Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
2,327,620 GBP2022-09-01 ~ 2023-08-31
2,252,767 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-1,469,540 GBP2022-09-01 ~ 2023-08-31
-1,219,948 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
858,080 GBP2022-09-01 ~ 2023-08-31
1,032,819 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-531,356 GBP2022-09-01 ~ 2023-08-31
-539,618 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
330,796 GBP2022-09-01 ~ 2023-08-31
504,528 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
1,742 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
81,605 GBP2022-09-01 ~ 2023-08-31
384,503 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
36,691 GBP2022-09-01 ~ 2023-08-31
270,540 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
36,691 GBP2022-09-01 ~ 2023-08-31
270,540 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
266,515 GBP2023-08-31
340,890 GBP2022-08-31
Property, Plant & Equipment
4,339,317 GBP2023-08-31
4,415,132 GBP2022-08-31
Fixed Assets
4,605,832 GBP2023-08-31
4,756,022 GBP2022-08-31
Debtors
310,803 GBP2023-08-31
92,058 GBP2022-08-31
Cash at bank and in hand
983,784 GBP2023-08-31
1,274,417 GBP2022-08-31
Current Assets
1,294,587 GBP2023-08-31
1,366,475 GBP2022-08-31
Creditors
Current
907,717 GBP2023-08-31
917,176 GBP2022-08-31
Net Current Assets/Liabilities
386,870 GBP2023-08-31
449,299 GBP2022-08-31
Total Assets Less Current Liabilities
4,992,702 GBP2023-08-31
5,205,321 GBP2022-08-31
Creditors
Non-current
-4,107,244 GBP2023-08-31
-4,269,738 GBP2022-08-31
Net Assets/Liabilities
843,288 GBP2023-08-31
889,597 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-08-31
Retained earnings (accumulated losses)
843,188 GBP2023-08-31
889,497 GBP2022-08-31
801,647 GBP2021-08-31
Equity
843,288 GBP2023-08-31
889,597 GBP2022-08-31
801,747 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-83,000 GBP2022-09-01 ~ 2023-08-31
-182,690 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-83,000 GBP2022-09-01 ~ 2023-08-31
-182,690 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
36,691 GBP2022-09-01 ~ 2023-08-31
270,540 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,258,340 GBP2022-09-01 ~ 2023-08-31
1,024,400 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
84,345 GBP2022-09-01 ~ 2023-08-31
63,046 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,655 GBP2022-09-01 ~ 2023-08-31
17,505 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,365,340 GBP2022-09-01 ~ 2023-08-31
1,104,951 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
702022-09-01 ~ 2023-08-31
642021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
88,912 GBP2022-09-01 ~ 2023-08-31
106,115 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
16,200 GBP2022-09-01 ~ 2023-08-31
15,600 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
48,730 GBP2022-09-01 ~ 2023-08-31
103,438 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
17,561 GBP2022-09-01 ~ 2023-08-31
73,056 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
743,752 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
477,237 GBP2023-08-31
402,862 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
74,375 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Net goodwill
266,515 GBP2023-08-31
340,890 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,746,294 GBP2023-08-31
4,746,294 GBP2022-08-31
Improvements to leasehold property
28,280 GBP2023-08-31
28,280 GBP2022-08-31
Plant and equipment
184,770 GBP2023-08-31
174,497 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
4,959,344 GBP2023-08-31
4,949,071 GBP2022-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,824 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-2,824 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
456,831 GBP2023-08-31
385,637 GBP2022-08-31
Improvements to leasehold property
5,656 GBP2023-08-31
2,828 GBP2022-08-31
Plant and equipment
157,540 GBP2023-08-31
145,474 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
620,027 GBP2023-08-31
533,939 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
71,194 GBP2022-09-01 ~ 2023-08-31
Improvements to leasehold property
2,828 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
14,890 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
88,912 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,824 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,824 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
4,289,463 GBP2023-08-31
4,360,657 GBP2022-08-31
Improvements to leasehold property
22,624 GBP2023-08-31
25,452 GBP2022-08-31
Plant and equipment
27,230 GBP2023-08-31
29,023 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
86,739 GBP2023-08-31
58,116 GBP2022-08-31
Other Debtors
Current
6,555 GBP2023-08-31
Prepayments/Accrued Income
Current
61,960 GBP2023-08-31
33,942 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
310,803 GBP2023-08-31
92,058 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
159,490 GBP2023-08-31
172,109 GBP2022-08-31
Trade Creditors/Trade Payables
Current
96,464 GBP2023-08-31
79,094 GBP2022-08-31
Corporation Tax Payable
Current
49,546 GBP2023-08-31
103,438 GBP2022-08-31
Other Taxation & Social Security Payable
Current
19,344 GBP2023-08-31
15,789 GBP2022-08-31
Other Creditors
Current
372,573 GBP2023-08-31
371,014 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
210,300 GBP2023-08-31
175,070 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
4,107,244 GBP2023-08-31
4,269,738 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
159,490 GBP2023-08-31
172,109 GBP2022-08-31
Non-current, Between one and two years
171,879 GBP2023-08-31
170,184 GBP2022-08-31
Non-current, Between two and five year
594,248 GBP2023-08-31
562,834 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,680 GBP2023-08-31
13,680 GBP2022-08-31
Between one and five year
1,140 GBP2023-08-31
14,820 GBP2022-08-31
All periods
14,820 GBP2023-08-31
28,500 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
42,170 GBP2023-08-31
45,986 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
36,691 GBP2022-09-01 ~ 2023-08-31