Turnover/Revenue
6,114,519 GBP2023-10-01 ~ 2024-09-30
4,963,075 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-4,904,551 GBP2023-10-01 ~ 2024-09-30
-3,846,609 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,209,968 GBP2023-10-01 ~ 2024-09-30
1,116,466 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,054,373 GBP2023-10-01 ~ 2024-09-30
-1,401,836 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
196,890 GBP2023-10-01 ~ 2024-09-30
161,744 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,441,109 GBP2023-10-01 ~ 2024-09-30
-792,260 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-1,226,947 GBP2023-10-01 ~ 2024-09-30
-278,007 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,465,750 GBP2023-10-01 ~ 2024-09-30
-278,007 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
135,845 GBP2024-09-30
124,259 GBP2023-09-30
Property, Plant & Equipment
18,674,687 GBP2024-09-30
14,413,040 GBP2023-09-30
Fixed Assets - Investments
2 GBP2024-09-30
2 GBP2023-09-30
Fixed Assets
18,810,534 GBP2024-09-30
14,537,301 GBP2023-09-30
Total Inventories
48,996 GBP2024-09-30
49,394 GBP2023-09-30
Debtors
Current
744,986 GBP2024-09-30
882,232 GBP2023-09-30
Cash at bank and in hand
365,830 GBP2024-09-30
697,863 GBP2023-09-30
Current Assets
1,159,812 GBP2024-09-30
1,629,489 GBP2023-09-30
Net Current Assets/Liabilities
-469,361 GBP2024-09-30
261,982 GBP2023-09-30
Total Assets Less Current Liabilities
18,341,173 GBP2024-09-30
14,799,283 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-8,390,922 GBP2023-09-30
Net Assets/Liabilities
7,218,566 GBP2024-09-30
4,752,816 GBP2023-09-30
Equity
Called up share capital
5,910 GBP2024-09-30
5,910 GBP2023-09-30
5,910 GBP2022-09-30
Share premium
2,772,586 GBP2024-09-30
2,772,586 GBP2023-09-30
2,772,586 GBP2022-09-30
Revaluation reserve
3,692,697 GBP2024-09-30
Retained earnings (accumulated losses)
747,373 GBP2024-09-30
1,974,320 GBP2023-09-30
2,252,327 GBP2022-09-30
Equity
7,218,566 GBP2024-09-30
4,752,816 GBP2023-09-30
5,030,823 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
-1,226,947 GBP2023-10-01 ~ 2024-09-30
-278,007 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,226,947 GBP2023-10-01 ~ 2024-09-30
-278,007 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
649,412 GBP2023-10-01 ~ 2024-09-30
633,850 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,210,405 GBP2023-10-01 ~ 2024-09-30
2,406,556 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
264,425 GBP2023-10-01 ~ 2024-09-30
195,177 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,550,127 GBP2023-10-01 ~ 2024-09-30
2,657,002 GBP2022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
142023-10-01 ~ 2024-09-30
132022-10-01 ~ 2023-09-30
Average Number of Employees
1452023-10-01 ~ 2024-09-30
1412022-10-01 ~ 2023-09-30
Director Remuneration
146,621 GBP2023-10-01 ~ 2024-09-30
150,912 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
7,234 GBP2023-10-01 ~ 2024-09-30
6,353 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-91,232 GBP2023-10-01 ~ 2024-09-30
-413,546 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-360,277 GBP2023-10-01 ~ 2024-09-30
-174,376 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
323,537 GBP2024-09-30
304,688 GBP2023-09-30
Deferred Tax Liabilities
2,660,939 GBP2024-09-30
1,613,788 GBP2023-09-30
Intangible Assets - Gross Cost
Goodwill
167,000 GBP2024-09-30
167,000 GBP2023-09-30
Development expenditure
256,998 GBP2024-09-30
194,010 GBP2023-09-30
Intangible Assets - Gross Cost
423,998 GBP2024-09-30
361,010 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
167,000 GBP2024-09-30
167,000 GBP2023-09-30
Development expenditure
121,153 GBP2024-09-30
69,751 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
288,153 GBP2024-09-30
236,751 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
51,402 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
51,402 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
135,845 GBP2024-09-30
124,259 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
17,866,934 GBP2024-09-30
14,367,270 GBP2023-09-30
Tools/Equipment for furniture and fittings
1,141,670 GBP2024-09-30
1,106,950 GBP2023-09-30
Motor vehicles
117,421 GBP2024-09-30
118,759 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
19,315,809 GBP2024-09-30
15,782,763 GBP2023-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
3,423,916 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,423,916 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-408,180 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-1,338 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-409,518 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
689,291 GBP2023-09-30
Tools/Equipment for furniture and fittings
583,606 GBP2024-09-30
645,250 GBP2023-09-30
Motor vehicles
57,516 GBP2024-09-30
35,182 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
641,122 GBP2024-09-30
1,369,723 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
279,204 GBP2023-10-01 ~ 2024-09-30
Tools/Equipment for furniture and fittings
346,536 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
23,672 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
649,412 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-408,180 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-1,338 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-409,518 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
17,866,934 GBP2024-09-30
13,677,979 GBP2023-09-30
Tools/Equipment for furniture and fittings
558,064 GBP2024-09-30
461,700 GBP2023-09-30
Motor vehicles
59,905 GBP2024-09-30
83,577 GBP2023-09-30
Investments in Subsidiaries
2 GBP2024-09-30
2 GBP2023-09-30
Cost valuation
2 GBP2023-09-30
Other types of inventories not specified separately
48,996 GBP2024-09-30
49,394 GBP2023-09-30
Trade Debtors/Trade Receivables
98,437 GBP2024-09-30
254,779 GBP2023-09-30
Amounts Owed By Related Parties
1,118 GBP2024-09-30
1,039 GBP2023-09-30
Other Debtors
346,588 GBP2024-09-30
297,943 GBP2023-09-30
Prepayments
203,425 GBP2024-09-30
228,058 GBP2023-09-30
Amount of corporation tax that is recoverable
51,417 GBP2024-09-30
25,709 GBP2023-09-30
Debtors
744,986 GBP2024-09-30
882,232 GBP2023-09-30
Non-current
-177,089 GBP2024-09-30
-79,527 GBP2023-09-30
Cash and Cash Equivalents
365,830 GBP2024-09-30
697,863 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
797 GBP2024-09-30
Trade Creditors/Trade Payables
168,150 GBP2024-09-30
174,818 GBP2023-09-30
Taxation/Social Security Payable
179,568 GBP2024-09-30
85,294 GBP2023-09-30
Other Creditors
353,171 GBP2024-09-30
433,305 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
797 GBP2024-09-30
797 GBP2023-09-30
Minimum gross finance lease payments owing
797 GBP2024-09-30
797 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,625 GBP2024-09-30
32,154 GBP2023-09-30
Between two and five year
1,479 GBP2024-09-30
16,499 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,104 GBP2024-09-30
48,653 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,659,064 GBP2024-09-30
1,612,465 GBP2023-09-30