Average Number of Employees
2462022-09-01 ~ 2023-08-31
Profit/Loss
289,154 GBP2022-09-01 ~ 2023-08-31
506,056 GBP2021-09-01 ~ 2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
220,500 GBP2023-08-31
164,000 GBP2022-08-31
Turnover/Revenue
10,057,679 GBP2022-09-01 ~ 2023-08-31
8,986,861 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
7,348,169 GBP2022-09-01 ~ 2023-08-31
6,465,404 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,709,510 GBP2022-09-01 ~ 2023-08-31
2,521,457 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
1,701,892 GBP2022-09-01 ~ 2023-08-31
1,795,782 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
1,007,909 GBP2022-09-01 ~ 2023-08-31
903,856 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
291 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
556,917 GBP2022-09-01 ~ 2023-08-31
310,562 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
450,992 GBP2022-09-01 ~ 2023-08-31
593,585 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
161,838 GBP2022-09-01 ~ 2023-08-31
87,529 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
289,154 GBP2022-09-01 ~ 2023-08-31
506,056 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-51,000 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
3,566,633 GBP2023-08-31
3,328,479 GBP2022-08-31
2,822,423 GBP2021-08-31
Intangible Assets
17,533 GBP2023-08-31
20,627 GBP2022-08-31
Property, Plant & Equipment
11,881,185 GBP2023-08-31
11,953,925 GBP2022-08-31
Fixed Assets - Investments
680,451 GBP2023-08-31
680,451 GBP2022-08-31
Fixed Assets
12,579,169 GBP2023-08-31
12,655,003 GBP2022-08-31
Total Inventories
3,000 GBP2023-08-31
3,000 GBP2022-08-31
Debtors
2,540,622 GBP2023-08-31
1,281,722 GBP2022-08-31
Cash at bank and in hand
743,532 GBP2023-08-31
729,239 GBP2022-08-31
Current Assets
3,287,154 GBP2023-08-31
2,013,961 GBP2022-08-31
Creditors
Amounts falling due within one year
2,297,352 GBP2023-08-31
1,671,939 GBP2022-08-31
Net Current Assets/Liabilities
989,802 GBP2023-08-31
342,022 GBP2022-08-31
Total Assets Less Current Liabilities
13,568,971 GBP2023-08-31
12,997,025 GBP2022-08-31
Creditors
Amounts falling due after one year
9,781,737 GBP2023-08-31
9,504,445 GBP2022-08-31
Net Assets/Liabilities
3,566,734 GBP2023-08-31
3,328,580 GBP2022-08-31
Equity
Called up share capital
101 GBP2023-08-31
101 GBP2022-08-31
Equity
3,566,734 GBP2023-08-31
3,328,580 GBP2022-08-31
Property, Plant & Equipment - Depreciation Expense
131,245 GBP2022-09-01 ~ 2023-08-31
154,828 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
6,708,073 GBP2022-09-01 ~ 2023-08-31
5,900,050 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
465,817 GBP2022-09-01 ~ 2023-08-31
452,084 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
126,649 GBP2022-09-01 ~ 2023-08-31
152,992 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
7,300,539 GBP2022-09-01 ~ 2023-08-31
6,505,126 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
246,946 GBP2022-09-01 ~ 2023-08-31
240,477 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
56,500 GBP2022-09-01 ~ 2023-08-31
3,000 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
97,052 GBP2022-09-01 ~ 2023-08-31
112,781 GBP2021-09-01 ~ 2022-08-31
Dividends Paid on Shares
All ordinary shares
51,000 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
3,299,997 GBP2023-08-31
Computer software
29,135 GBP2023-08-31
Intangible Assets - Gross Cost
3,329,132 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,299,997 GBP2023-08-31
3,299,997 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
3,311,599 GBP2023-08-31
3,308,505 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
3,094 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
11,356,467 GBP2023-08-31
11,348,393 GBP2022-08-31
Furniture and fittings
1,064,571 GBP2023-08-31
1,019,819 GBP2022-08-31
Motor vehicles
545,275 GBP2023-08-31
545,275 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
12,966,313 GBP2023-08-31
12,913,487 GBP2022-08-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-14,176 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-14,176 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
658,526 GBP2023-08-31
591,412 GBP2022-08-31
Motor vehicles
426,602 GBP2023-08-31
368,150 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,085,128 GBP2023-08-31
959,562 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
72,793 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
58,452 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,245 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-5,679 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,679 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
11,356,467 GBP2023-08-31
11,348,393 GBP2022-08-31
Furniture and fittings
406,045 GBP2023-08-31
428,407 GBP2022-08-31
Motor vehicles
118,673 GBP2023-08-31
177,125 GBP2022-08-31
Amounts invested in assets
Cost valuation, Non-current
680,451 GBP2023-08-31
Non-current
680,451 GBP2023-08-31
680,451 GBP2022-08-31
Raw Materials
3,000 GBP2023-08-31
3,000 GBP2022-08-31
Trade Debtors/Trade Receivables
451,645 GBP2023-08-31
361,868 GBP2022-08-31
Prepayments/Accrued Income
269,154 GBP2023-08-31
239,978 GBP2022-08-31
Other Debtors
1,095,095 GBP2023-08-31
439,575 GBP2022-08-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
327,601 GBP2023-08-31
297,352 GBP2022-08-31
Trade Creditors/Trade Payables
Amounts falling due within one year
401,610 GBP2023-08-31
287,929 GBP2022-08-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
378,319 GBP2023-08-31
319,921 GBP2022-08-31
Corporation Tax Payable
Amounts falling due within one year
209,436 GBP2023-08-31
49,792 GBP2022-08-31
Other Taxation & Social Security Payable
Amounts falling due within one year
123,291 GBP2023-08-31
112,856 GBP2022-08-31
Amounts owed to directors
Amounts falling due within one year
300,000 GBP2023-08-31
300,000 GBP2022-08-31
Other Creditors
Amounts falling due within one year
252,413 GBP2023-08-31
304,089 GBP2022-08-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
9,037,096 GBP2023-08-31
9,364,660 GBP2022-08-31
Deferred Tax Liabilities
220,500 GBP2023-08-31
164,000 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
1 shares2022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
101 shares2023-08-31
101 shares2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,384 GBP2023-08-31
9,909 GBP2022-08-31
Between one and five year
3,646 GBP2023-08-31
11,509 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,030 GBP2023-08-31
21,418 GBP2022-08-31