Par Value of Share
Class 1 ordinary share
12021-08-30 ~ 2022-08-28
Turnover/Revenue
3,918,165 GBP2021-08-30 ~ 2022-08-28
3,276,296 GBP2020-08-31 ~ 2021-08-29
Cost of Sales
2,775,620 GBP2021-08-30 ~ 2022-08-28
2,089,122 GBP2020-08-31 ~ 2021-08-29
Gross Profit/Loss
1,142,545 GBP2021-08-30 ~ 2022-08-28
1,187,174 GBP2020-08-31 ~ 2021-08-29
Administrative Expenses
2,461,138 GBP2021-08-30 ~ 2022-08-28
2,047,683 GBP2020-08-31 ~ 2021-08-29
Operating Profit/Loss
-680,253 GBP2021-08-30 ~ 2022-08-28
98,650 GBP2020-08-31 ~ 2021-08-29
Interest Payable/Similar Charges (Finance Costs)
249,833 GBP2021-08-30 ~ 2022-08-28
216,460 GBP2020-08-31 ~ 2021-08-29
Profit/Loss on Ordinary Activities Before Tax
-930,086 GBP2021-08-30 ~ 2022-08-28
160,002 GBP2020-08-31 ~ 2021-08-29
Profit/Loss
-930,086 GBP2021-08-30 ~ 2022-08-28
160,002 GBP2020-08-31 ~ 2021-08-29
Comprehensive Income/Expense
-930,086 GBP2021-08-30 ~ 2022-08-28
853,373 GBP2020-08-31 ~ 2021-08-29
Intangible Assets
3,000 GBP2021-08-29
Property, Plant & Equipment
7,485,161 GBP2022-08-28
7,602,274 GBP2021-08-29
Fixed Assets
7,485,161 GBP2022-08-28
7,605,274 GBP2021-08-29
Total Inventories
64,864 GBP2022-08-28
59,287 GBP2021-08-29
Debtors
10,332,259 GBP2022-08-28
9,629,045 GBP2021-08-29
Cash at bank and in hand
78,187 GBP2022-08-28
117,310 GBP2021-08-29
Current Assets
10,475,310 GBP2022-08-28
9,805,642 GBP2021-08-29
Creditors
Current
18,558,107 GBP2022-08-28
20,190,548 GBP2021-08-29
Net Current Assets/Liabilities
-8,082,797 GBP2022-08-28
-10,384,906 GBP2021-08-29
Total Assets Less Current Liabilities
-597,636 GBP2022-08-28
-2,779,632 GBP2021-08-29
Creditors
Non-current
3,112,082 GBP2022-08-28
Net Assets/Liabilities
-3,709,718 GBP2022-08-28
-2,779,632 GBP2021-08-29
Equity
Called up share capital
100 GBP2022-08-28
100 GBP2021-08-29
100 GBP2020-08-30
Revaluation reserve
1,246,473 GBP2022-08-28
1,246,473 GBP2021-08-29
553,102 GBP2020-08-30
Retained earnings (accumulated losses)
-4,956,291 GBP2022-08-28
-4,026,205 GBP2021-08-29
-4,186,207 GBP2020-08-30
Equity
-3,709,718 GBP2022-08-28
-2,779,632 GBP2021-08-29
-3,633,005 GBP2020-08-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-930,086 GBP2021-08-30 ~ 2022-08-28
160,002 GBP2020-08-31 ~ 2021-08-29
Wages/Salaries
2,234,310 GBP2021-08-30 ~ 2022-08-28
1,802,297 GBP2020-08-31 ~ 2021-08-29
Social Security Costs
159,203 GBP2021-08-30 ~ 2022-08-28
123,105 GBP2020-08-31 ~ 2021-08-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,641 GBP2021-08-30 ~ 2022-08-28
31,722 GBP2020-08-31 ~ 2021-08-29
Staff Costs/Employee Benefits Expense
2,422,154 GBP2021-08-30 ~ 2022-08-28
1,957,124 GBP2020-08-31 ~ 2021-08-29
Average Number of Employees
1092021-08-30 ~ 2022-08-28
1092020-08-31 ~ 2021-08-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
252,668 GBP2021-08-30 ~ 2022-08-28
154,477 GBP2020-08-31 ~ 2021-08-29
Audit Fees/Expenses
22,080 GBP2021-08-30 ~ 2022-08-28
20,860 GBP2020-08-31 ~ 2021-08-29
Intangible Assets - Gross Cost
Net goodwill
230,000 GBP2021-08-29
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
230,000 GBP2022-08-28
227,000 GBP2021-08-29
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,000 GBP2021-08-30 ~ 2022-08-28
Intangible Assets
Net goodwill
3,000 GBP2021-08-29
Property, Plant & Equipment - Gross Cost
Land and buildings
7,003,564 GBP2022-08-28
6,957,168 GBP2021-08-29
Plant and equipment
551,098 GBP2022-08-28
517,779 GBP2021-08-29
Furniture and fittings
