87200 - Residential Care Activities For Learning Difficulties, Mental Health And Substance Abuse
Average Number of Employees
4342022-11-01 ~ 2023-10-31
4322021-11-01 ~ 2022-10-31
Turnover/Revenue
15,940,382 GBP2022-11-01 ~ 2023-10-31
14,837,522 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-10,861,981 GBP2022-11-01 ~ 2023-10-31
-9,956,145 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
5,078,401 GBP2022-11-01 ~ 2023-10-31
4,881,377 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-2,827,054 GBP2022-11-01 ~ 2023-10-31
-2,700,406 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
2,231,471 GBP2022-11-01 ~ 2023-10-31
2,600,722 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
11,251 GBP2022-11-01 ~ 2023-10-31
485 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,630,790 GBP2022-11-01 ~ 2023-10-31
2,275,305 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,202,783 GBP2022-11-01 ~ 2023-10-31
1,797,736 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
81,444 GBP2023-10-31
122,169 GBP2022-10-31
Property, Plant & Equipment
26,547,739 GBP2023-10-31
26,864,851 GBP2022-10-31
Fixed Assets
26,629,183 GBP2023-10-31
26,987,020 GBP2022-10-31
Total Inventories
37,548 GBP2023-10-31
72,461 GBP2022-10-31
Debtors
Current
4,986,046 GBP2023-10-31
3,425,125 GBP2022-10-31
Cash at bank and in hand
593,666 GBP2023-10-31
1,168,444 GBP2022-10-31
Current Assets
5,617,260 GBP2023-10-31
4,666,030 GBP2022-10-31
Creditors
Current, Amounts falling due within one year
-2,181,620 GBP2023-10-31
-1,915,560 GBP2022-10-31
Net Current Assets/Liabilities
3,435,640 GBP2023-10-31
2,750,470 GBP2022-10-31
Total Assets Less Current Liabilities
30,064,823 GBP2023-10-31
29,737,490 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-8,313,458 GBP2023-10-31
-8,816,207 GBP2022-10-31
Net Assets/Liabilities
19,108,237 GBP2023-10-31
18,265,454 GBP2022-10-31
Equity
Called up share capital
2 GBP2023-10-31
2 GBP2022-10-31
2 GBP2021-11-01
Revaluation reserve
10,260,616 GBP2023-10-31
10,361,228 GBP2022-10-31
10,461,840 GBP2021-11-01
Retained earnings (accumulated losses)
8,847,619 GBP2023-10-31
7,904,224 GBP2022-10-31
6,365,876 GBP2021-11-01
Equity
19,108,237 GBP2023-10-31
18,265,454 GBP2022-10-31
16,827,718 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
1,202,783 GBP2022-11-01 ~ 2023-10-31
1,797,736 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,202,783 GBP2022-11-01 ~ 2023-10-31
1,797,736 GBP2021-11-01 ~ 2022-10-31
Comprehensive Income/Expense
1,202,783 GBP2022-11-01 ~ 2023-10-31
1,797,736 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
Retained earnings (accumulated losses)
-360,000 GBP2022-11-01 ~ 2023-10-31
-360,000 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-360,000 GBP2022-11-01 ~ 2023-10-31
-360,000 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-259,388 GBP2022-11-01 ~ 2023-10-31
-259,388 GBP2021-11-01 ~ 2022-10-31
Equity - Income/Expense Recognised Directly
-360,000 GBP2022-11-01 ~ 2023-10-31
-360,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
430,685 GBP2022-11-01 ~ 2023-10-31
443,531 GBP2021-11-01 ~ 2022-10-31
Cash and Cash Equivalents
593,666 GBP2023-10-31
1,168,444 GBP2022-10-31
836,139 GBP2021-11-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-11-01 ~ 2023-10-31
Furniture and fittings
152022-11-01 ~ 2023-10-31
Computers
502022-11-01 ~ 2023-10-31
Audit Fees/Expenses
17,625 GBP2022-11-01 ~ 2023-10-31
16,750 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
9,179,348 GBP2022-11-01 ~ 2023-10-31
8,547,065 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
771,368 GBP2022-11-01 ~ 2023-10-31
716,867 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
10,122,250 GBP2022-11-01 ~ 2023-10-31
9,412,305 GBP2021-11-01 ~ 2022-10-31
Director Remuneration
155,583 GBP2022-11-01 ~ 2023-10-31
190,250 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,701 GBP2022-11-01 ~ 2023-10-31
