Average Number of Employees
1612022-07-01 ~ 2023-06-30
Turnover/Revenue
10,038,509 GBP2022-07-01 ~ 2023-06-30
8,616,491 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
5,539,793 GBP2022-07-01 ~ 2023-06-30
4,914,980 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
4,498,716 GBP2022-07-01 ~ 2023-06-30
3,701,511 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
6,808,934 GBP2022-07-01 ~ 2023-06-30
3,938,878 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-2,305,418 GBP2022-07-01 ~ 2023-06-30
-18,733 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
1,223,715 GBP2022-07-01 ~ 2023-06-30
695,144 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,529,133 GBP2022-07-01 ~ 2023-06-30
-713,877 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-3,529,133 GBP2022-07-01 ~ 2023-06-30
-713,877 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
6,037,003 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-3,529,133 GBP2022-07-01 ~ 2023-06-30
5,323,126 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
2,057,599 GBP2023-06-30
2,601,475 GBP2022-06-30
Property, Plant & Equipment
23,873,696 GBP2023-06-30
33,566,078 GBP2022-06-30
Fixed Assets
25,931,295 GBP2023-06-30
36,167,553 GBP2022-06-30
Total Inventories
59,281 GBP2023-06-30
49,457 GBP2022-06-30
Debtors
3,735,185 GBP2023-06-30
920,048 GBP2022-06-30
Cash at bank and in hand
1,940,133 GBP2023-06-30
782,268 GBP2022-06-30
Current Assets
5,734,599 GBP2023-06-30
1,751,773 GBP2022-06-30
Creditors
Amounts falling due within one year
16,580,572 GBP2023-06-30
14,773,734 GBP2022-06-30
Net Current Assets/Liabilities
10,845,973 GBP2023-06-30
13,021,961 GBP2022-06-30
Total Assets Less Current Liabilities
15,085,322 GBP2023-06-30
23,145,592 GBP2022-06-30
Creditors
Amounts falling due after one year
12,677,456 GBP2023-06-30
17,208,593 GBP2022-06-30
Net Assets/Liabilities
2,407,866 GBP2023-06-30
5,936,999 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Revaluation reserve
6,037,003 GBP2023-06-30
6,037,003 GBP2022-06-30
Capital redemption reserve
1,900,000 GBP2023-06-30
1,900,000 GBP2022-06-30
1,900,000 GBP2021-06-30
Retained earnings (accumulated losses)
-5,529,237 GBP2023-06-30
-2,000,104 GBP2022-06-30
-1,286,227 GBP2021-06-30
Equity
2,407,866 GBP2023-06-30
5,936,999 GBP2022-06-30
613,873 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
-3,529,133 GBP2022-07-01 ~ 2023-06-30
-713,877 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,529,133 GBP2022-07-01 ~ 2023-06-30
-713,877 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.152022-07-01 ~ 2023-06-30
Motor vehicles
0.152022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
1,290,036 GBP2022-07-01 ~ 2023-06-30
1,582,255 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,859,018 GBP2022-07-01 ~ 2023-06-30
2,510,925 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
225,928 GBP2022-07-01 ~ 2023-06-30
178,949 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,851 GBP2022-07-01 ~ 2023-06-30
34,100 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,126,797 GBP2022-07-01 ~ 2023-06-30
2,723,974 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
111,052 GBP2022-07-01 ~ 2023-06-30
89,540 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-670,535 GBP2022-07-01 ~ 2023-06-30
-135,637 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Net goodwill
5,852,861 GBP2023-06-30
Intangible Assets - Gross Cost
6,052,861 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,995,262 GBP2023-06-30
3,451,386 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
3,995,262 GBP2023-06-30
3,451,386 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
543,876 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
543,876 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Net goodwill
1,857,599 GBP2023-06-30
2,401,475 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
21,477,485 GBP2023-06-30
29,125,000 GBP2022-06-30
Furniture and fittings
9,505,360 GBP2023-06-30
15,200,017 GBP2022-06-30
Motor vehicles
696,496 GBP2023-06-30
448,039 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
31,679,341 GBP2023-06-30
44,773,056 GBP2022-06-30
Property, Plant & Equipment - Disposals
Land and buildings
-7,647,515 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-5,763,483 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-245,033 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-13,656,031 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,227,003 GBP2023-06-30
2,366,909 GBP2022-06-30
Furniture and fittings
5,418,874 GBP2023-06-30
8,633,375 GBP2022-06-30
Motor vehicles
159,768 GBP2023-06-30
206,694 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,805,645 GBP2023-06-30
11,206,978 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
517,746 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
693,736 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
78,554 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,290,036 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-657,652 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-3,908,237 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-125,480 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,691,369 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
19,250,482 GBP2023-06-30
26,758,091 GBP2022-06-30
Furniture and fittings
4,086,486 GBP2023-06-30
6,566,642 GBP2022-06-30
Motor vehicles
536,728 GBP2023-06-30
241,345 GBP2022-06-30
Under hire purchased contracts or finance leases, Motor vehicles
180,466 GBP2023-06-30
246,293 GBP2022-06-30
Raw Materials
59,281 GBP2023-06-30
49,457 GBP2022-06-30
Trade Debtors/Trade Receivables
104,846 GBP2023-06-30
89,600 GBP2022-06-30
Prepayments/Accrued Income
419,261 GBP2023-06-30
385,560 GBP2022-06-30
Other Debtors
253,993 GBP2023-06-30
243,365 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,349,005 GBP2023-06-30
1,775,333 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,868,171 GBP2023-06-30
2,219,855 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
853,738 GBP2023-06-30
847,354 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
582,380 GBP2023-06-30
438,644 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
33,822 GBP2023-06-30
66,555 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
1,030,542 GBP2023-06-30
1,035,542 GBP2022-06-30
Other Creditors
Amounts falling due within one year
992,477 GBP2023-06-30
1,567,419 GBP2022-06-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
12,548,623 GBP2023-06-30
17,143,184 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
128,833 GBP2023-06-30
65,409 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
33,822 GBP2023-06-30
66,555 GBP2022-06-30
Between one and five year
128,833 GBP2023-06-30
65,409 GBP2022-06-30
Minimum gross finance lease payments owing
162,655 GBP2023-06-30
131,964 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30
100 shares2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,873 GBP2023-06-30
19,999 GBP2022-06-30
Between one and five year
10,002 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
17,873 GBP2023-06-30
30,001 GBP2022-06-30
Advances or credits given to directors
-1,030,542 GBP2023-06-30
-1,035,542 GBP2022-06-30
-1,035,542 GBP2021-06-30
Advances or credits made to directors during the period
5,000 GBP2022-07-01 ~ 2023-06-30