Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Class 2 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
291,000 GBP2023-09-01 ~ 2024-08-31
267,780 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
295,099 GBP2023-09-01 ~ 2024-08-31
223,316 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
-4,099 GBP2023-09-01 ~ 2024-08-31
44,464 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
546,824 GBP2023-09-01 ~ 2024-08-31
457,659 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
2,027,419 GBP2023-09-01 ~ 2024-08-31
386,805 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-133,898 GBP2023-09-01 ~ 2024-08-31
-87,407 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
2,161,317 GBP2023-09-01 ~ 2024-08-31
474,212 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
2,161,317 GBP2023-09-01 ~ 2024-08-31
474,212 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
91,031 GBP2024-08-31
109,173 GBP2023-08-31
Fixed Assets - Investments
10,264,127 GBP2024-08-31
10,264,127 GBP2023-08-31
Fixed Assets
10,355,158 GBP2024-08-31
10,373,300 GBP2023-08-31
Debtors
26,933 GBP2024-08-31
35,311 GBP2023-08-31
Cash at bank and in hand
934 GBP2024-08-31
1,347 GBP2023-08-31
Current Assets
27,867 GBP2024-08-31
36,658 GBP2023-08-31
Creditors
Current
5,274,291 GBP2024-08-31
6,362,506 GBP2023-08-31
Net Current Assets/Liabilities
-5,246,424 GBP2024-08-31
-6,325,848 GBP2023-08-31
Total Assets Less Current Liabilities
5,108,734 GBP2024-08-31
4,047,452 GBP2023-08-31
Net Assets/Liabilities
3,005,754 GBP2024-08-31
890,237 GBP2023-08-31
Equity
Called up share capital
1,000 GBP2024-08-31
1,000 GBP2023-08-31
1,000 GBP2022-08-31
Share premium
9,850 GBP2024-08-31
9,850 GBP2023-08-31
9,850 GBP2022-08-31
Retained earnings (accumulated losses)
2,994,904 GBP2024-08-31
879,387 GBP2023-08-31
505,175 GBP2022-08-31
Equity
3,005,754 GBP2024-08-31
890,237 GBP2023-08-31
516,025 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-45,800 GBP2023-09-01 ~ 2024-08-31
-100,000 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
-45,800 GBP2023-09-01 ~ 2024-08-31
-100,000 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,161,317 GBP2023-09-01 ~ 2024-08-31
474,212 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
165,718 GBP2023-09-01 ~ 2024-08-31
104,346 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
22,162 GBP2023-09-01 ~ 2024-08-31
12,339 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,075 GBP2023-09-01 ~ 2024-08-31
16,500 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
208,955 GBP2023-09-01 ~ 2024-08-31
133,185 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
22023-09-01 ~ 2024-08-31
22022-09-01 ~ 2023-08-31
Director Remuneration
178,797 GBP2023-09-01 ~ 2024-08-31
109,777 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
8,060 GBP2023-09-01 ~ 2024-08-31
7,195 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
506,855 GBP2023-09-01 ~ 2024-08-31
83,163 GBP2022-09-01 ~ 2023-08-31
Dividends Paid on Shares
45,800 GBP2023-09-01 ~ 2024-08-31
100,000 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
93,250 GBP2024-08-31
141,434 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-141,434 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,219 GBP2024-08-31
32,261 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
21,631 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-51,673 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Motor vehicles
91,031 GBP2024-08-31
109,173 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
93,250 GBP2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
21,631 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
2,219 GBP2024-08-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
91,031 GBP2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
109,173 GBP2023-08-31
Investments in Group Undertakings
Cost valuation
10,264,127 GBP2023-08-31
Investments in Group Undertakings
10,264,127 GBP2024-08-31
10,264,127 GBP2023-08-31
Prepayments/Accrued Income
Current
26,933 GBP2024-08-31
35,311 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
698,980 GBP2024-08-31
621,022 GBP2023-08-31
Other Remaining Borrowings
Current
50,000 GBP2024-08-31
50,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
17,035 GBP2024-08-31
48,380 GBP2023-08-31
Trade Creditors/Trade Payables
Current
13,550 GBP2024-08-31
Amounts owed to group undertakings
Current
4,359,926 GBP2024-08-31
5,398,933 GBP2023-08-31
Other Taxation & Social Security Payable
Current
5,353 GBP2024-08-31
5,146 GBP2023-08-31
Other Creditors
Current
45,800 GBP2024-08-31
86,000 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
72,615 GBP2024-08-31
86,626 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
1,127,537 GBP2024-08-31
1,826,402 GBP2023-08-31
Other Remaining Borrowings
Non-current
940,000 GBP2024-08-31
1,290,000 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
35,013 GBP2024-08-31
38,224 GBP2023-08-31
Bank Borrowings
Current, Amounts falling due within one year
621,022 GBP2023-08-31
Total Borrowings
Current, Amounts falling due within one year
671,022 GBP2023-08-31
Bank Borrowings
Between two and five year, Non-current
480,069 GBP2024-08-31
480,922 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
17,035 GBP2024-08-31
48,380 GBP2023-08-31
Between one and five year, hire purchase agreements
38,224 GBP2023-08-31
hire purchase agreements
52,048 GBP2024-08-31
86,604 GBP2023-08-31
Bank Borrowings
Secured
1,826,517 GBP2024-08-31
2,447,424 GBP2023-08-31
Total Borrowings
Secured
1,878,565 GBP2024-08-31
2,534,028 GBP2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
430 GBP2024-08-31
2,589 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
430 GBP2024-08-31
2,589 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
830 shares2024-08-31
Class 2 ordinary share
170 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,161,317 GBP2023-09-01 ~ 2024-08-31