-5,159 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
367,218 GBP2022-11-01 ~ 2023-10-31
432,308 GBP2021-11-01 ~ 2022-10-31
Dividends Paid on Shares
360,000 GBP2022-11-01 ~ 2023-10-31
360,000 GBP2021-11-01 ~ 2022-10-31
Intangible Assets - Gross Cost
Goodwill
836,446 GBP2023-10-31
836,446 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
755,002 GBP2023-10-31
714,277 GBP2022-10-31
Intangible Assets
Goodwill
81,444 GBP2023-10-31
122,169 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Buildings
26,350,000 GBP2023-10-31
26,350,000 GBP2022-10-31
Furniture and fittings
2,748,861 GBP2023-10-31
2,686,129 GBP2022-10-31
Other
397,031 GBP2023-10-31
409,246 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
29,689,700 GBP2023-10-31
29,596,361 GBP2022-10-31
Property, Plant & Equipment - Other Disposals
Other
-35,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-35,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,886,180 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,731,510 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
129,049 GBP2022-11-01 ~ 2023-10-31
Owned/Freehold
430,685 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-20,234 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,234 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,015,229 GBP2023-10-31
Other
326,800 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,141,961 GBP2023-10-31
Property, Plant & Equipment
Buildings
25,559,500 GBP2023-10-31
25,823,000 GBP2022-10-31
Furniture and fittings
733,632 GBP2023-10-31
799,949 GBP2022-10-31
Other
70,231 GBP2023-10-31
96,472 GBP2022-10-31
Raw materials and consumables
37,548 GBP2023-10-31
72,461 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
273,278 GBP2023-10-31
441,668 GBP2022-10-31
Other Debtors
Current
3,637,533 GBP2023-10-31
2,291,609 GBP2022-10-31
Prepayments/Accrued Income
Current
283,244 GBP2023-10-31
184,806 GBP2022-10-31
Amount of corporation tax that is recoverable
Current
791,991 GBP2023-10-31
507,042 GBP2022-10-31
Bank Borrowings
Current
500,000 GBP2023-10-31
500,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
303,074 GBP2023-10-31
193,327 GBP2022-10-31
Corporation Tax Payable
Current
280,336 GBP2023-10-31
270,984 GBP2022-10-31
Taxation/Social Security Payable
Current
174,994 GBP2023-10-31
147,088 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
2,749 GBP2023-10-31
21,346 GBP2022-10-31
Other Creditors
Current
73,039 GBP2023-10-31
73,171 GBP2022-10-31
Accrued Liabilities/Deferred Income
Current
847,428 GBP2023-10-31
709,644 GBP2022-10-31
Creditors
Current
2,181,620 GBP2023-10-31
1,915,560 GBP2022-10-31
Bank Borrowings
Non-current
8,313,000 GBP2023-10-31
8,813,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
458 GBP2023-10-31
3,207 GBP2022-10-31
Creditors
Non-current
8,313,458 GBP2023-10-31
8,816,207 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
500,000 GBP2023-10-31
500,000 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
500,000 GBP2023-10-31
500,000 GBP2022-10-31
Bank Borrowings
Non-current, Between two and five year
8,313,000 GBP2023-10-31
8,813,000 GBP2022-10-31
Total Borrowings
8,813,000 GBP2023-10-31
9,313,000 GBP2022-10-31
Minimum gross finance lease payments owing
3,207 GBP2023-10-31
24,553 GBP2022-10-31
Net Deferred Tax Liability/Asset
2,643,128 GBP2023-10-31
2,655,829 GBP2022-10-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-12,701 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
132,630 GBP2023-10-31
145,331 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-10-31
200 shares2022-10-31
Par Value of Share
Class 1 ordinary share
0.012022-11-01 ~ 2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,000 GBP2023-10-31
16,000 GBP2022-10-31
Between one and five year
9,333 GBP2023-10-31
25,337 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,333 GBP2023-10-31
41,337 GBP2022-10-31