Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
5,635,438 GBP2023-10-01 ~ 2024-09-30
5,674,440 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-837,199 GBP2023-10-01 ~ 2024-09-30
-958,939 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
4,798,239 GBP2023-10-01 ~ 2024-09-30
4,715,501 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,049,282 GBP2023-10-01 ~ 2024-09-30
-3,881,838 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
808,394 GBP2023-10-01 ~ 2024-09-30
890,100 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
12,622 GBP2023-10-01 ~ 2024-09-30
15,922 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
821,016 GBP2023-10-01 ~ 2024-09-30
906,022 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
649,197 GBP2023-10-01 ~ 2024-09-30
748,164 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
649,197 GBP2023-10-01 ~ 2024-09-30
748,164 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
3,723,560 GBP2024-09-30
3,380,696 GBP2023-09-30
Total Inventories
244,008 GBP2024-09-30
224,604 GBP2023-09-30
Debtors
162,262 GBP2024-09-30
138,731 GBP2023-09-30
Cash at bank and in hand
880,899 GBP2024-09-30
1,096,917 GBP2023-09-30
Current Assets
1,287,169 GBP2024-09-30
1,460,252 GBP2023-09-30
Creditors
Current
1,312,188 GBP2024-09-30
1,209,166 GBP2023-09-30
Net Current Assets/Liabilities
-25,019 GBP2024-09-30
251,086 GBP2023-09-30
Total Assets Less Current Liabilities
3,698,541 GBP2024-09-30
3,631,782 GBP2023-09-30
Net Assets/Liabilities
3,198,667 GBP2024-09-30
3,099,470 GBP2023-09-30
Equity
Called up share capital
46,590 GBP2024-09-30
46,590 GBP2023-09-30
46,590 GBP2022-09-30
Share premium
239,930 GBP2024-09-30
239,930 GBP2023-09-30
239,930 GBP2022-09-30
Revaluation reserve
538,424 GBP2024-09-30
592,718 GBP2023-09-30
647,012 GBP2022-09-30
Retained earnings (accumulated losses)
2,373,723 GBP2024-09-30
2,220,232 GBP2023-09-30
2,167,774 GBP2022-09-30
Equity
3,198,667 GBP2024-09-30
3,099,470 GBP2023-09-30
3,101,306 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2023-10-01 ~ 2024-09-30
-750,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-550,000 GBP2023-10-01 ~ 2024-09-30
-750,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
649,197 GBP2023-10-01 ~ 2024-09-30
748,164 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,078,683 GBP2023-10-01 ~ 2024-09-30
1,950,816 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
187,566 GBP2023-10-01 ~ 2024-09-30
160,421 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,465 GBP2023-10-01 ~ 2024-09-30
52,542 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,323,714 GBP2023-10-01 ~ 2024-09-30
2,163,779 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
882023-10-01 ~ 2024-09-30
872022-10-01 ~ 2023-09-30
Director Remuneration
278,796 GBP2023-10-01 ~ 2024-09-30
257,239 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
517,039 GBP2023-10-01 ~ 2024-09-30
483,511 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
7,865 GBP2023-10-01 ~ 2024-09-30
8,185 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
164,819 GBP2023-10-01 ~ 2024-09-30
167,858 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
205,254 GBP2023-10-01 ~ 2024-09-30
199,397 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
148,282 GBP2024-09-30
85,701 GBP2023-09-30
Plant and equipment
951,956 GBP2024-09-30
849,428 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-153,484 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
4,217,113 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
502,618 GBP2024-09-30
495,701 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
274,803 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
126,038 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-119,121 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,343,905 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Short leasehold
2,873,208 GBP2024-09-30
2,704,868 GBP2023-09-30
Improvements to leasehold property
148,282 GBP2024-09-30
85,701 GBP2023-09-30
Plant and equipment
449,338 GBP2024-09-30
353,727 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
175,185 GBP2024-09-30
159,662 GBP2023-09-30
Motor vehicles
266,907 GBP2024-09-30
256,216 GBP2023-09-30
Computers
37,247 GBP2024-09-30
22,592 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,796,690 GBP2024-09-30
5,147,569 GBP2023-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,920 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-214,862 GBP2023-10-01 ~ 2024-09-30
Computers
-3,600 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-375,866 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
1 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
115,777 GBP2024-09-30
96,482 GBP2023-09-30
Motor vehicles
91,553 GBP2024-09-30
87,918 GBP2023-09-30
Computers
19,277 GBP2024-09-30
17,671 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,073,130 GBP2024-09-30
1,766,874 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
22,642 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
88,350 GBP2023-10-01 ~ 2024-09-30
Computers
5,206 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
517,039 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-3,347 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-84,715 GBP2023-10-01 ~ 2024-09-30
Computers
-3,600 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-210,783 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
59,408 GBP2024-09-30
63,180 GBP2023-09-30
Motor vehicles
175,354 GBP2024-09-30
168,298 GBP2023-09-30
Computers
17,970 GBP2024-09-30
4,921 GBP2023-09-30
Merchandise
244,008 GBP2024-09-30
224,604 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
102,741 GBP2024-09-30
23,526 GBP2023-09-30
Other Debtors
Current
900 GBP2023-09-30
Prepayments
Current
59,521 GBP2024-09-30
114,305 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
162,262 GBP2024-09-30
Amounts falling due within one year, Current
138,731 GBP2023-09-30
Trade Creditors/Trade Payables
Current
182,206 GBP2024-09-30
215,977 GBP2023-09-30
Amounts owed to group undertakings
Current
288,530 GBP2024-09-30
7,000 GBP2023-09-30
Corporation Tax Payable
Current
89,700 GBP2024-09-30
190,435 GBP2023-09-30
Other Taxation & Social Security Payable
Current
53,738 GBP2024-09-30
44,769 GBP2023-09-30
Amount of value-added tax that is payable
101,435 GBP2024-09-30
117,905 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
596,579 GBP2024-09-30
633,080 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,262 GBP2024-09-30
35,103 GBP2023-09-30
Between one and five year
427,786 GBP2024-09-30
140,412 GBP2023-09-30
More than five year
2,600,000 GBP2024-09-30
158,419 GBP2023-09-30
All periods
3,059,048 GBP2024-09-30
333,934 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
355,000 GBP2024-09-30
348,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
46,590 shares2024-09-30