less Current Liabilities
5,192,025 GBP2021-09-30
6,713,723 GBP2020-09-30
Net Assets/Liabilities
5,120,759 GBP2021-09-30
4,657,327 GBP2020-09-30
Equity
Called up share capital
250,000 GBP2021-09-30
250,000 GBP2020-09-30
250,000 GBP2019-09-30
Revaluation reserve
155,018 GBP2021-09-30
Retained earnings (accumulated losses)
4,715,741 GBP2021-09-30
4,407,327 GBP2020-09-30
4,598,030 GBP2019-09-30
Equity
5,120,759 GBP2021-09-30
4,657,327 GBP2020-09-30
4,848,030 GBP2019-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2020-10-01 ~ 2021-09-30
-2,000 GBP2019-10-01 ~ 2020-09-30
Dividends Paid
-2,000 GBP2020-10-01 ~ 2021-09-30
-2,000 GBP2019-10-01 ~ 2020-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
310,414 GBP2020-10-01 ~ 2021-09-30
-188,703 GBP2019-10-01 ~ 2020-09-30
Wages/Salaries
500,377 GBP2020-10-01 ~ 2021-09-30
931,727 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
24,488 GBP2020-10-01 ~ 2021-09-30
49,626 GBP2019-10-01 ~ 2020-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,083 GBP2020-10-01 ~ 2021-09-30
11,159 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
531,948 GBP2020-10-01 ~ 2021-09-30
992,512 GBP2019-10-01 ~ 2020-09-30
Average Number of Employees
392020-10-01 ~ 2021-09-30
722019-10-01 ~ 2020-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
27,317 GBP2020-10-01 ~ 2021-09-30
88,894 GBP2019-10-01 ~ 2020-09-30
Audit Fees/Expenses
3,250 GBP2020-10-01 ~ 2021-09-30
3,175 GBP2019-10-01 ~ 2020-09-30
Current Tax for the Period
119,699 GBP2020-10-01 ~ 2021-09-30
5,190 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
100,707 GBP2020-10-01 ~ 2021-09-30
-43,896 GBP2019-10-01 ~ 2020-09-30
Intangible Assets - Gross Cost
Net goodwill
175,000 GBP2021-09-30
332,500 GBP2020-09-30
Intangible assets - Disposals
Net goodwill
-157,500 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
175,000 GBP2021-09-30
203,875 GBP2020-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2,625 GBP2020-10-01 ~ 2021-09-30
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-31,500 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
Net goodwill
128,625 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,290,787 GBP2021-09-30
4,328,646 GBP2020-09-30
Plant and equipment
290,929 GBP2021-09-30
415,929 GBP2020-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-1,910,859 GBP2020-10-01 ~ 2021-09-30
Plant and equipment
-125,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
64,477 GBP2021-09-30
86,574 GBP2020-09-30
Plant and equipment
290,929 GBP2021-09-30
290,929 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,120 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-38,217 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
Land and buildings
2,226,310 GBP2021-09-30
4,242,072 GBP2020-09-30
Plant and equipment
125,000 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
495,358 GBP2021-09-30
921,666 GBP2020-09-30
Motor vehicles
9,500 GBP2021-09-30
9,500 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
3,086,574 GBP2021-09-30
5,675,751 GBP2020-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-426,308 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Disposals
-2,462,177 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-127,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
431,908 GBP2021-09-30
581,459 GBP2020-09-30
Motor vehicles
9,500 GBP2021-09-30
9,500 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
796,814 GBP2021-09-30
968,462 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,197 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,317 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-160,748 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-198,965 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
Furniture and fittings
63,450 GBP2021-09-30
340,207 GBP2020-09-30
Investment Property - Fair Value Model
300,000 GBP2021-09-30
Merchandise
11,344 GBP2021-09-30
13,780 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
115,459 GBP2021-09-30
129,551 GBP2020-09-30
Other Debtors
Current
18,632 GBP2021-09-30
17,769 GBP2020-09-30
Debtors
Amounts falling due within one year, Current
1,142,829 GBP2021-09-30
147,320 GBP2020-09-30
Bank Borrowings/Overdrafts
Current
5,400 GBP2021-09-30
96,700 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
11,847 GBP2020-09-30
Trade Creditors/Trade Payables
Current
87,476 GBP2021-09-30
92,607 GBP2020-09-30
Corporation Tax Payable
Current
119,373 GBP2021-09-30
9,087 GBP2020-09-30
Other Taxation & Social Security Payable
Current
42,664 GBP2021-09-30
97,549 GBP2020-09-30
Accrued Liabilities
Current
82,734 GBP2021-09-30
112,678 GBP2020-09-30
Bank Borrowings/Overdrafts
Non-current
19,146 GBP2021-09-30
1,912,109 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
38,073 GBP2020-09-30
Bank Borrowings
Between two and five year, Non-current
13,146 GBP2021-09-30
311,500 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
38,073 GBP2020-09-30
hire purchase agreements
49,920 GBP2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
574 GBP2021-09-30
1,409 GBP2020-09-30
Bank Borrowings
Secured
24,546 GBP2021-09-30
2,008,809 GBP2020-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
51,121 GBP2021-09-30
106,214 GBP2020-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
465,432 GBP2020-10-01 ~ 2021-09-30