Cost of Sales
-14,112,030 GBP2024-10-23 ~ 2025-10-22
-13,915,134 GBP2023-10-17 ~ 2024-10-16
Administrative Expenses
-6,975,053 GBP2024-10-23 ~ 2025-10-22
-7,525,494 GBP2023-10-17 ~ 2024-10-16
Profit/Loss on Ordinary Activities Before Tax
-1,408 GBP2024-10-23 ~ 2025-10-22
-489,266 GBP2023-10-17 ~ 2024-10-16
Profit/Loss
-19,247 GBP2024-10-23 ~ 2025-10-22
-407,164 GBP2023-10-17 ~ 2024-10-16
Comprehensive Income/Expense
-19,247 GBP2024-10-23 ~ 2025-10-22
-407,164 GBP2023-10-17 ~ 2024-10-16
Intangible Assets
Goodwill
1,457,700 GBP2025-10-22
1,542,450 GBP2024-10-16
Other
53,883 GBP2025-10-22
33,012 GBP2024-10-16
Intangible Assets
1,511,583 GBP2025-10-22
1,575,462 GBP2024-10-16
Property, Plant & Equipment
4,427,213 GBP2025-10-22
4,654,983 GBP2024-10-16
Fixed Assets
5,938,796 GBP2025-10-22
6,230,445 GBP2024-10-16
Debtors
491,224 GBP2025-10-22
480,525 GBP2024-10-16
Cash at bank and in hand
167,855 GBP2025-10-22
130,236 GBP2024-10-16
Total Assets Less Current Liabilities
2,790,327 GBP2025-10-22
2,198,553 GBP2024-10-16
Net Assets/Liabilities
741,601 GBP2025-10-22
760,848 GBP2024-10-16
Equity
Called up share capital
1,000 GBP2025-10-22
1,000 GBP2024-10-16
1,006 GBP2023-10-16
Share premium
9,212 GBP2025-10-22
9,212 GBP2024-10-16
57,833 GBP2023-10-16
Capital redemption reserve
499,038 GBP2025-10-22
499,038 GBP2024-10-16
499,032 GBP2023-10-16
Retained earnings (accumulated losses)
232,351 GBP2025-10-22
251,598 GBP2024-10-16
658,768 GBP2023-10-16
Equity
741,601 GBP2025-10-22
760,848 GBP2024-10-16
Profit/Loss
Retained earnings (accumulated losses)
-19,247 GBP2024-10-23 ~ 2025-10-22
-407,164 GBP2023-10-17 ~ 2024-10-16
Audit Fees/Expenses
24,000 GBP2024-10-23 ~ 2025-10-22
20,250 GBP2023-10-17 ~ 2024-10-16
Average Number of Employees
6042024-10-23 ~ 2025-10-22
6292023-10-17 ~ 2024-10-16
Wages/Salaries
9,746,251 GBP2024-10-23 ~ 2025-10-22
9,583,560 GBP2023-10-17 ~ 2024-10-16
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,022 GBP2024-10-23 ~ 2025-10-22
204,098 GBP2023-10-17 ~ 2024-10-16
Staff Costs/Employee Benefits Expense
10,737,661 GBP2024-10-23 ~ 2025-10-22
10,455,529 GBP2023-10-17 ~ 2024-10-16
Director Remuneration
229,320 GBP2024-10-23 ~ 2025-10-22
213,890 GBP2023-10-17 ~ 2024-10-16
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,839 GBP2024-10-23 ~ 2025-10-22
-82,102 GBP2023-10-17 ~ 2024-10-16
Intangible Assets - Gross Cost
Goodwill
1,695,000 GBP2025-10-22
1,695,000 GBP2024-10-22
Patents/Trademarks/Licences/Concessions
80,086 GBP2025-10-22
66,874 GBP2024-10-22
Development expenditure
20,911 GBP2025-10-22
0 GBP2024-10-22
Intangible Assets - Gross Cost
1,795,997 GBP2025-10-22
1,761,874 GBP2024-10-22
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
237,300 GBP2025-10-22
152,550 GBP2024-10-22
Patents/Trademarks/Licences/Concessions
45,603 GBP2025-10-22
33,862 GBP2024-10-22
Development expenditure
1,511 GBP2025-10-22
0 GBP2024-10-22
Intangible Assets - Accumulated Amortisation & Impairment
