Turnover/Revenue
4,963,075 GBP2022-10-01 ~ 2023-09-30
5,182,240 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-3,846,609 GBP2022-10-01 ~ 2023-09-30
-3,608,024 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,116,466 GBP2022-10-01 ~ 2023-09-30
1,574,216 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,401,836 GBP2022-10-01 ~ 2023-09-30
-1,395,841 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-260,338 GBP2022-10-01 ~ 2023-09-30
337,138 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
161,744 GBP2022-10-01 ~ 2023-09-30
87,023 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-792,260 GBP2022-10-01 ~ 2023-09-30
-87,194 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-278,007 GBP2022-10-01 ~ 2023-09-30
-42,399 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
124,259 GBP2023-09-30
60,532 GBP2022-09-30
Property, Plant & Equipment
14,413,040 GBP2023-09-30
14,502,394 GBP2022-09-30
Fixed Assets - Investments
2 GBP2023-09-30
2 GBP2022-09-30
Fixed Assets
14,537,301 GBP2023-09-30
14,562,928 GBP2022-09-30
Total Inventories
49,394 GBP2023-09-30
208,172 GBP2022-09-30
Debtors
Current
882,232 GBP2023-09-30
635,773 GBP2022-09-30
Cash at bank and in hand
697,863 GBP2023-09-30
1,507,904 GBP2022-09-30
Current Assets
1,629,489 GBP2023-09-30
2,351,849 GBP2022-09-30
Net Current Assets/Liabilities
261,982 GBP2023-09-30
1,162,556 GBP2022-09-30
Total Assets Less Current Liabilities
14,799,283 GBP2023-09-30
15,725,484 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-8,390,922 GBP2023-09-30
-8,625,571 GBP2022-09-30
Net Assets/Liabilities
4,752,816 GBP2023-09-30
5,030,823 GBP2022-09-30
Equity
Called up share capital
5,910 GBP2023-09-30
5,910 GBP2022-09-30
5,910 GBP2021-09-30
Share premium
2,772,586 GBP2023-09-30
2,772,586 GBP2022-09-30
2,772,586 GBP2021-09-30
Retained earnings (accumulated losses)
1,974,320 GBP2023-09-30
2,252,327 GBP2022-09-30
2,114,726 GBP2021-09-30
Equity
4,752,816 GBP2023-09-30
5,030,823 GBP2022-09-30
5,073,222 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
-278,007 GBP2022-10-01 ~ 2023-09-30
-42,399 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-278,007 GBP2022-10-01 ~ 2023-09-30
-42,399 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-278,007 GBP2022-10-01 ~ 2023-09-30
-42,399 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
633,850 GBP2022-10-01 ~ 2023-09-30
526,941 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,406,556 GBP2022-10-01 ~ 2023-09-30
2,269,932 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
195,177 GBP2022-10-01 ~ 2023-09-30
197,875 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,657,002 GBP2022-10-01 ~ 2023-09-30
2,515,814 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
132022-10-01 ~ 2023-09-30
142021-10-01 ~ 2022-09-30
Average Number of Employees
1412022-10-01 ~ 2023-09-30
1402021-10-01 ~ 2022-09-30
Director Remuneration
150,912 GBP2022-10-01 ~ 2023-09-30
125,556 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
6,353 GBP2022-10-01 ~ 2023-09-30
5,500 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-413,546 GBP2022-10-01 ~ 2023-09-30
-46,180 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-174,376 GBP2022-10-01 ~ 2023-09-30
-16,567 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
304,688 GBP2023-09-30
256,264 GBP2022-09-30
Deferred Tax Liabilities
1,613,788 GBP2023-09-30
2,027,232 GBP2022-09-30
Intangible Assets - Gross Cost
Goodwill
167,000 GBP2023-09-30
167,000 GBP2022-09-30
Development expenditure
194,010 GBP2023-09-30
91,483 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
167,000 GBP2023-09-30
167,000 GBP2022-09-30
Development expenditure
69,751 GBP2023-09-30
30,951 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
38,800 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
124,259 GBP2023-09-30
60,532 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
14,367,270 GBP2023-09-30
14,210,340 GBP2022-09-30
Tools/Equipment for furniture and fittings
1,106,950 GBP2023-09-30
1,086,915 GBP2022-09-30
Motor vehicles
118,759 GBP2023-09-30
25,434 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
15,782,763 GBP2023-09-30
15,512,473 GBP2022-09-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-274,206 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-274,206 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
689,291 GBP2023-09-30
411,453 GBP2022-09-30
Tools/Equipment for furniture and fittings
645,250 GBP2023-09-30
587,196 GBP2022-09-30
Motor vehicles
35,182 GBP2023-09-30
11,430 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,369,723 GBP2023-09-30
1,010,079 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
277,838 GBP2022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
332,260 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
23,752 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
633,850 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-274,206 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-274,206 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
13,677,979 GBP2023-09-30
13,798,887 GBP2022-09-30
Tools/Equipment for furniture and fittings
461,700 GBP2023-09-30
499,719 GBP2022-09-30
Motor vehicles
83,577 GBP2023-09-30
14,004 GBP2022-09-30
Investments in Subsidiaries
2 GBP2023-09-30
2 GBP2022-09-30
Cost valuation
2 GBP2022-09-30
Other types of inventories not specified separately
49,394 GBP2023-09-30
208,172 GBP2022-09-30
Trade Debtors/Trade Receivables
254,779 GBP2023-09-30
168,313 GBP2022-09-30
Amounts Owed By Related Parties
1,039 GBP2023-09-30
11,335 GBP2022-09-30
Other Debtors
297,943 GBP2023-09-30
218,319 GBP2022-09-30
Prepayments
228,058 GBP2023-09-30
136,640 GBP2022-09-30
Amount of corporation tax that is recoverable
25,709 GBP2023-09-30
Debtors
882,232 GBP2023-09-30
635,773 GBP2022-09-30
Non-current
-79,527 GBP2023-09-30
-25,099 GBP2022-09-30
Cash and Cash Equivalents
697,863 GBP2023-09-30
1,507,904 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
797 GBP2023-09-30
797 GBP2022-09-30
Trade Creditors/Trade Payables
174,818 GBP2023-09-30
114,090 GBP2022-09-30
Taxation/Social Security Payable
85,294 GBP2023-09-30
82,362 GBP2022-09-30
Other Creditors
433,305 GBP2023-09-30
374,094 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
797 GBP2023-09-30
797 GBP2022-09-30
Minimum gross finance lease payments owing
797 GBP2023-09-30
797 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,154 GBP2023-09-30
25,785 GBP2022-09-30
Between two and five year
16,499 GBP2023-09-30
26,558 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
48,653 GBP2023-09-30
52,343 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,612,465 GBP2023-09-30
2,026,011 GBP2022-09-30