Cost of Sales
-8,707,502 GBP2022-10-01 ~ 2023-09-30
-8,468,312 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,730,912 GBP2022-10-01 ~ 2023-09-30
-2,204,886 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
72,602 GBP2022-10-01 ~ 2023-09-30
2,029 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
0 GBP2022-10-01 ~ 2023-09-30
-1,396 GBP2021-10-01 ~ 2022-09-30
1,396 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
5,204,381 GBP2022-10-01 ~ 2023-09-30
4,848,190 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
4,029,933 GBP2022-10-01 ~ 2023-09-30
3,879,555 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,850,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
4,029,933 GBP2022-10-01 ~ 2023-09-30
5,016,965 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
10,671,791 GBP2023-09-30
10,456,159 GBP2022-09-30
Debtors
2,147,980 GBP2023-09-30
3,868,754 GBP2022-09-30
Cash at bank and in hand
4,649,905 GBP2023-09-30
4,974,146 GBP2022-09-30
Current Assets
6,912,675 GBP2023-09-30
8,914,600 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,761,243 GBP2023-09-30
-4,646,877 GBP2022-09-30
Net Current Assets/Liabilities
2,151,432 GBP2023-09-30
4,267,723 GBP2022-09-30
Total Assets Less Current Liabilities
12,823,223 GBP2023-09-30
14,723,882 GBP2022-09-30
Net Assets/Liabilities
11,172,824 GBP2023-09-30
13,116,805 GBP2022-09-30
Equity
Called up share capital
1,000 GBP2023-09-30
1,000 GBP2022-09-30
1,000 GBP2021-09-30
Share premium
39,830 GBP2023-09-30
39,830 GBP2022-09-30
39,830 GBP2021-09-30
Revaluation reserve
5,481,559 GBP2023-09-30
5,481,559 GBP2022-09-30
4,344,149 GBP2021-09-30
Retained earnings (accumulated losses)
5,650,435 GBP2023-09-30
7,594,416 GBP2022-09-30
7,085,127 GBP2021-09-30
Equity
11,172,824 GBP2023-09-30
13,116,805 GBP2022-09-30
11,470,106 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
4,029,933 GBP2022-10-01 ~ 2023-09-30
3,879,555 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,879,555 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,370,266 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-5,973,914 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
20,300 GBP2022-10-01 ~ 2023-09-30
21,380 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
212022-10-01 ~ 2023-09-30
182021-10-01 ~ 2022-09-30
Wages/Salaries
1,374,970 GBP2022-10-01 ~ 2023-09-30
1,125,676 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
15,328 GBP2022-10-01 ~ 2023-09-30
15,023 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,555,677 GBP2022-10-01 ~ 2023-09-30
1,280,238 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
24,000 GBP2022-10-01 ~ 2023-09-30
24,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,322 GBP2022-10-01 ~ 2023-09-30
15,520 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
10,176,588 GBP2023-09-30
10,260,363 GBP2022-09-30
Plant and equipment
272,760 GBP2023-09-30
470,544 GBP2022-09-30
Furniture and fittings
862,666 GBP2023-09-30
651,546 GBP2022-09-30
Motor vehicles
104,980 GBP2023-09-30
104,980 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
11,416,994 GBP2023-09-30
11,487,433 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-288,068 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-39,489 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-505,388 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
131,153 GBP2023-09-30
266,693 GBP2022-09-30
Plant and equipment
97,782 GBP2023-09-30
340,073 GBP2022-09-30
Furniture and fittings
479,109 GBP2023-09-30
413,594 GBP2022-09-30
Motor vehicles
37,159 GBP2023-09-30
10,914 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
745,203 GBP2023-09-30
1,031,274 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
42,291 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
45,777 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
105,004 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
26,245 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,317 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-288,068 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-39,489 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-505,388 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
10,045,435 GBP2023-09-30
9,993,670 GBP2022-09-30
Plant and equipment
174,978 GBP2023-09-30
130,471 GBP2022-09-30
Furniture and fittings
383,557 GBP2023-09-30
237,952 GBP2022-09-30
Motor vehicles
67,821 GBP2023-09-30
94,066 GBP2022-09-30
Finished Goods/Goods for Resale
114,790 GBP2023-09-30
71,700 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,694,763 GBP2023-09-30
3,626,528 GBP2022-09-30
Other Debtors
Current
10,233 GBP2023-09-30
12,490 GBP2022-09-30
Prepayments/Accrued Income
Current
442,984 GBP2023-09-30
229,736 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,147,980 GBP2023-09-30
3,868,754 GBP2022-09-30
Trade Creditors/Trade Payables
Current
625,151 GBP2023-09-30
1,023,879 GBP2022-09-30
Amounts owed to group undertakings
Current
2,075,000 GBP2023-09-30
1,372,220 GBP2022-09-30
Corporation Tax Payable
Current
491,650 GBP2023-09-30
227,183 GBP2022-09-30
Other Taxation & Social Security Payable
Current
284,263 GBP2023-09-30
50,315 GBP2022-09-30
Other Creditors
Current
1,774 GBP2023-09-30
3,329 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
824,512 GBP2023-09-30
701,940 GBP2022-09-30
Creditors
Current
4,761,243 GBP2023-09-30
4,646,877 GBP2022-09-30