87900 - Other Residential Care Activities N.e.c.
Average Number of Employees
762023-10-01 ~ 2024-09-30
622022-10-01 ~ 2023-09-30
Turnover/Revenue
5,236,563 GBP2023-10-01 ~ 2024-09-30
3,533,578 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-2,850,072 GBP2023-10-01 ~ 2024-09-30
-2,132,767 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,386,491 GBP2023-10-01 ~ 2024-09-30
1,400,811 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-794,160 GBP2023-10-01 ~ 2024-09-30
-736,248 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,592,331 GBP2023-10-01 ~ 2024-09-30
664,563 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
29,391 GBP2023-10-01 ~ 2024-09-30
12,499 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,561,996 GBP2023-10-01 ~ 2024-09-30
588,029 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
4,270,671 GBP2024-09-30
3,430,491 GBP2023-09-30
3,173,716 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,158,180 GBP2023-10-01 ~ 2024-09-30
405,775 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-318,000 GBP2023-10-01 ~ 2024-09-30
-149,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
3,326,977 GBP2024-09-30
3,177,918 GBP2023-09-30
Fixed Assets
3,326,977 GBP2024-09-30
3,177,918 GBP2023-09-30
Debtors
Current
619,079 GBP2024-09-30
648,567 GBP2023-09-30
Cash at bank and in hand
2,426,163 GBP2024-09-30
1,420,747 GBP2023-09-30
Current Assets
3,045,242 GBP2024-09-30
2,069,314 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,057,435 GBP2023-09-30
Net Current Assets/Liabilities
1,502,245 GBP2024-09-30
1,011,879 GBP2023-09-30
Total Assets Less Current Liabilities
4,829,222 GBP2024-09-30
4,189,797 GBP2023-09-30
Net Assets/Liabilities
4,270,871 GBP2024-09-30
3,430,691 GBP2023-09-30
Equity
Called up share capital
200 GBP2024-09-30
200 GBP2023-09-30
Equity
4,270,871 GBP2024-09-30
3,430,691 GBP2023-09-30
Profit/Loss
1,158,180 GBP2023-10-01 ~ 2024-09-30
405,775 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
110,494 GBP2023-10-01 ~ 2024-09-30
115,821 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
2,426,163 GBP2024-09-30
1,420,747 GBP2023-09-30
1,963,684 GBP2022-10-01
Audit Fees/Expenses
13,020 GBP2023-10-01 ~ 2024-09-30
10,500 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,098,283 GBP2023-10-01 ~ 2024-09-30
1,574,235 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
196,916 GBP2023-10-01 ~ 2024-09-30
148,350 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,504,150 GBP2023-10-01 ~ 2024-09-30
1,908,664 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
110,094 GBP2023-10-01 ~ 2024-09-30
116,510 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,975 GBP2023-10-01 ~ 2024-09-30
94,401 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
390,499 GBP2023-10-01 ~ 2024-09-30
129,415 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
318,000 GBP2023-10-01 ~ 2024-09-30
149,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
3,537,900 GBP2024-09-30
3,302,988 GBP2023-09-30
Plant and equipment
244,658 GBP2024-09-30
269,049 GBP2023-09-30
Motor vehicles
73,883 GBP2024-09-30
74,014 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
3,856,441 GBP2024-09-30
3,646,051 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,358 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-10,126 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-53,484 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
109,512 GBP2023-09-30
Motor vehicles
30,500 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
468,133 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
104,445 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases, Plant and equipment
6,049 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
6,049 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-39,703 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-9,460 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-49,163 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
107,553 GBP2024-09-30
Motor vehicles
31,547 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
529,464 GBP2024-09-30
Property, Plant & Equipment
Buildings
3,147,536 GBP2024-09-30
2,974,867 GBP2023-09-30
Plant and equipment
137,105 GBP2024-09-30
159,537 GBP2023-09-30
Motor vehicles
42,336 GBP2024-09-30
43,514 GBP2023-09-30
Under hire purchased contracts or finance leases, Plant and equipment
6,049 GBP2023-09-30
Under hire purchased contracts or finance leases
6,049 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
543,140 GBP2024-09-30
552,537 GBP2023-09-30
Other Debtors
Current
9,164 GBP2024-09-30
21,807 GBP2023-09-30
Prepayments/Accrued Income
Current
66,775 GBP2024-09-30
74,223 GBP2023-09-30
Bank Borrowings
Current
204,731 GBP2024-09-30
189,545 GBP2023-09-30
Trade Creditors/Trade Payables
Current
48,571 GBP2024-09-30
61,801 GBP2023-09-30
Corporation Tax Payable
Current
399,841 GBP2024-09-30
125,202 GBP2023-09-30
Taxation/Social Security Payable
Current
51,958 GBP2024-09-30
46,741 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
7,714 GBP2023-09-30
Other Creditors
Current
137,569 GBP2024-09-30
52,374 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
700,327 GBP2024-09-30
574,058 GBP2023-09-30
Creditors
Current
1,542,997 GBP2024-09-30
1,057,435 GBP2023-09-30
Bank Borrowings
Non-current
459,975 GBP2024-09-30
664,705 GBP2023-09-30
Creditors
Non-current
459,975 GBP2024-09-30
664,705 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
189,545 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
189,545 GBP2023-09-30
Bank Borrowings
Non-current, Between one and two years
459,975 GBP2024-09-30
Non-current, Between two and five year
459,975 GBP2023-09-30
Total Borrowings
664,706 GBP2024-09-30
854,250 GBP2023-09-30
Net Deferred Tax Liability/Asset
-98,376 GBP2024-09-30
-94,401 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,975 GBP2023-10-01 ~ 2024-09-30
-94,401 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-98,376 GBP2024-09-30
-94,401 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180 shares2024-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2024-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,311 GBP2024-09-30
17,243 GBP2023-09-30
Between one and five year
4,895 GBP2024-09-30
9,790 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
23,206 GBP2024-09-30
27,033 GBP2023-09-30