Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
6,054,430 GBP2022-10-01 ~ 2023-09-30
6,397,680 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
3,284,120 GBP2022-10-01 ~ 2023-09-30
3,135,406 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,770,310 GBP2022-10-01 ~ 2023-09-30
3,262,274 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,056,481 GBP2022-10-01 ~ 2023-09-30
3,274,028 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-260,757 GBP2022-10-01 ~ 2023-09-30
10,874 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
211,291 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
92,842 GBP2022-10-01 ~ 2023-09-30
173,693 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-353,599 GBP2022-10-01 ~ 2023-09-30
48,472 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-353,599 GBP2022-10-01 ~ 2023-09-30
48,472 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-353,599 GBP2022-10-01 ~ 2023-09-30
48,472 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
13,289 GBP2023-09-30
16,790 GBP2022-09-30
Property, Plant & Equipment
16,521,577 GBP2023-09-30
16,520,898 GBP2022-09-30
Fixed Assets
16,534,866 GBP2023-09-30
16,537,688 GBP2022-09-30
Total Inventories
392,535 GBP2023-09-30
328,584 GBP2022-09-30
Debtors
515,990 GBP2023-09-30
434,680 GBP2022-09-30
Cash at bank and in hand
93,427 GBP2023-09-30
165,262 GBP2022-09-30
Current Assets
1,001,952 GBP2023-09-30
928,526 GBP2022-09-30
Creditors
Current
1,878,068 GBP2023-09-30
1,790,925 GBP2022-09-30
Net Current Assets/Liabilities
-876,116 GBP2023-09-30
-862,399 GBP2022-09-30
Total Assets Less Current Liabilities
15,658,750 GBP2023-09-30
15,675,289 GBP2022-09-30
Creditors
Non-current
8,304,601 GBP2023-09-30
7,967,541 GBP2022-09-30
Net Assets/Liabilities
7,354,149 GBP2023-09-30
7,707,748 GBP2022-09-30
Equity
Called up share capital
1,842,004 GBP2023-09-30
1,842,004 GBP2022-09-30
1,842,004 GBP2021-09-30
Revaluation reserve
358,146 GBP2023-09-30
358,146 GBP2022-09-30
358,146 GBP2021-09-30
Retained earnings (accumulated losses)
5,153,999 GBP2023-09-30
5,507,598 GBP2022-09-30
5,459,126 GBP2021-09-30
Equity
7,354,149 GBP2023-09-30
7,707,748 GBP2022-09-30
7,659,276 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-353,599 GBP2022-10-01 ~ 2023-09-30
48,472 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,810,701 GBP2022-10-01 ~ 2023-09-30
2,446,581 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
269,093 GBP2022-10-01 ~ 2023-09-30
228,931 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,337 GBP2022-10-01 ~ 2023-09-30
47,648 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,135,131 GBP2022-10-01 ~ 2023-09-30
2,723,160 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1192022-10-01 ~ 2023-09-30
1232021-10-01 ~ 2022-09-30
Director Remuneration
236,527 GBP2022-10-01 ~ 2023-09-30
102,584 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
175,714 GBP2022-10-01 ~ 2023-09-30
180,667 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,000 GBP2022-10-01 ~ 2023-09-30
9,250 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,012 GBP2022-09-30
Computer software
8,000 GBP2022-09-30
Intangible Assets - Gross Cost
27,012 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,506 GBP2023-09-30
7,605 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
13,723 GBP2023-09-30
10,222 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,901 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
3,501 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
9,506 GBP2023-09-30
11,407 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
15,515,000 GBP2023-09-30
15,515,000 GBP2022-09-30
Improvements to leasehold property
150,878 GBP2023-09-30
120,375 GBP2022-09-30
Plant and equipment
374,619 GBP2023-09-30
366,345 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
5,602 GBP2023-09-30
1,854 GBP2022-09-30
Plant and equipment
342,297 GBP2023-09-30
330,544 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,748 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
11,753 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
15,515,000 GBP2023-09-30
15,515,000 GBP2022-09-30
Improvements to leasehold property
145,276 GBP2023-09-30
118,521 GBP2022-09-30
Plant and equipment
32,322 GBP2023-09-30
35,801 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,970,072 GBP2023-09-30
1,849,618 GBP2022-09-30
Motor vehicles
53,255 GBP2023-09-30
62,845 GBP2022-09-30
Computers
174,313 GBP2023-09-30
157,151 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
18,238,137 GBP2023-09-30
18,071,334 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-9,590 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-9,590 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,175,867 GBP2023-09-30
1,038,691 GBP2022-09-30
Motor vehicles
43,202 GBP2023-09-30
46,447 GBP2022-09-30
Computers
149,592 GBP2023-09-30
132,900 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,716,560 GBP2023-09-30
1,550,436 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
137,176 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
6,345 GBP2022-10-01 ~ 2023-09-30
Computers
16,692 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
175,714 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,590 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,590 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
794,205 GBP2023-09-30
810,927 GBP2022-09-30
Motor vehicles
10,053 GBP2023-09-30
16,398 GBP2022-09-30
Computers
24,721 GBP2023-09-30
24,251 GBP2022-09-30
Merchandise
392,535 GBP2023-09-30
328,584 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
38,492 GBP2023-09-30
11,592 GBP2022-09-30
Other Debtors
Current
144,885 GBP2023-09-30
71,235 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
23,531 GBP2022-09-30
Prepayments/Accrued Income
Current
63,534 GBP2023-09-30
46,303 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
246,911 GBP2023-09-30
165,601 GBP2022-09-30
Other Debtors
Non-current
269,079 GBP2023-09-30
269,079 GBP2022-09-30
Trade Creditors/Trade Payables
Current
273,923 GBP2023-09-30
194,941 GBP2022-09-30
Other Taxation & Social Security Payable
Current
69,486 GBP2023-09-30
65,756 GBP2022-09-30
Amount of value-added tax that is payable
17,164 GBP2023-09-30
Other Creditors
Current
1,517,495 GBP2023-09-30
1,530,228 GBP2022-09-30
Non-current
7,967,541 GBP2023-09-30
7,967,541 GBP2022-09-30
Amounts owed to directors
337,060 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,989 GBP2023-09-30
16,091 GBP2022-09-30
Between one and five year
5,400 GBP2023-09-30
16,091 GBP2022-09-30
All periods
23,389 GBP2023-09-30
32,182 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,842,004 shares2023-09-30