Turnover/Revenue
3,930,250 GBP2022-10-01 ~ 2023-09-30
3,589,848 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-2,918,018 GBP2022-10-01 ~ 2023-09-30
-2,503,720 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,012,232 GBP2022-10-01 ~ 2023-09-30
1,086,128 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-392,976 GBP2022-10-01 ~ 2023-09-30
-384,006 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
163,272 GBP2022-10-01 ~ 2023-09-30
137,123 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-282,602 GBP2022-10-01 ~ 2023-09-30
-206,864 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
521,730 GBP2022-10-01 ~ 2023-09-30
753,637 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
538,119 GBP2022-10-01 ~ 2023-09-30
622,650 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,998,695 GBP2022-10-01 ~ 2023-09-30
622,650 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1 GBP2022-09-30
Property, Plant & Equipment
10,559,564 GBP2023-09-30
7,327,778 GBP2022-09-30
Fixed Assets
10,559,564 GBP2023-09-30
7,327,779 GBP2022-09-30
Total Inventories
20,129 GBP2023-09-30
19,245 GBP2022-09-30
Debtors
Current
3,239,633 GBP2023-09-30
2,710,917 GBP2022-09-30
Cash at bank and in hand
6,535 GBP2023-09-30
187,101 GBP2022-09-30
Current Assets
3,266,297 GBP2023-09-30
2,917,263 GBP2022-09-30
Net Current Assets/Liabilities
-192,490 GBP2023-09-30
-552,698 GBP2022-09-30
Total Assets Less Current Liabilities
10,367,074 GBP2023-09-30
6,775,081 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,625,685 GBP2023-09-30
-1,566,194 GBP2022-09-30
Net Assets/Liabilities
7,500,310 GBP2023-09-30
4,594,939 GBP2022-09-30
Equity
Called up share capital
10,000 GBP2023-09-30
10,000 GBP2022-09-30
10,000 GBP2021-09-30
Revaluation reserve
2,460,576 GBP2023-09-30
Retained earnings (accumulated losses)
5,029,734 GBP2023-09-30
4,584,939 GBP2022-09-30
4,016,613 GBP2021-09-30
Equity
7,500,310 GBP2023-09-30
4,594,939 GBP2022-09-30
4,065,613 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
538,119 GBP2022-10-01 ~ 2023-09-30
622,650 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
538,119 GBP2022-10-01 ~ 2023-09-30
622,650 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-93,324 GBP2022-10-01 ~ 2023-09-30
-93,324 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-93,324 GBP2022-10-01 ~ 2023-09-30
-93,324 GBP2021-10-01 ~ 2022-09-30
Equity
Capital redemption reserve
39,000 GBP2021-09-30
Property, Plant & Equipment - Depreciation Expense
267,638 GBP2022-10-01 ~ 2023-09-30
218,925 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,159,330 GBP2022-10-01 ~ 2023-09-30
1,920,263 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
177,122 GBP2022-10-01 ~ 2023-09-30
126,336 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,387,946 GBP2022-10-01 ~ 2023-09-30
2,082,946 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
22022-10-01 ~ 2023-09-30
12021-10-01 ~ 2022-09-30
Average Number of Employees
1012022-10-01 ~ 2023-09-30
972021-10-01 ~ 2022-09-30
Director Remuneration
89,794 GBP2022-10-01 ~ 2023-09-30
62,246 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
5,775 GBP2022-10-01 ~ 2023-09-30
5,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-145,212 GBP2022-10-01 ~ 2023-09-30
-16,829 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
114,833 GBP2022-10-01 ~ 2023-09-30
143,191 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
231,400 GBP2023-09-30
196,906 GBP2022-09-30
Deferred Tax Liabilities
1,217,959 GBP2023-09-30
594,531 GBP2022-09-30
Intangible Assets - Gross Cost
Goodwill
225,000 GBP2023-09-30
225,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
225,000 GBP2023-09-30
224,999 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
1 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
10,360,915 GBP2023-09-30
7,538,337 GBP2022-09-30
Tools/Equipment for furniture and fittings
288,716 GBP2023-09-30
320,850 GBP2022-09-30
Other
54,564 GBP2023-09-30
54,564 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
10,704,195 GBP2023-09-30
7,913,751 GBP2022-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
2,673,579 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,673,579 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-149,642 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-149,642 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
415,791 GBP2022-09-30
Tools/Equipment for furniture and fittings
144,631 GBP2023-09-30
170,182 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
144,631 GBP2023-09-30
585,973 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
143,547 GBP2022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
124,091 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
267,638 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-149,642 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-149,642 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
10,360,915 GBP2023-09-30
7,122,546 GBP2022-09-30
Tools/Equipment for furniture and fittings
144,085 GBP2023-09-30
150,668 GBP2022-09-30
Other
54,564 GBP2023-09-30
54,564 GBP2022-09-30
Other types of inventories not specified separately
20,129 GBP2023-09-30
19,245 GBP2022-09-30
Trade Debtors/Trade Receivables
220,187 GBP2023-09-30
223,170 GBP2022-09-30
Other Debtors
2,929,130 GBP2023-09-30
2,412,765 GBP2022-09-30
Prepayments
47,957 GBP2023-09-30
40,951 GBP2022-09-30
Debtors
3,239,633 GBP2023-09-30
2,710,917 GBP2022-09-30
Non-current
-2,621,511 GBP2023-09-30
-2,187,992 GBP2022-09-30
Cash and Cash Equivalents
6,535 GBP2023-09-30
187,101 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
2,705,781 GBP2023-09-30
2,809,688 GBP2022-09-30
Trade Creditors/Trade Payables
66,152 GBP2023-09-30
52,235 GBP2022-09-30
Taxation/Social Security Payable
58,853 GBP2023-09-30
42,350 GBP2022-09-30
Other Creditors
142,410 GBP2023-09-30
146,388 GBP2022-09-30
Bank Borrowings
Current
2,705,781 GBP2023-09-30
2,809,688 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
380 GBP2023-09-30
380 GBP2022-09-30
Between two and five year
602 GBP2023-09-30
982 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
982 GBP2023-09-30
1,362 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,216,898 GBP2023-09-30
589,767 GBP2022-09-30
Par Value of Share
Class 2 ordinary share
33.332022-10-01 ~ 2023-09-30