Average Number of Employees
1362022-07-01 ~ 2023-06-30
1032021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
50,000 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,292 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,292 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
50,000 GBP2023-06-30
47,708 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,294,312 GBP2023-06-30
1,216,562 GBP2022-06-30
Turnover/Revenue
5,210,057 GBP2022-07-01 ~ 2023-06-30
4,493,583 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
3,573,119 GBP2022-07-01 ~ 2023-06-30
2,832,966 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
1,636,938 GBP2022-07-01 ~ 2023-06-30
1,660,617 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
2,684,174 GBP2022-07-01 ~ 2023-06-30
1,612,175 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-961,278 GBP2022-07-01 ~ 2023-06-30
141,419 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
81,328 GBP2022-07-01 ~ 2023-06-30
203,218 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,042,606 GBP2022-07-01 ~ 2023-06-30
-61,799 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
77,750 GBP2022-07-01 ~ 2023-06-30
1,216,562 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-1,120,356 GBP2022-07-01 ~ 2023-06-30
-1,278,361 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
4,384,431 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-1,120,356 GBP2022-07-01 ~ 2023-06-30
3,106,070 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
50,000 GBP2023-06-30
47,708 GBP2022-06-30
Property, Plant & Equipment
17,647,283 GBP2023-06-30
12,143,766 GBP2022-06-30
Fixed Assets
17,697,283 GBP2023-06-30
12,191,474 GBP2022-06-30
Total Inventories
24,699 GBP2023-06-30
33,405 GBP2022-06-30
Debtors
359,330 GBP2023-06-30
542,318 GBP2022-06-30
Cash at bank and in hand
72,862 GBP2023-06-30
1,122,387 GBP2022-06-30
Current Assets
456,891 GBP2023-06-30
1,698,110 GBP2022-06-30
Creditors
Amounts falling due within one year
4,727,398 GBP2023-06-30
3,522,685 GBP2022-06-30
Net Current Assets/Liabilities
4,270,507 GBP2023-06-30
1,824,575 GBP2022-06-30
Total Assets Less Current Liabilities
13,426,776 GBP2023-06-30
10,366,899 GBP2022-06-30
Creditors
Amounts falling due after one year
10,146,650 GBP2023-06-30
6,044,167 GBP2022-06-30
Net Assets/Liabilities
1,985,814 GBP2023-06-30
3,106,170 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Revaluation reserve
4,384,431 GBP2023-06-30
4,384,431 GBP2022-06-30
Retained earnings (accumulated losses)
-2,398,717 GBP2023-06-30
-1,278,361 GBP2022-06-30
Equity
1,985,814 GBP2023-06-30
3,106,170 GBP2022-06-30
100 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
-1,120,356 GBP2022-07-01 ~ 2023-06-30
-1,278,361 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,120,356 GBP2022-07-01 ~ 2023-06-30
-1,278,361 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
737,154 GBP2022-07-01 ~ 2023-06-30
340,480 GBP2021-07-01 ~ 2022-06-30
Average number of employees in administration and support functions
52022-07-01 ~ 2023-06-30
52021-07-01 ~ 2022-06-30
Wages/Salaries
2,086,605 GBP2022-07-01 ~ 2023-06-30
1,562,049 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
127,414 GBP2022-07-01 ~ 2023-06-30
103,694 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,255 GBP2022-07-01 ~ 2023-06-30
25,344 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,245,274 GBP2022-07-01 ~ 2023-06-30
1,691,087 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
77,750 GBP2022-07-01 ~ 2023-06-30
1,216,562 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-198,095 GBP2022-07-01 ~ 2023-06-30
-18,194 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
50,000 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
2,292 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
-2,292 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
13,270,385 GBP2023-06-30
8,881,136 GBP2022-06-30
Furniture and fittings
5,043,252 GBP2023-06-30
3,365,211 GBP2022-06-30
Motor vehicles
395,499 GBP2023-06-30
237,899 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
18,709,136 GBP2023-06-30
12,484,246 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-237,899 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-237,899 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
835,018 GBP2023-06-30
275,789 GBP2022-06-30
Motor vehicles
30,044 GBP2023-06-30
7,162 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,061,853 GBP2023-06-30
340,480 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
559,229 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
38,663 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
737,154 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,781 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,781 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Long leasehold
13,073,594 GBP2023-06-30
8,823,607 GBP2022-06-30
Furniture and fittings
4,208,234 GBP2023-06-30
3,089,422 GBP2022-06-30
Motor vehicles
365,455 GBP2023-06-30
230,737 GBP2022-06-30
Under hire purchased contracts or finance leases, Motor vehicles
170,545 GBP2023-06-30
49,131 GBP2022-06-30
Under hire purchased contracts or finance leases
473,792 GBP2023-06-30
319,375 GBP2022-06-30
Raw Materials
24,699 GBP2023-06-30
33,405 GBP2022-06-30
Trade Debtors/Trade Receivables
95,691 GBP2023-06-30
202,230 GBP2022-06-30
Prepayments/Accrued Income
195,915 GBP2023-06-30
203,779 GBP2022-06-30
Other Debtors
67,624 GBP2023-06-30
136,209 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
2,670,532 GBP2023-06-30
2,386,923 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
579,584 GBP2023-06-30
486,259 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
36,219 GBP2023-06-30
25,198 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
135,883 GBP2023-06-30
25,370 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
1,251,773 GBP2023-06-30
520,173 GBP2022-06-30
Other Creditors
Amounts falling due within one year
53,407 GBP2023-06-30
78,762 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
301,802 GBP2023-06-30
270,256 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
135,883 GBP2023-06-30
25,370 GBP2022-06-30
Between one and five year
301,802 GBP2023-06-30
270,256 GBP2022-06-30
Minimum gross finance lease payments owing
437,685 GBP2023-06-30
295,626 GBP2022-06-30
Deferred Tax Liabilities
1,294,312 GBP2023-06-30
1,216,562 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