Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
3,269,909 GBP2023-09-01 ~ 2024-08-31
3,077,855 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
2,207,765 GBP2023-09-01 ~ 2024-08-31
2,103,160 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
1,062,144 GBP2023-09-01 ~ 2024-08-31
974,695 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
365,683 GBP2023-09-01 ~ 2024-08-31
478,092 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
696,461 GBP2023-09-01 ~ 2024-08-31
496,603 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
626,349 GBP2023-09-01 ~ 2024-08-31
469,175 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
70,112 GBP2023-09-01 ~ 2024-08-31
27,428 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,366 GBP2023-09-01 ~ 2024-08-31
11,989 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
68,746 GBP2023-09-01 ~ 2024-08-31
15,439 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
68,746 GBP2023-09-01 ~ 2024-08-31
-33,537 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
206,042 GBP2024-08-31
263,542 GBP2023-08-31
Property, Plant & Equipment
5,697,133 GBP2024-08-31
5,708,839 GBP2023-08-31
Fixed Assets
5,903,175 GBP2024-08-31
5,972,381 GBP2023-08-31
Debtors
231,018 GBP2024-08-31
251,724 GBP2023-08-31
Cash at bank and in hand
166,108 GBP2024-08-31
304,220 GBP2023-08-31
Current Assets
397,126 GBP2024-08-31
555,944 GBP2023-08-31
Creditors
Current
1,131,002 GBP2024-08-31
1,040,614 GBP2023-08-31
Net Current Assets/Liabilities
-733,876 GBP2024-08-31
-484,670 GBP2023-08-31
Total Assets Less Current Liabilities
5,169,299 GBP2024-08-31
5,487,711 GBP2023-08-31
Net Assets/Liabilities
875,229 GBP2024-08-31
926,923 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Revaluation reserve
612,208 GBP2024-08-31
612,208 GBP2023-08-31
661,184 GBP2022-08-31
Retained earnings (accumulated losses)
262,921 GBP2024-08-31
314,615 GBP2023-08-31
299,176 GBP2022-08-31
Equity
875,229 GBP2024-08-31
926,923 GBP2023-08-31
960,460 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
68,746 GBP2023-09-01 ~ 2024-08-31
15,439 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-120,440 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-120,440 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
1,721,273 GBP2023-09-01 ~ 2024-08-31
1,564,604 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
138,656 GBP2023-09-01 ~ 2024-08-31
126,683 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,073 GBP2023-09-01 ~ 2024-08-31
27,224 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
1,891,002 GBP2023-09-01 ~ 2024-08-31
1,718,511 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
842023-09-01 ~ 2024-08-31
762022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,961 GBP2023-09-01 ~ 2024-08-31
3,947 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
14,400 GBP2023-09-01 ~ 2024-08-31
6,000 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
1,366 GBP2023-09-01 ~ 2024-08-31
11,989 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
575,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
368,958 GBP2024-08-31
311,458 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
57,500 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Net goodwill
206,042 GBP2024-08-31
263,542 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,580,000 GBP2024-08-31
5,580,000 GBP2023-08-31
Improvements to leasehold property
79,575 GBP2024-08-31
78,762 GBP2023-08-31
Furniture and fittings
10,767 GBP2024-08-31
10,767 GBP2023-08-31
Motor vehicles
75,819 GBP2024-08-31
75,819 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
5,746,161 GBP2024-08-31
5,745,348 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
7,780 GBP2024-08-31
6,784 GBP2023-08-31
Motor vehicles
41,248 GBP2024-08-31
29,725 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
49,028 GBP2024-08-31
36,509 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
996 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
11,523 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
12,519 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
5,580,000 GBP2024-08-31
5,580,000 GBP2023-08-31
Improvements to leasehold property
79,575 GBP2024-08-31
78,762 GBP2023-08-31
Furniture and fittings
2,987 GBP2024-08-31
3,983 GBP2023-08-31
Motor vehicles
34,571 GBP2024-08-31
46,094 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
50,979 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
22,303 GBP2024-08-31
12,745 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
9,558 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
28,676 GBP2024-08-31
38,234 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
57,562 GBP2024-08-31
114,367 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
120,486 GBP2024-08-31
96,160 GBP2023-08-31
Other Debtors
Current
50,000 GBP2024-08-31
37,897 GBP2023-08-31
Prepayments/Accrued Income
Current
2,970 GBP2024-08-31
Debtors
Amounts falling due within one year, Current
231,018 GBP2024-08-31
251,724 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
183,876 GBP2024-08-31
111,436 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
10,992 GBP2024-08-31
10,992 GBP2023-08-31
Trade Creditors/Trade Payables
Current
48,944 GBP2024-08-31
14,495 GBP2023-08-31
Amounts owed to group undertakings
Current
492 GBP2023-08-31
Corporation Tax Payable
Current
1,366 GBP2024-08-31
11,989 GBP2023-08-31
Other Taxation & Social Security Payable
Current
33,813 GBP2024-08-31
33,279 GBP2023-08-31
Other Creditors
Current
135,999 GBP2024-08-31
123,129 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
254,098 GBP2024-08-31
328,795 GBP2023-08-31
Accrued Liabilities
Current
356,900 GBP2024-08-31
406,007 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
2,655,706 GBP2024-08-31
2,901,459 GBP2023-08-31
Other Remaining Borrowings
Non-current
1,411,542 GBP2024-08-31
1,421,516 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
22,754 GBP2024-08-31
33,745 GBP2023-08-31
Bank Borrowings
Non-current, Between two and five year
689,630 GBP2024-08-31
Between two and five year, Non-current
504,813 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
10,992 GBP2024-08-31
Between one and five year, hire purchase agreements
22,754 GBP2024-08-31
hire purchase agreements
33,746 GBP2024-08-31
44,737 GBP2023-08-31
Bank Overdrafts
Secured
1,539 GBP2024-08-31
2,489 GBP2023-08-31
Bank Borrowings
Secured
2,838,043 GBP2024-08-31
3,010,406 GBP2023-08-31
Total Borrowings
Secured
2,839,582 GBP2024-08-31
3,012,895 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,068 GBP2024-08-31
204,068 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
68,746 GBP2023-09-01 ~ 2024-08-31