87900 - Other Residential Care Activities N.e.c.
Turnover/Revenue
26,066,955 GBP2022-11-01 ~ 2023-10-31
19,646,125 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
-15,399,470 GBP2022-11-01 ~ 2023-10-31
-11,399,899 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
10,667,485 GBP2022-11-01 ~ 2023-10-31
8,246,226 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
-5,595,365 GBP2022-11-01 ~ 2023-10-31
-4,459,464 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
3,345,591 GBP2022-11-01 ~ 2023-10-31
3,333,718 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
63,452 GBP2022-11-01 ~ 2023-10-31
116,888 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
3,060,514 GBP2022-11-01 ~ 2023-10-31
3,363,693 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
2,938,938 GBP2022-11-01 ~ 2023-10-31
3,103,700 GBP2021-11-01 ~ 2022-10-31
Intangible Assets
323,404 GBP2023-10-31
431,200 GBP2022-10-31
Property, Plant & Equipment
22,161,215 GBP2023-10-31
17,751,993 GBP2022-10-31
Fixed Assets - Investments
450,300 GBP2023-10-31
450,300 GBP2022-10-31
Fixed Assets
22,934,919 GBP2023-10-31
18,633,493 GBP2022-10-31
Debtors
3,928,970 GBP2023-10-31
4,095,505 GBP2022-10-31
Cash at bank and in hand
1,982,115 GBP2023-10-31
921,465 GBP2022-10-31
Current Assets
5,911,085 GBP2023-10-31
5,016,970 GBP2022-10-31
Net Current Assets/Liabilities
-431,666 GBP2023-10-31
2,322,657 GBP2022-10-31
Total Assets Less Current Liabilities
22,503,253 GBP2023-10-31
20,956,150 GBP2022-10-31
Creditors
Non-current, Amounts falling due after one year
-495,880 GBP2023-10-31
-2,134,797 GBP2022-10-31
Net Assets/Liabilities
21,457,762 GBP2023-10-31
18,518,824 GBP2022-10-31
Equity
Called up share capital
5,167,412 GBP2023-10-31
5,167,412 GBP2022-10-31
5,167,412 GBP2021-10-31
Retained earnings (accumulated losses)
16,290,350 GBP2023-10-31
13,351,412 GBP2022-10-31
10,247,712 GBP2021-10-31
Equity
21,457,762 GBP2023-10-31
18,518,824 GBP2022-10-31
15,415,124 GBP2021-10-31
Profit/Loss
Retained earnings (accumulated losses)
2,938,938 GBP2022-11-01 ~ 2023-10-31
3,103,700 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
691,364 GBP2022-11-01 ~ 2023-10-31
493,547 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
13,882,529 GBP2022-11-01 ~ 2023-10-31
10,270,140 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
1,222,168 GBP2022-11-01 ~ 2023-10-31
952,003 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
15,435,868 GBP2022-11-01 ~ 2023-10-31
11,459,191 GBP2021-11-01 ~ 2022-10-31
Average number of employees in administration and support functions
362022-11-01 ~ 2023-10-31
302021-11-01 ~ 2022-10-31
Average Number of Employees
4522022-11-01 ~ 2023-10-31
3552021-11-01 ~ 2022-10-31
Director Remuneration
1,606,129 GBP2022-11-01 ~ 2023-10-31
439,700 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
19,860 GBP2022-11-01 ~ 2023-10-31
18,720 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
247,082 GBP2022-11-01 ~ 2023-10-31
97,258 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
688,616 GBP2022-11-01 ~ 2023-10-31
639,102 GBP2021-11-01 ~ 2022-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
549,611 GBP2023-10-31
310,105 GBP2022-10-31
Deferred Tax Liabilities
549,611 GBP2023-10-31
302,529 GBP2022-10-31
Intangible Assets - Gross Cost
Goodwill
1,470,000 GBP2022-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,146,596 GBP2023-10-31
1,038,800 GBP2022-10-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
107,796 GBP2022-11-01 ~ 2023-10-31
Intangible Assets
Goodwill
323,404 GBP2023-10-31
431,200 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
20,508,670 GBP2023-10-31
16,414,695 GBP2022-10-31
Tools/Equipment for furniture and fittings
2,185,933 GBP2023-10-31
1,780,592 GBP2022-10-31
Motor vehicles
1,616,862 GBP2023-10-31
1,134,233 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
24,311,465 GBP2023-10-31
19,329,520 GBP2022-10-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-96,696 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-53,365 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-150,061 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
148,303 GBP2023-10-31
144,590 GBP2022-10-31
Tools/Equipment for furniture and fittings
1,238,504 GBP2023-10-31
970,025 GBP2022-10-31
Motor vehicles
763,443 GBP2023-10-31
462,912 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,150,250 GBP2023-10-31
1,577,527 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,713 GBP2022-11-01 ~ 2023-10-31
Tools/Equipment for furniture and fittings
365,175 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
322,476 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
691,364 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-96,696 GBP2022-11-01 ~ 2023-10-31
Motor vehicles
-21,945 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-118,641 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
20,360,367 GBP2023-10-31
16,270,105 GBP2022-10-31
Tools/Equipment for furniture and fittings
947,429 GBP2023-10-31
810,567 GBP2022-10-31
Motor vehicles
853,419 GBP2023-10-31
671,321 GBP2022-10-31
Investments in Subsidiaries
450,300 GBP2023-10-31
450,300 GBP2022-10-31
Cost valuation
450,300 GBP2022-10-31
Trade Debtors/Trade Receivables
1,734,255 GBP2023-10-31
1,485,233 GBP2022-10-31
Amounts Owed By Related Parties
1,260,005 GBP2023-10-31
2,315,750 GBP2022-10-31
Other Debtors
233,061 GBP2023-10-31
50,250 GBP2022-10-31
Prepayments
392,827 GBP2023-10-31
227,725 GBP2022-10-31
Amount of corporation tax that is recoverable
308,822 GBP2023-10-31
16,547 GBP2022-10-31
Total Borrowings
Current, Amounts falling due within one year
311,722 GBP2023-10-31
260,855 GBP2022-10-31
Trade Creditors/Trade Payables
340,886 GBP2023-10-31
439,754 GBP2022-10-31
Taxation/Social Security Payable
370,577 GBP2023-10-31
302,554 GBP2022-10-31
Other Creditors
728,411 GBP2023-10-31
478,096 GBP2022-10-31
Total Borrowings
Non-current, Amounts falling due after one year
495,880 GBP2023-10-31
2,134,797 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Current
311,722 GBP2023-10-31
260,855 GBP2022-10-31
Bank Borrowings
Non-current
1,800,000 GBP2022-10-31
Finance Lease Liabilities - Total Present Value
Non-current
495,880 GBP2023-10-31
334,797 GBP2022-10-31
Total Borrowings
Non-current
495,880 GBP2023-10-31
2,134,797 GBP2022-10-31
Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,167,412 shares2023-10-31
5,167,412 shares2022-10-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
358,185 GBP2023-10-31
157,694 GBP2022-10-31
Minimum gross finance lease payments owing
467,272 GBP2023-10-31
266,781 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,840 GBP2023-10-31
67,876 GBP2022-10-31
Between two and five year
70,740 GBP2023-10-31
95,234 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
124,580 GBP2023-10-31
163,110 GBP2022-10-31