Cost of Sales
-3,950,322 GBP2022-05-01 ~ 2023-04-30
-3,024,095 GBP2021-05-01 ~ 2022-04-30
Administrative Expenses
-1,163,994 GBP2022-05-01 ~ 2023-04-30
-821,191 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
-1,519,289 GBP2022-05-01 ~ 2023-04-30
3,529,287 GBP2021-05-01 ~ 2022-04-30
Profit/Loss
-1,372,509 GBP2022-05-01 ~ 2023-04-30
3,848,829 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-1,536,437 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
-1,482,509 GBP2022-05-01 ~ 2023-04-30
2,312,392 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
6,921,724 GBP2023-04-30
6,400,470 GBP2022-04-30
Debtors
1,377,209 GBP2023-04-30
1,012,554 GBP2022-04-30
Cash at bank and in hand
147,284 GBP2023-04-30
3,018,517 GBP2022-04-30
Current Assets
1,527,416 GBP2023-04-30
4,033,994 GBP2022-04-30
Creditors
Current, Amounts falling due within one year
-1,456,567 GBP2022-04-30
Net Current Assets/Liabilities
-2,880,292 GBP2023-04-30
2,577,427 GBP2022-04-30
Total Assets Less Current Liabilities
4,041,432 GBP2023-04-30
8,977,897 GBP2022-04-30
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-04-30
Net Assets/Liabilities
4,041,432 GBP2023-04-30
5,523,941 GBP2022-04-30
Equity
Called up share capital
1,001 GBP2023-04-30
1,001 GBP2022-04-30
1,001 GBP2021-04-30
Revaluation reserve
363,453 GBP2023-04-30
473,453 GBP2022-04-30
2,009,890 GBP2021-04-30
Retained earnings (accumulated losses)
3,676,978 GBP2023-04-30
5,049,487 GBP2022-04-30
1,200,658 GBP2021-04-30
Equity
4,041,432 GBP2023-04-30
5,523,941 GBP2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
-1,372,509 GBP2022-05-01 ~ 2023-04-30
3,848,829 GBP2021-05-01 ~ 2022-04-30
Audit Fees/Expenses
24,000 GBP2022-05-01 ~ 2023-04-30
24,000 GBP2021-05-01 ~ 2022-04-30
Average Number of Employees
1402022-05-01 ~ 2023-04-30
1172021-05-01 ~ 2022-04-30
Wages/Salaries
2,466,516 GBP2022-05-01 ~ 2023-04-30
2,080,705 GBP2021-05-01 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,593 GBP2022-05-01 ~ 2023-04-30
67,720 GBP2021-05-01 ~ 2022-04-30
Staff Costs/Employee Benefits Expense
2,724,875 GBP2022-05-01 ~ 2023-04-30
2,309,161 GBP2021-05-01 ~ 2022-04-30
Director Remuneration
50,371 GBP2022-05-01 ~ 2023-04-30
50,371 GBP2021-05-01 ~ 2022-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-146,780 GBP2022-05-01 ~ 2023-04-30
-319,542 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
6,590,418 GBP2023-04-30
6,250,000 GBP2022-04-30
Improvements to leasehold property
127,628 GBP2023-04-30
0 GBP2022-04-30
Furniture and fittings
1,123,658 GBP2023-04-30
959,488 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
7,841,704 GBP2023-04-30
7,209,488 GBP2022-04-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-110,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,883 GBP2023-04-30
0 GBP2022-04-30
Furniture and fittings
848,635 GBP2023-04-30
809,018 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
919,980 GBP2023-04-30
809,018 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,883 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
39,617 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,962 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
6,522,956 GBP2023-04-30
6,250,000 GBP2022-04-30
Improvements to leasehold property
123,745 GBP2023-04-30
0 GBP2022-04-30
Furniture and fittings
275,023 GBP2023-04-30
150,470 GBP2022-04-30
Finished Goods/Goods for Resale
2,923 GBP2023-04-30
2,923 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
380,254 GBP2023-04-30
273,817 GBP2022-04-30
Other Debtors
Current
619,116 GBP2023-04-30
451,153 GBP2022-04-30
Prepayments/Accrued Income
Current
233,617 GBP2023-04-30
143,362 GBP2022-04-30
Debtors
Amounts falling due within one year, Current
1,232,987 GBP2023-04-30
Current, Amounts falling due within one year
868,332 GBP2022-04-30
Other Debtors
Non-current
144,222 GBP2023-04-30
144,222 GBP2022-04-30
Bank Borrowings/Overdrafts
Current
3,513,266 GBP2023-04-30
284,200 GBP2022-04-30
Trade Creditors/Trade Payables
Current
266,734 GBP2023-04-30
339,155 GBP2022-04-30
Corporation Tax Payable
Current
144,222 GBP2023-04-30
144,222 GBP2022-04-30
Other Taxation & Social Security Payable
Current
249,219 GBP2023-04-30
398,893 GBP2022-04-30
Other Creditors
Current
32,441 GBP2023-04-30
156,776 GBP2022-04-30
Accrued Liabilities/Deferred Income
Current
151,391 GBP2023-04-30
86,811 GBP2022-04-30
Creditors
Current
4,407,708 GBP2023-04-30
1,456,567 GBP2022-04-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-04-30
3,307,176 GBP2022-04-30
Bank Borrowings
3,513,266 GBP2023-04-30
3,591,376 GBP2022-04-30
Total Borrowings
Current
3,513,266 GBP2023-04-30
284,200 GBP2022-04-30
Non-current
0 GBP2023-04-30
3,307,176 GBP2022-04-30
Par Value of Share
Class 1 ordinary share
1 GBP2022-05-01 ~ 2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,001 shares2023-04-30
1,001 shares2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,175 GBP2023-04-30
41,175 GBP2022-04-30
Between two and five year
125,729 GBP2023-04-30
153,603 GBP2022-04-30
More than five year
22,846 GBP2023-04-30
36,148 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
189,750 GBP2023-04-30
230,926 GBP2022-04-30