Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
4,357,047 GBP2023-09-01 ~ 2024-08-31
4,497,711 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
2,152,800 GBP2023-09-01 ~ 2024-08-31
2,076,421 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
2,204,247 GBP2023-09-01 ~ 2024-08-31
2,421,290 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
2,345,838 GBP2023-09-01 ~ 2024-08-31
2,365,252 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
45,863 GBP2023-09-01 ~ 2024-08-31
56,038 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
795,646 GBP2023-09-01 ~ 2024-08-31
394,076 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-749,783 GBP2023-09-01 ~ 2024-08-31
-338,038 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
7,363 GBP2023-09-01 ~ 2024-08-31
176,736 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-757,146 GBP2023-09-01 ~ 2024-08-31
-514,774 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
-757,146 GBP2023-09-01 ~ 2024-08-31
-514,774 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
11,131,502 GBP2024-08-31
11,748,321 GBP2023-08-31
Total Inventories
31,256 GBP2024-08-31
31,316 GBP2023-08-31
Debtors
1,360,646 GBP2024-08-31
1,429,317 GBP2023-08-31
Cash at bank and in hand
1,914,638 GBP2024-08-31
2,058,215 GBP2023-08-31
Current Assets
3,306,540 GBP2024-08-31
3,518,848 GBP2023-08-31
Creditors
Current
9,470,974 GBP2024-08-31
9,328,422 GBP2023-08-31
Net Current Assets/Liabilities
-6,164,434 GBP2024-08-31
-5,809,574 GBP2023-08-31
Total Assets Less Current Liabilities
4,967,068 GBP2024-08-31
5,938,747 GBP2023-08-31
Net Assets/Liabilities
-1,301,697 GBP2024-08-31
-544,551 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Retained earnings (accumulated losses)
-1,301,797 GBP2024-08-31
-544,651 GBP2023-08-31
-29,877 GBP2022-08-31
Equity
-1,301,697 GBP2024-08-31
-544,551 GBP2023-08-31
-29,777 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-757,146 GBP2023-09-01 ~ 2024-08-31
-514,774 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
1,571,780 GBP2023-09-01 ~ 2024-08-31
1,617,897 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
115,798 GBP2023-09-01 ~ 2024-08-31
98,468 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,434 GBP2023-09-01 ~ 2024-08-31
24,349 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,714,012 GBP2023-09-01 ~ 2024-08-31
1,740,714 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
772023-09-01 ~ 2024-08-31
642022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
905,686 GBP2023-09-01 ~ 2024-08-31
817,125 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
15,647 GBP2023-09-01 ~ 2024-08-31
10,028 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
29,312 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,405,486 GBP2024-08-31
10,405,486 GBP2023-08-31
Land and buildings, Long leasehold
19,639 GBP2023-08-31
Plant and equipment
275,860 GBP2024-08-31
275,860 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,144,604 GBP2024-08-31
936,494 GBP2023-08-31
Plant and equipment
264,064 GBP2024-08-31
263,724 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
208,110 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
340 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
9,260,882 GBP2024-08-31
9,468,992 GBP2023-08-31
Plant and equipment
11,796 GBP2024-08-31
12,136 GBP2023-08-31
Land and buildings, Long leasehold
5,378 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
4,950,209 GBP2024-08-31
4,661,342 GBP2023-08-31
Motor vehicles
97,789 GBP2024-08-31
97,789 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
15,748,983 GBP2024-08-31
15,460,116 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,093,957 GBP2024-08-31
2,399,527 GBP2023-08-31
Motor vehicles
97,789 GBP2024-08-31
97,789 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,617,481 GBP2024-08-31
3,711,795 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
694,430 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
905,686 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Furniture and fittings
1,856,252 GBP2024-08-31
2,261,815 GBP2023-08-31
Merchandise
31,256 GBP2024-08-31
31,316 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
50,553 GBP2024-08-31
186,483 GBP2023-08-31
Other Debtors
Current
429,567 GBP2024-08-31
327,502 GBP2023-08-31
Amount of value-added tax that is recoverable
Current
4,083 GBP2023-08-31
Prepayments
Current
80,426 GBP2024-08-31
111,149 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
560,546 GBP2024-08-31
Current, Amounts falling due within one year
629,217 GBP2023-08-31
Other Debtors
Non-current
800,100 GBP2024-08-31
800,100 GBP2023-08-31
Trade Creditors/Trade Payables
Current
241,064 GBP2024-08-31
239,292 GBP2023-08-31
Amounts owed to group undertakings
Current
8,425,095 GBP2024-08-31
8,258,751 GBP2023-08-31
Corporation Tax Payable
Current
71,975 GBP2023-08-31
Other Taxation & Social Security Payable
Current
20,193 GBP2024-08-31
27,053 GBP2023-08-31
Other Creditors
Current
289,237 GBP2024-08-31
494,577 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
343,890 GBP2024-08-31
236,774 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
5,778,145 GBP2024-08-31
5,955,445 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
25,186 GBP2024-08-31
40,470 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
465,434 GBP2024-08-31
487,383 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
-757,146 GBP2023-09-01 ~ 2024-08-31