284,414 GBP2025-10-22
186,412 GBP2024-10-22
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
84,750 GBP2024-10-23 ~ 2025-10-22
Patents/Trademarks/Licences/Concessions
11,741 GBP2024-10-23 ~ 2025-10-22
Development expenditure
1,511 GBP2024-10-23 ~ 2025-10-22
Intangible Assets - Increase From Amortisation Charge for Year
98,002 GBP2024-10-23 ~ 2025-10-22
Intangible Assets
Patents/Trademarks/Licences/Concessions
34,483 GBP2025-10-22
33,012 GBP2024-10-16
Development expenditure
19,400 GBP2025-10-22
0 GBP2024-10-16
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
8,179,826 GBP2025-10-22
7,995,164 GBP2024-10-22
Furniture and fittings
5,073,269 GBP2025-10-22
4,886,612 GBP2024-10-22
Property, Plant & Equipment - Gross Cost
13,253,095 GBP2025-10-22
12,928,509 GBP2024-10-22
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,859 GBP2024-10-23 ~ 2025-10-22
Property, Plant & Equipment - Other Disposals
-1,859 GBP2024-10-23 ~ 2025-10-22
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
5,003,921 GBP2025-10-22
4,676,879 GBP2024-10-22
Furniture and fittings
3,821,961 GBP2025-10-22
3,539,785 GBP2024-10-22
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,825,882 GBP2025-10-22
8,216,664 GBP2024-10-22
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
327,042 GBP2024-10-23 ~ 2025-10-22
Furniture and fittings
282,176 GBP2024-10-23 ~ 2025-10-22
Property, Plant & Equipment - Increase From Depreciation Charge for Year
609,218 GBP2024-10-23 ~ 2025-10-22
Property, Plant & Equipment
Improvements to leasehold property
3,175,905 GBP2025-10-22
3,318,285 GBP2024-10-16
Furniture and fittings
1,251,308 GBP2025-10-22
1,289,965 GBP2024-10-16
Finished Goods/Goods for Resale
506,805 GBP2025-10-22
416,306 GBP2024-10-16
Trade Debtors/Trade Receivables
Current
5,280 GBP2025-10-22
2,768 GBP2024-10-16
Other Debtors
Current
89,575 GBP2025-10-22
95,180 GBP2024-10-16
Prepayments/Accrued Income
Current
396,369 GBP2025-10-22
382,577 GBP2024-10-16
Bank Borrowings/Overdrafts
Current
182,676 GBP2025-10-22
1,568,029 GBP2024-10-16
Trade Creditors/Trade Payables
Current
2,026,366 GBP2025-10-22
1,898,062 GBP2024-10-16
Other Taxation & Social Security Payable
Current
1,260,652 GBP2025-10-22
961,983 GBP2024-10-16
Other Creditors
Current
649,223 GBP2025-10-22
360,739 GBP2024-10-16
Accrued Liabilities/Deferred Income
Current
195,436 GBP2025-10-22
270,146 GBP2024-10-16
Creditors
Current
4,314,353 GBP2025-10-22
5,058,959 GBP2024-10-16
Bank Borrowings/Overdrafts
Non-current
1,818,182 GBP2025-10-22
1,225,000 GBP2024-10-16
Bank Borrowings
2,000,000 GBP2025-10-22
1,925,000 GBP2024-10-16
Total Borrowings
2,000,858 GBP2025-10-22
2,793,029 GBP2024-10-16
Current
182,676 GBP2025-10-22
1,568,029 GBP2024-10-16
Non-current
1,818,182 GBP2025-10-22
1,225,000 GBP2024-10-16
Par Value of Share
Class 1 ordinary share
10 GBP2024-10-23 ~ 2025-10-22
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-10-22
10,000 shares2024-10-16