Cost of Sales
-4,006,727 GBP2023-09-01 ~ 2024-08-31
-3,806,680 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-992,389 GBP2023-09-01 ~ 2024-08-31
-994,494 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
64,357 GBP2023-09-01 ~ 2024-08-31
80,915 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
564,736 GBP2023-09-01 ~ 2024-08-31
160,810 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-299,839 GBP2023-09-01 ~ 2024-08-31
82,841 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
2,555,555 GBP2023-09-01 ~ 2024-08-31
82,841 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
6,475,692 GBP2024-08-31
3,723,061 GBP2023-08-31
Debtors
15,195 GBP2024-08-31
25,077 GBP2023-08-31
Cash at bank and in hand
2,859,493 GBP2024-08-31
2,417,129 GBP2023-08-31
Current Assets
2,874,688 GBP2024-08-31
2,442,206 GBP2023-08-31
Net Current Assets/Liabilities
1,419,484 GBP2024-08-31
998,730 GBP2023-08-31
Total Assets Less Current Liabilities
7,895,176 GBP2024-08-31
4,721,791 GBP2023-08-31
Creditors
Non-current
-1,148,583 GBP2024-08-31
-1,102,610 GBP2023-08-31
Net Assets/Liabilities
5,895,176 GBP2024-08-31
3,469,621 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Revaluation reserve
2,855,394 GBP2024-08-31
0 GBP2023-08-31
0 GBP2022-08-31
Retained earnings (accumulated losses)
3,039,682 GBP2024-08-31
3,469,521 GBP2023-08-31
3,516,680 GBP2022-08-31
Equity
5,895,176 GBP2024-08-31
3,469,621 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
-299,839 GBP2023-09-01 ~ 2024-08-31
82,841 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-130,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-130,000 GBP2023-09-01 ~ 2024-08-31
Audit Fees/Expenses
7,013 GBP2023-09-01 ~ 2024-08-31
7,200 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
942023-09-01 ~ 2024-08-31
1002022-09-01 ~ 2023-08-31
Wages/Salaries
2,777,736 GBP2023-09-01 ~ 2024-08-31
2,744,986 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
482,603 GBP2023-09-01 ~ 2024-08-31
496,223 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
3,523,519 GBP2023-09-01 ~ 2024-08-31
3,503,739 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
0 GBP2023-09-01 ~ 2024-08-31
40,561 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
701,857 GBP2023-09-01 ~ 2024-08-31
30,482 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,291,389 GBP2024-08-31
3,435,995 GBP2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
1,589,063 GBP2024-08-31
1,589,063 GBP2023-08-31
Improvements to leasehold property
213,111 GBP2024-08-31
213,111 GBP2023-08-31
Plant and equipment
459,371 GBP2024-08-31
459,371 GBP2023-08-31
Furniture and fittings
848,566 GBP2024-08-31
843,633 GBP2023-08-31
Motor vehicles
136,200 GBP2024-08-31
136,200 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
9,537,700 GBP2024-08-31
6,677,373 GBP2023-08-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,855,394 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,391,389 GBP2024-08-31
1,391,389 GBP2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
710,284 GBP2024-08-31
670,557 GBP2023-08-31
Improvements to leasehold property
21,121 GBP2024-08-31
15,793 GBP2023-08-31
Plant and equipment
110,299 GBP2024-08-31
98,817 GBP2023-08-31
Furniture and fittings
722,774 GBP2024-08-31
681,635 GBP2023-08-31
Motor vehicles
106,141 GBP2024-08-31
96,121 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,062,008 GBP2024-08-31
2,954,312 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-09-01 ~ 2024-08-31
Land and buildings, Under hire purchased contracts or finance leases
39,727 GBP2023-09-01 ~ 2024-08-31
Improvements to leasehold property
5,328 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
11,482 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
41,139 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
10,020 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,696 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,900,000 GBP2024-08-31
2,044,606 GBP2023-08-31
Land and buildings, Under hire purchased contracts or finance leases
878,779 GBP2024-08-31
918,506 GBP2023-08-31
Improvements to leasehold property
191,990 GBP2024-08-31
197,318 GBP2023-08-31
Plant and equipment
349,072 GBP2024-08-31
360,554 GBP2023-08-31
Furniture and fittings
125,792 GBP2024-08-31
161,998 GBP2023-08-31
Motor vehicles
30,059 GBP2024-08-31
40,079 GBP2023-08-31
Other Debtors
Current
0 GBP2024-08-31
2,791 GBP2023-08-31
Prepayments/Accrued Income
Current
15,195 GBP2024-08-31
22,286 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
15,195 GBP2024-08-31
25,077 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-08-31
659,964 GBP2023-08-31
Trade Creditors/Trade Payables
Current
65,993 GBP2024-08-31
33,315 GBP2023-08-31
Corporation Tax Payable
Current
162,718 GBP2024-08-31
47,487 GBP2023-08-31
Other Taxation & Social Security Payable
Current
72,675 GBP2024-08-31
70,218 GBP2023-08-31
Other Creditors
Current
211,763 GBP2024-08-31
147,149 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
942,055 GBP2024-08-31
485,343 GBP2023-08-31
Bank Borrowings
0 GBP2024-08-31
659,964 GBP2023-08-31
Total Borrowings
Current
0 GBP2024-08-31
659,964 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
100 shares2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
129,089 GBP2024-08-31
129,089 GBP2023-08-31
Between two and five year
438,203 GBP2024-08-31
503,203 GBP2023-08-31
More than five year
54,167 GBP2024-08-31
119,167 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
621,459 GBP2024-08-31
751,459 GBP2023-08-31