(expand)Profit/Loss
Retained earnings (accumulated losses)
258,593 GBP2022-10-01 ~ 2023-09-30
107,840 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-388,569 GBP2022-10-01 ~ 2023-09-30
-404,559 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
104,640 GBP2023-09-30
133,600 GBP2022-09-30
Property, Plant & Equipment
7,068,766 GBP2023-09-30
7,194,738 GBP2022-09-30
Fixed Assets
7,173,406 GBP2023-09-30
7,328,338 GBP2022-09-30
Total Inventories
218,678 GBP2023-09-30
208,116 GBP2022-09-30
Debtors
Non-current
124,205 GBP2023-09-30
124,203 GBP2022-09-30
Current
251,912 GBP2023-09-30
128,359 GBP2022-09-30
Cash at bank and in hand
773,050 GBP2023-09-30
1,670,145 GBP2022-09-30
Current Assets
1,367,845 GBP2023-09-30
2,130,823 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,397,275 GBP2023-09-30
-4,679,497 GBP2022-09-30
Net Current Assets/Liabilities
-3,029,430 GBP2023-09-30
-2,548,674 GBP2022-09-30
Total Assets Less Current Liabilities
4,143,976 GBP2023-09-30
4,779,664 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-2,925,182 GBP2023-09-30
-3,382,322 GBP2022-09-30
Net Assets/Liabilities
886,297 GBP2023-09-30
1,016,273 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Equity
886,297 GBP2023-09-30
1,016,273 GBP2022-09-30
Profit/Loss
258,593 GBP2022-10-01 ~ 2023-09-30
107,840 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
416,236 GBP2022-10-01 ~ 2023-09-30
413,598 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
756,946 GBP2023-09-30
1,552,472 GBP2022-09-30
2,314,955 GBP2021-10-01
Bank Overdrafts
-16,106 GBP2023-09-30
-117,672 GBP2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-10-01 ~ 2023-09-30
Motor vehicles
252022-10-01 ~ 2023-09-30
Furniture and fittings
202022-10-01 ~ 2023-09-30
Office equipment
332022-10-01 ~ 2023-09-30
Computers
22022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,290 GBP2022-10-01 ~ 2023-09-30
14,450 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
7,216,750 GBP2022-10-01 ~ 2023-09-30
6,834,199 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
477,946 GBP2022-10-01 ~ 2023-09-30
468,715 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
8,045,855 GBP2022-10-01 ~ 2023-09-30
7,679,677 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
68,414 GBP2022-10-01 ~ 2023-09-30
78,295 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-48,571 GBP2022-10-01 ~ 2023-09-30
141,832 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
67,982 GBP2022-10-01 ~ 2023-09-30
44,637 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
12,000 GBP2023-09-30
12,000 GBP2022-09-30
Goodwill
436,341 GBP2023-09-30
436,341 GBP2022-09-30
Intangible Assets - Gross Cost
448,341 GBP2023-09-30
448,341 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
334,615 GBP2023-09-30
309,615 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
343,701 GBP2023-09-30
314,741 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
28,960 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
101,726 GBP2023-09-30
126,726 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
4,130,796 GBP2023-09-30
4,130,796 GBP2022-09-30
Plant and equipment
1,167,374 GBP2023-09-30
1,090,215 GBP2022-09-30
Motor vehicles
24,639 GBP2023-09-30
24,639 GBP2022-09-30
Furniture and fittings
1,524,494 GBP2023-09-30
1,319,755 GBP2022-09-30
Office equipment
350,005 GBP2023-09-30
341,638 GBP2022-09-30
Other
3,384,767 GBP2023-09-30
3,384,767 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
11,414,233 GBP2023-09-30
11,123,968 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
847,775 GBP2022-09-30
Motor vehicles
16,380 GBP2022-09-30
Furniture and fittings
701,892 GBP2022-09-30
Office equipment
316,535 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,929,231 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
99,465 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
4,747 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
144,996 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
14,307 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
416,236 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
947,240 GBP2023-09-30
Motor vehicles
21,127 GBP2023-09-30
Furniture and fittings
846,888 GBP2023-09-30
Office equipment
330,842 GBP2023-09-30
Other
1,533,395 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,345,467 GBP2023-09-30
Property, Plant & Equipment
Buildings
4,130,796 GBP2023-09-30
4,130,796 GBP2022-09-30
Plant and equipment
220,134 GBP2023-09-30
242,440 GBP2022-09-30
Motor vehicles
3,512 GBP2023-09-30
8,259 GBP2022-09-30
Furniture and fittings
677,606 GBP2023-09-30
617,863 GBP2022-09-30
Office equipment
19,163 GBP2023-09-30
25,104 GBP2022-09-30
Other
1,851,372 GBP2023-09-30
1,996,084 GBP2022-09-30
Raw materials and consumables
218,678 GBP2023-09-30
208,116 GBP2022-09-30
Other Debtors
Non-current
124,205 GBP2023-09-30
124,203 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
168,343 GBP2023-09-30
26,945 GBP2022-09-30
Other Debtors
Current
13,519 GBP2023-09-30
39,152 GBP2022-09-30
Prepayments/Accrued Income
Current
55,311 GBP2023-09-30
47,523 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
14,739 GBP2023-09-30
14,739 GBP2022-09-30
Bank Overdrafts
Current
16,105 GBP2023-09-30
117,672 GBP2022-09-30
Bank Borrowings
Current
533,297 GBP2023-09-30
650,882 GBP2022-09-30
Other Remaining Borrowings
Current
8,202 GBP2023-09-30
53,896 GBP2022-09-30
Trade Creditors/Trade Payables
Current
980,262 GBP2023-09-30
763,068 GBP2022-09-30
Corporation Tax Payable
Current
98,848 GBP2023-09-30
Taxation/Social Security Payable
Current
504,847 GBP2023-09-30
864,361 GBP2022-09-30
Other Creditors
Current
277,713 GBP2023-09-30
320,335 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
578,001 GBP2023-09-30
509,283 GBP2022-09-30
Creditors
Current
4,397,275 GBP2023-09-30
4,679,497 GBP2022-09-30
Bank Borrowings
Non-current
2,925,182 GBP2023-09-30
3,382,322 GBP2022-09-30
Current, Amounts falling due within one year
533,297 GBP2023-09-30
650,882 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
1,941,499 GBP2023-09-30
2,104,778 GBP2022-09-30
Bank Borrowings
Non-current, Between one and two years
540,854 GBP2023-09-30
651,494 GBP2022-09-30
Non-current, Between two and five year
645,221 GBP2023-09-30
1,373,542 GBP2022-09-30
Total Borrowings
4,866,681 GBP2023-09-30
5,487,101 GBP2022-09-30
Net Deferred Tax Liability/Asset
332,498 GBP2023-09-30
381,069 GBP2022-09-30
239,237 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-48,571 GBP2022-10-01 ~ 2023-09-30
141,832 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
332,498 GBP2023-09-30
381,069 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
705,875 GBP2023-09-30
705,875 GBP2022-09-30
Between one and five year
2,823,499 GBP2023-09-30
2,823,499 GBP2022-09-30
More than five year
4,477,208 GBP2023-09-30
5,183,083 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,006,582 GBP2023-09-30
8,712,457 GBP2022-09-30
Amounts owed to directors
1,890 GBP2023-09-30
1,890 GBP2022-09-30