(expand)Cost of Sales
16,730,216 GBP2024-01-01 ~ 2024-12-31
10,881,015 GBP2022-09-01 ~ 2023-12-31
Gross Profit/Loss
4,706,929 GBP2024-01-01 ~ 2024-12-31
4,278,872 GBP2022-09-01 ~ 2023-12-31
Administrative Expenses
967,906 GBP2024-01-01 ~ 2024-12-31
993,392 GBP2022-09-01 ~ 2023-12-31
Operating Profit/Loss
3,775,194 GBP2024-01-01 ~ 2024-12-31
3,293,780 GBP2022-09-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,919 GBP2024-01-01 ~ 2024-12-31
27,048 GBP2022-09-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
154,389 GBP2024-01-01 ~ 2024-12-31
89,516 GBP2022-09-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,678,759 GBP2024-01-01 ~ 2024-12-31
3,176,684 GBP2022-09-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
895,683 GBP2024-01-01 ~ 2024-12-31
761,573 GBP2022-09-01 ~ 2023-12-31
Profit/Loss
2,783,076 GBP2024-01-01 ~ 2024-12-31
2,415,111 GBP2022-09-01 ~ 2023-12-31
Comprehensive Income/Expense
2,783,076 GBP2024-01-01 ~ 2024-12-31
3,624,073 GBP2022-09-01 ~ 2023-12-31
Property, Plant & Equipment
3,504,461 GBP2024-12-31
3,260,412 GBP2023-12-31
Investment Property
4,293,000 GBP2024-12-31
1,520,000 GBP2023-12-31
Fixed Assets
7,797,461 GBP2024-12-31
4,780,412 GBP2023-12-31
Debtors
Current
4,254,687 GBP2024-12-31
2,301,191 GBP2023-12-31
Non-current
225,370 GBP2024-12-31
Cash at bank and in hand
4,583,218 GBP2024-12-31
3,058,486 GBP2023-12-31
Current Assets
9,063,275 GBP2024-12-31
5,359,677 GBP2023-12-31
Creditors
Current
5,532,710 GBP2024-12-31
2,222,598 GBP2023-12-31
Net Current Assets/Liabilities
3,530,565 GBP2024-12-31
3,137,079 GBP2023-12-31
Total Assets Less Current Liabilities
11,328,026 GBP2024-12-31
7,917,491 GBP2023-12-31
Net Assets/Liabilities
8,647,049 GBP2024-12-31
6,284,553 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
203 GBP2022-08-31
Revaluation reserve
1,208,962 GBP2024-12-31
1,208,962 GBP2023-12-31
Capital redemption reserve
3 GBP2024-12-31
3 GBP2023-12-31
Retained earnings (accumulated losses)
7,437,884 GBP2024-12-31
5,075,388 GBP2023-12-31
2,982,256 GBP2022-08-31
Equity
8,647,049 GBP2024-12-31
6,284,553 GBP2023-12-31
2,982,459 GBP2022-08-31
Issue of Equity Instruments
Called up share capital
-3 GBP2022-09-01 ~ 2023-12-31
Issue of Equity Instruments
-3 GBP2022-09-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-348,876 GBP2024-01-01 ~ 2024-12-31
-321,976 GBP2022-09-01 ~ 2023-12-31
Dividends Paid
-348,876 GBP2024-01-01 ~ 2024-12-31
-321,976 GBP2022-09-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,783,076 GBP2024-01-01 ~ 2024-12-31
2,415,108 GBP2022-09-01 ~ 2023-12-31
Bank Overdrafts
-2,166 GBP2023-12-31
-12,185 GBP2022-08-31
Wages/Salaries
368,994 GBP2024-01-01 ~ 2024-12-31
140,958 GBP2022-09-01 ~ 2023-12-31
Social Security Costs
35,070 GBP2024-01-01 ~ 2024-12-31
1,107 GBP2022-09-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,359 GBP2024-01-01 ~ 2024-12-31
47 GBP2022-09-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
406,423 GBP2024-01-01 ~ 2024-12-31
142,112 GBP2022-09-01 ~ 2023-12-31
Average Number of Employees
122024-01-01 ~ 2024-12-31
72022-09-01 ~ 2023-12-31
Director Remuneration
46,702 GBP2024-01-01 ~ 2024-12-31
36,270 GBP2022-09-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
298,880 GBP2024-01-01 ~ 2024-12-31
298,812 GBP2022-09-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
877,125 GBP2024-01-01 ~ 2024-12-31
662,282 GBP2022-09-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
919,690 GBP2024-01-01 ~ 2024-12-31
794,171 GBP2022-09-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,200,000 GBP2024-12-31
2,200,000 GBP2023-12-31
Plant and equipment
985,467 GBP2024-12-31
1,169,961 GBP2023-12-31
Furniture and fittings
9,933 GBP2024-12-31
66,461 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-665,448 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-32,446 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
339,311 GBP2024-12-31
432,196 GBP2023-12-31
Furniture and fittings
5,232 GBP2024-12-31
35,982 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
163,065 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
10,155 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-255,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-28,243 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,200,000 GBP2024-12-31
2,200,000 GBP2023-12-31
Plant and equipment
646,156 GBP2024-12-31
737,765 GBP2023-12-31
Furniture and fittings
4,701 GBP2024-12-31
30,479 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
814,958 GBP2024-12-31
386,771 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,040,694 GBP2024-12-31
3,823,193 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-112,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-809,894 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
30,336 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
177,730 GBP2024-12-31
94,603 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
536,233 GBP2024-12-31
562,781 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
124,362 GBP2024-01-01 ~ 2024-12-31
Computers
1,298 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
298,880 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,235 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-325,428 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
13,960 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
637,228 GBP2024-12-31
292,168 GBP2023-12-31
Computers
16,376 GBP2024-12-31
Investment Property - Fair Value Model
4,293,000 GBP2024-12-31
1,520,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,474,692 GBP2024-12-31
890,349 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
18,483 GBP2024-12-31
Other Debtors
Current
92,922 GBP2024-12-31
376,873 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
496,995 GBP2024-12-31
176,934 GBP2023-12-31
Prepayments
Current
56,880 GBP2024-12-31
44,165 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,254,687 GBP2024-12-31
Amounts falling due within one year, Current
2,301,191 GBP2023-12-31
Debtors
4,480,057 GBP2024-12-31
2,301,191 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
197,048 GBP2024-12-31
204,548 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
231,197 GBP2024-12-31
352,642 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,332,626 GBP2024-12-31
859,813 GBP2023-12-31
Amounts owed to group undertakings
Current
145,411 GBP2024-12-31
Corporation Tax Payable
Current
487,062 GBP2024-12-31
164,614 GBP2023-12-31
Other Taxation & Social Security Payable
Current
24,508 GBP2024-12-31
7,407 GBP2023-12-31
Other Creditors
Current
2,731,655 GBP2024-12-31
478,857 GBP2023-12-31
Accrued Liabilities
Current
382,251 GBP2024-12-31
154,000 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
580,584 GBP2024-12-31
808,474 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
235,951 GBP2024-12-31
170,031 GBP2023-12-31
Other Creditors
Non-current
1,191,451 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
197,048 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
197,048 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
367,690 GBP2024-12-31
591,426 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
231,197 GBP2024-12-31
Between one and five year, hire purchase agreements
235,951 GBP2024-12-31
hire purchase agreements
467,148 GBP2024-12-31
522,673 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
672,991 GBP2024-12-31
654,433 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,783,076 GBP2024-01-01 ~ 2024-12-31