647,419 GBP2022-08-28
632,423 GBP2021-08-29
Property, Plant & Equipment - Disposals
Plant and equipment
-5,445 GBP2021-08-30 ~ 2022-08-28
Furniture and fittings
-7,565 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
125,491 GBP2022-08-28
7,660 GBP2021-08-29
Plant and equipment
293,735 GBP2022-08-28
237,577 GBP2021-08-29
Furniture and fittings
366,888 GBP2022-08-28
324,741 GBP2021-08-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
117,831 GBP2021-08-30 ~ 2022-08-28
Plant and equipment
59,465 GBP2021-08-30 ~ 2022-08-28
Furniture and fittings
47,123 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,307 GBP2021-08-30 ~ 2022-08-28
Furniture and fittings
-4,976 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment
Land and buildings
6,878,073 GBP2022-08-28
6,949,508 GBP2021-08-29
Plant and equipment
257,363 GBP2022-08-28
280,202 GBP2021-08-29
Furniture and fittings
280,531 GBP2022-08-28
307,682 GBP2021-08-29
Property, Plant & Equipment - Gross Cost
Motor vehicles
27,000 GBP2022-08-28
32,995 GBP2021-08-29
Computers
138,613 GBP2022-08-28
104,526 GBP2021-08-29
Property, Plant & Equipment - Gross Cost
8,367,694 GBP2022-08-28
8,244,891 GBP2021-08-29
Property, Plant & Equipment - Disposals
Motor vehicles
-5,995 GBP2021-08-30 ~ 2022-08-28
Computers
-2,980 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Disposals
-21,985 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
11,498 GBP2022-08-28
9,585 GBP2021-08-29
Computers
84,921 GBP2022-08-28
63,054 GBP2021-08-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
882,533 GBP2022-08-28
642,617 GBP2021-08-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,402 GBP2021-08-30 ~ 2022-08-28
Computers
24,847 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
252,668 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,489 GBP2021-08-30 ~ 2022-08-28
Computers
-2,980 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,752 GBP2021-08-30 ~ 2022-08-28
Property, Plant & Equipment
Motor vehicles
15,502 GBP2022-08-28
23,410 GBP2021-08-29
Computers
53,692 GBP2022-08-28
41,472 GBP2021-08-29
Merchandise
64,864 GBP2022-08-28
59,287 GBP2021-08-29
Trade Debtors/Trade Receivables
Current
44,048 GBP2022-08-28
30,518 GBP2021-08-29
Amounts Owed by Group Undertakings
Current
10,150,903 GBP2022-08-28
9,357,164 GBP2021-08-29
Other Debtors
Current
12,686 GBP2022-08-28
465 GBP2021-08-29
Amount of value-added tax that is recoverable
Current
153,988 GBP2021-08-29
Prepayments/Accrued Income
Current
124,622 GBP2022-08-28
86,910 GBP2021-08-29
Debtors
Amounts falling due within one year, Current
10,332,259 GBP2022-08-28
9,629,045 GBP2021-08-29
Bank Borrowings/Overdrafts
Current
327,610 GBP2022-08-28
3,741,386 GBP2021-08-29
Trade Creditors/Trade Payables
Current
525,142 GBP2022-08-28
438,313 GBP2021-08-29
Amounts owed to group undertakings
Current
4,000,000 GBP2022-08-28
4,000,000 GBP2021-08-29
Other Taxation & Social Security Payable
Current
237,675 GBP2022-08-28
237,509 GBP2021-08-29
Other Creditors
Current
115,936 GBP2022-08-28
101,986 GBP2021-08-29
Accrued Liabilities/Deferred Income
Current
295,175 GBP2022-08-28
180,293 GBP2021-08-29
Bank Borrowings/Overdrafts
Non-current
3,112,082 GBP2022-08-28
Bank Borrowings
Secured
3,439,692 GBP2022-08-28
3,741,386 GBP2021-08-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-08-28
Profit/Loss
Retained earnings (accumulated losses)
-930,086 GBP2021-08-30 ~ 2022-08-28