Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
5,108,181 GBP2023-10-01 ~ 2024-09-30
4,765,897 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
3,268,580 GBP2023-10-01 ~ 2024-09-30
2,893,157 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,839,601 GBP2023-10-01 ~ 2024-09-30
1,872,740 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
993,855 GBP2023-10-01 ~ 2024-09-30
943,166 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
845,746 GBP2023-10-01 ~ 2024-09-30
929,574 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
539 GBP2023-10-01 ~ 2024-09-30
1,279 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
331,758 GBP2023-10-01 ~ 2024-09-30
298,039 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
514,527 GBP2023-10-01 ~ 2024-09-30
632,814 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
63,995 GBP2023-10-01 ~ 2024-09-30
135,659 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
450,532 GBP2023-10-01 ~ 2024-09-30
497,155 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
450,532 GBP2023-10-01 ~ 2024-09-30
497,155 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
171,157 GBP2023-09-30
Property, Plant & Equipment
4,561,984 GBP2024-09-30
4,620,359 GBP2023-09-30
Fixed Assets
4,561,984 GBP2024-09-30
4,791,516 GBP2023-09-30
Total Inventories
2,000 GBP2024-09-30
2,000 GBP2023-09-30
Debtors
Current
3,272,839 GBP2024-09-30
10,447 GBP2023-09-30
Non-current
2,914,412 GBP2023-09-30
Cash at bank and in hand
30,500 GBP2024-09-30
51,409 GBP2023-09-30
Current Assets
3,322,812 GBP2024-09-30
2,980,648 GBP2023-09-30
Creditors
Current
589,530 GBP2024-09-30
607,735 GBP2023-09-30
Net Current Assets/Liabilities
2,733,282 GBP2024-09-30
2,372,913 GBP2023-09-30
Total Assets Less Current Liabilities
7,295,266 GBP2024-09-30
7,164,429 GBP2023-09-30
Net Assets/Liabilities
3,094,646 GBP2024-09-30
3,194,114 GBP2023-09-30
Equity
Called up share capital
1 GBP2024-09-30
1 GBP2023-09-30
1 GBP2022-09-30
Share premium
2,669,999 GBP2024-09-30
2,669,999 GBP2023-09-30
2,669,999 GBP2022-09-30
Retained earnings (accumulated losses)
424,646 GBP2024-09-30
524,114 GBP2023-09-30
439,459 GBP2022-09-30
Equity
3,094,646 GBP2024-09-30
3,194,114 GBP2023-09-30
3,109,459 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2023-10-01 ~ 2024-09-30
-412,500 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-550,000 GBP2023-10-01 ~ 2024-09-30
-412,500 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
450,532 GBP2023-10-01 ~ 2024-09-30
497,155 GBP2022-10-01 ~ 2023-09-30
Bank Overdrafts
-79,867 GBP2024-09-30
-93,916 GBP2022-09-30
Wages/Salaries
3,034,606 GBP2023-10-01 ~ 2024-09-30
2,722,557 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
208,686 GBP2023-10-01 ~ 2024-09-30
157,684 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,359 GBP2023-10-01 ~ 2024-09-30
40,284 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,287,651 GBP2023-10-01 ~ 2024-09-30
2,920,525 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1282023-10-01 ~ 2024-09-30
1332022-10-01 ~ 2023-09-30
Director Remuneration
161,361 GBP2023-10-01 ~ 2024-09-30
153,005 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
106,979 GBP2023-10-01 ~ 2024-09-30
123,229 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,000 GBP2023-10-01 ~ 2024-09-30
12,500 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
80,155 GBP2023-10-01 ~ 2024-09-30
116,550 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
128,632 GBP2023-10-01 ~ 2024-09-30
139,270 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
789,959 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
789,959 GBP2024-09-30
618,802 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
171,157 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
171,157 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,215,322 GBP2024-09-30
4,205,685 GBP2023-09-30
Furniture and fittings
1,107,764 GBP2024-09-30
1,069,286 GBP2023-09-30
Motor vehicles
107,243 GBP2024-09-30
94,343 GBP2023-09-30
Computers
31,414 GBP2024-09-30
28,839 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,461,743 GBP2024-09-30
5,398,153 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
808,997 GBP2024-09-30
704,062 GBP2023-09-30
Motor vehicles
61,267 GBP2024-09-30
47,733 GBP2023-09-30
Computers
29,495 GBP2024-09-30
25,999 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
899,759 GBP2024-09-30
777,794 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
104,935 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
13,534 GBP2023-10-01 ~ 2024-09-30
Computers
3,496 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,965 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
4,215,322 GBP2024-09-30
4,205,685 GBP2023-09-30
Furniture and fittings
298,767 GBP2024-09-30
365,224 GBP2023-09-30
Motor vehicles
45,976 GBP2024-09-30
46,610 GBP2023-09-30
Computers
1,919 GBP2024-09-30
2,840 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
34,622 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
5,680 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
14,986 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
17,580 GBP2024-09-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
17,042 GBP2024-09-30
41,754 GBP2023-09-30
Under hire purchased contracts or finance leases
44,963 GBP2024-09-30
78,981 GBP2023-09-30
Merchandise
2,000 GBP2024-09-30
2,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
393,535 GBP2024-09-30
7,884 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2,878,008 GBP2024-09-30
Other Debtors
Current
1,296 GBP2024-09-30
2,563 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
3,272,839 GBP2024-09-30
10,447 GBP2023-09-30
Debtors
3,272,839 GBP2024-09-30
2,924,859 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
243,897 GBP2024-09-30
211,884 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
14,757 GBP2024-09-30
100,817 GBP2023-09-30
Trade Creditors/Trade Payables
Current
61,601 GBP2024-09-30
88,444 GBP2023-09-30
Corporation Tax Payable
Current
172,057 GBP2024-09-30
116,550 GBP2023-09-30
Other Taxation & Social Security Payable
Current
57,731 GBP2024-09-30
45,520 GBP2023-09-30
Other Creditors
Current
37,049 GBP2024-09-30
44,520 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
3,540,368 GBP2024-09-30
3,707,060 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
16,751 GBP2024-09-30
31,518 GBP2023-09-30
Bank Borrowings
Non-current, Between two and five year
3,540,368 GBP2024-09-30
Between two and five year, Non-current
3,707,060 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
100,817 GBP2023-09-30
Between one and five year, hire purchase agreements
31,518 GBP2023-09-30
hire purchase agreements
31,508 GBP2024-09-30
132,335 GBP2023-09-30
Bank Overdrafts
Secured
79,867 GBP2024-09-30
Bank Borrowings
Secured
3,704,398 GBP2024-09-30
3,918,944 GBP2023-09-30
Total Borrowings
Secured
3,815,773 GBP2024-09-30
4,051,279 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
73,455 GBP2024-09-30
89,615 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
73,455 GBP2024-09-30
89,615 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
450,532 GBP2023-10-01 ~ 2024-09-30