Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Turnover/Revenue
3,077,855 GBP2022-09-01 ~ 2023-08-31
2,784,590 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
2,045,179 GBP2022-09-01 ~ 2023-08-31
1,805,732 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
1,032,676 GBP2022-09-01 ~ 2023-08-31
978,858 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
536,073 GBP2022-09-01 ~ 2023-08-31
308,481 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
496,603 GBP2022-09-01 ~ 2023-08-31
742,126 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
469,175 GBP2022-09-01 ~ 2023-08-31
690,728 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
27,428 GBP2022-09-01 ~ 2023-08-31
51,398 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
11,989 GBP2022-09-01 ~ 2023-08-31
9,638 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
15,439 GBP2022-09-01 ~ 2023-08-31
41,760 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
-33,537 GBP2022-09-01 ~ 2023-08-31
702,944 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
263,542 GBP2023-08-31
452,813 GBP2022-08-31
Property, Plant & Equipment
5,708,839 GBP2023-08-31
5,631,112 GBP2022-08-31
Fixed Assets
5,972,381 GBP2023-08-31
6,083,925 GBP2022-08-31
Debtors
251,724 GBP2023-08-31
121,636 GBP2022-08-31
Cash at bank and in hand
304,220 GBP2023-08-31
711,553 GBP2022-08-31
Current Assets
555,944 GBP2023-08-31
833,189 GBP2022-08-31
Creditors
Current
1,040,614 GBP2023-08-31
1,369,640 GBP2022-08-31
Net Current Assets/Liabilities
-484,670 GBP2023-08-31
-536,451 GBP2022-08-31
Total Assets Less Current Liabilities
5,487,711 GBP2023-08-31
5,547,474 GBP2022-08-31
Net Assets/Liabilities
926,923 GBP2023-08-31
960,460 GBP2022-08-31
Equity
Called up share capital
100 GBP2023-08-31
100 GBP2022-08-31
100 GBP2021-08-31
Revaluation reserve
612,208 GBP2023-08-31
661,184 GBP2022-08-31
Retained earnings (accumulated losses)
314,615 GBP2023-08-31
299,176 GBP2022-08-31
257,416 GBP2021-08-31
Equity
926,923 GBP2023-08-31
960,460 GBP2022-08-31
257,516 GBP2021-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
15,439 GBP2022-09-01 ~ 2023-08-31
41,760 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,564,604 GBP2022-09-01 ~ 2023-08-31
1,424,378 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
126,683 GBP2022-09-01 ~ 2023-08-31
115,919 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,224 GBP2022-09-01 ~ 2023-08-31
25,694 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,718,511 GBP2022-09-01 ~ 2023-08-31
1,565,991 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
762022-09-01 ~ 2023-08-31
742021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,947 GBP2022-09-01 ~ 2023-08-31
5,263 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
6,000 GBP2022-09-01 ~ 2023-08-31
4,800 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
11,989 GBP2022-09-01 ~ 2023-08-31
9,638 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
575,000 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
311,458 GBP2023-08-31
122,187 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
189,271 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Net goodwill
263,542 GBP2023-08-31
452,813 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,580,000 GBP2023-08-31
5,580,000 GBP2022-08-31
Improvements to leasehold property
78,762 GBP2023-08-31
35,322 GBP2022-08-31
Furniture and fittings
10,767 GBP2023-08-31
10,767 GBP2022-08-31
Motor vehicles
75,819 GBP2023-08-31
24,840 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
5,745,348 GBP2023-08-31
5,650,929 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,784 GBP2023-08-31
5,456 GBP2022-08-31
Motor vehicles
29,725 GBP2023-08-31
14,361 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
36,509 GBP2023-08-31
19,817 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,328 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
15,364 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
16,692 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
5,580,000 GBP2023-08-31
5,580,000 GBP2022-08-31
Improvements to leasehold property
78,762 GBP2023-08-31
35,322 GBP2022-08-31
Furniture and fittings
3,983 GBP2023-08-31
5,311 GBP2022-08-31
Motor vehicles
46,094 GBP2023-08-31
10,479 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
12,745 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
38,234 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
114,367 GBP2023-08-31
44,410 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
96,160 GBP2023-08-31
39,240 GBP2022-08-31
Other Debtors
Current
37,897 GBP2023-08-31
36,936 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
251,724 GBP2023-08-31
121,636 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
111,436 GBP2023-08-31
191,639 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
10,992 GBP2023-08-31
Trade Creditors/Trade Payables
Current
14,495 GBP2023-08-31
14,172 GBP2022-08-31
Amounts owed to group undertakings
Current
492 GBP2023-08-31
Corporation Tax Payable
Current
11,989 GBP2023-08-31
9,638 GBP2022-08-31
Other Taxation & Social Security Payable
Current
33,279 GBP2023-08-31
27,675 GBP2022-08-31
Other Creditors
Current
123,129 GBP2023-08-31
103,135 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
328,795 GBP2023-08-31
349,963 GBP2022-08-31
Accrued Liabilities
Current
406,007 GBP2023-08-31
655,100 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
2,901,459 GBP2023-08-31
3,000,521 GBP2022-08-31
Other Remaining Borrowings
Non-current
1,421,516 GBP2023-08-31
1,431,401 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
33,745 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
108,947 GBP2023-08-31
190,665 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
111,436 GBP2023-08-31
191,639 GBP2022-08-31
Bank Borrowings
Non-current, Between two and five year
504,813 GBP2023-08-31
444,988 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
33,745 GBP2023-08-31
hire purchase agreements
44,737 GBP2023-08-31
Bank Overdrafts
Secured
2,489 GBP2023-08-31
974 GBP2022-08-31
Bank Borrowings
Secured
3,010,406 GBP2023-08-31
3,191,186 GBP2022-08-31
Total Borrowings
Secured
3,012,895 GBP2023-08-31
3,192,160 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,068 GBP2023-08-31
155,092 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-08-31