87200 - Residential Care Activities For Learning Difficulties, Mental Health And Substance Abuse
Cost of Sales
-142,640 GBP2023-10-01 ~ 2024-09-30
-164,988 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-10,913,536 GBP2023-10-01 ~ 2024-09-30
-8,474,520 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
760,164 GBP2023-10-01 ~ 2024-09-30
499,765 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
532,945 GBP2023-10-01 ~ 2024-09-30
364,440 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
267,368 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
532,945 GBP2023-10-01 ~ 2024-09-30
564,966 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
4,001 GBP2024-09-30
6,711 GBP2023-09-30
Property, Plant & Equipment
5,218,735 GBP2024-09-30
5,092,819 GBP2023-09-30
Fixed Assets
5,222,736 GBP2024-09-30
5,099,530 GBP2023-09-30
Debtors
1,107,948 GBP2024-09-30
795,070 GBP2023-09-30
Cash at bank and in hand
136,611 GBP2024-09-30
33,977 GBP2023-09-30
Current Assets
1,289,646 GBP2024-09-30
863,165 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,004,623 GBP2024-09-30
Net Current Assets/Liabilities
285,023 GBP2024-09-30
-106,011 GBP2023-09-30
Total Assets Less Current Liabilities
5,507,759 GBP2024-09-30
4,993,519 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-2,821,506 GBP2024-09-30
-2,789,674 GBP2023-09-30
Net Assets/Liabilities
2,327,824 GBP2024-09-30
1,909,879 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Revaluation reserve
364,182 GBP2024-09-30
364,182 GBP2023-09-30
163,656 GBP2022-09-30
Retained earnings (accumulated losses)
1,963,542 GBP2024-09-30
1,545,597 GBP2023-09-30
1,255,203 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
532,945 GBP2023-10-01 ~ 2024-09-30
364,440 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-74,046 GBP2022-10-01 ~ 2023-09-30
Equity
2,327,824 GBP2024-09-30
1,909,879 GBP2023-09-30
Dividends Paid
-115,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
12,000 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
3222023-10-01 ~ 2024-09-30
2482022-10-01 ~ 2023-09-30
Wages/Salaries
9,503,817 GBP2023-10-01 ~ 2024-09-30
7,233,609 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,000 GBP2023-10-01 ~ 2024-09-30
45,000 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
9,710,804 GBP2023-10-01 ~ 2024-09-30
7,394,706 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
267,231 GBP2023-10-01 ~ 2024-09-30
262,500 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,462 GBP2023-10-01 ~ 2024-09-30
171,897 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
13,549 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,548 GBP2024-09-30
6,838 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,710 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,001 GBP2024-09-30
6,711 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,729,991 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
26,579 GBP2023-09-30
Plant and equipment
222,819 GBP2024-09-30
211,376 GBP2023-09-30
Furniture and fittings
266,597 GBP2024-09-30
240,047 GBP2023-09-30
Motor vehicles
386,881 GBP2024-09-30
334,197 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,731,041 GBP2024-09-30
5,542,190 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-78,849 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-78,849 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,807,035 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
676 GBP2023-09-30
Plant and equipment
119,891 GBP2024-09-30
102,552 GBP2023-09-30
Furniture and fittings
189,606 GBP2024-09-30
169,721 GBP2023-09-30
Motor vehicles
197,748 GBP2024-09-30
176,422 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
512,306 GBP2024-09-30
449,371 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-10-01 ~ 2024-09-30
Land and buildings, Under hire purchased contracts or finance leases
4,385 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
17,339 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
19,885 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
79,904 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,513 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-58,578 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,578 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
4,807,035 GBP2024-09-30
4,729,991 GBP2023-09-30
Plant and equipment
102,928 GBP2024-09-30
108,824 GBP2023-09-30
Furniture and fittings
76,991 GBP2024-09-30
70,326 GBP2023-09-30
Motor vehicles
189,133 GBP2024-09-30
157,775 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
940,027 GBP2024-09-30
616,511 GBP2023-09-30
Other Debtors
Current
88,349 GBP2024-09-30
66,511 GBP2023-09-30
Prepayments/Accrued Income
Current
79,572 GBP2024-09-30
112,048 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,107,948 GBP2024-09-30
Amounts falling due within one year, Current
795,070 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
247,763 GBP2024-09-30
239,929 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
28,505 GBP2024-09-30
26,456 GBP2023-09-30
Trade Creditors/Trade Payables
Current
140,151 GBP2024-09-30
316,919 GBP2023-09-30
Corporation Tax Payable
Current
174,840 GBP2024-09-30
108,392 GBP2023-09-30
Other Taxation & Social Security Payable
Current
240,878 GBP2024-09-30
204,783 GBP2023-09-30
Other Creditors
Current
8,491 GBP2024-09-30
25,345 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
17,144 GBP2024-09-30
4,899 GBP2023-09-30
Creditors
Current
1,004,623 GBP2024-09-30
969,176 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
2,450,004 GBP2024-09-30
2,705,602 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
118,386 GBP2024-09-30
84,072 GBP2023-09-30
Creditors
Non-current
2,821,506 GBP2024-09-30
2,789,674 GBP2023-09-30
Bank Borrowings
2,697,767 GBP2024-09-30
2,945,531 GBP2023-09-30
Total Borrowings
Current
247,763 GBP2024-09-30
239,929 GBP2023-09-30
Non-current
2,450,004 GBP2024-09-30
2,705,602 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
28,505 GBP2024-09-30
26,456 GBP2023-09-30
Minimum gross finance lease payments owing
146,891 GBP2024-09-30
110,528 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
100 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
188,378 GBP2024-09-30
109,708 GBP2023-09-30
Between two and five year
346,658 GBP2024-09-30
334,536 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
535,036 GBP2024-09-30
444,244 GBP2023-09-30
Loans received from directors
253,116 GBP2024-09-30