Average Number of Employees
02022-10-01 ~ 2023-09-30
02021-10-01 ~ 2022-09-30
Turnover/Revenue
12,429,000 GBP2022-10-01 ~ 2023-09-30
12,093,000 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-7,472,000 GBP2022-10-01 ~ 2023-09-30
-6,575,000 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,957,000 GBP2022-10-01 ~ 2023-09-30
5,518,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,126,000 GBP2022-10-01 ~ 2023-09-30
-1,860,000 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,802,000 GBP2022-10-01 ~ 2023-09-30
3,337,000 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,000 GBP2022-10-01 ~ 2023-09-30
1,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,805,000 GBP2022-10-01 ~ 2023-09-30
2,933,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,781,000 GBP2022-10-01 ~ 2023-09-30
2,249,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,781,000 GBP2022-10-01 ~ 2023-09-30
7,304,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
30,775,000 GBP2023-09-30
30,726,000 GBP2022-09-30
Fixed Assets
30,775,000 GBP2023-09-30
30,726,000 GBP2022-09-30
Total Inventories
7,000 GBP2023-09-30
5,000 GBP2022-09-30
Debtors
Current
1,676,000 GBP2023-09-30
938,000 GBP2022-09-30
Cash at bank and in hand
388,000 GBP2023-09-30
806,000 GBP2022-09-30
Current Assets
2,071,000 GBP2023-09-30
1,749,000 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-2,562,000 GBP2023-09-30
-2,732,000 GBP2022-09-30
Net Current Assets/Liabilities
-491,000 GBP2023-09-30
-983,000 GBP2022-09-30
Total Assets Less Current Liabilities
30,284,000 GBP2023-09-30
29,743,000 GBP2022-09-30
Net Assets/Liabilities
25,639,000 GBP2023-09-30
25,122,000 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
50,000 GBP2021-10-01
Revaluation reserve
11,954,000 GBP2023-09-30
11,954,000 GBP2022-09-30
6,899,000 GBP2021-10-01
Retained earnings (accumulated losses)
13,635,000 GBP2023-09-30
13,118,000 GBP2022-09-30
11,269,000 GBP2021-10-01
Equity
25,639,000 GBP2023-09-30
25,122,000 GBP2022-09-30
18,218,000 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,781,000 GBP2022-10-01 ~ 2023-09-30
2,249,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,264,000 GBP2022-10-01 ~ 2023-09-30
-400,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-2,264,000 GBP2022-10-01 ~ 2023-09-30
-400,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,000 GBP2022-10-01 ~ 2023-09-30
12,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
5,479,000 GBP2022-10-01 ~ 2023-09-30
4,483,000 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
463,000 GBP2022-10-01 ~ 2023-09-30
378,000 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,053,000 GBP2022-10-01 ~ 2023-09-30
4,952,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,000 GBP2022-10-01 ~ 2023-09-30
7,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
617,000 GBP2022-10-01 ~ 2023-09-30
557,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
2,264,000 GBP2022-10-01 ~ 2023-09-30
400,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
29,923,000 GBP2023-09-30
29,923,000 GBP2022-09-30
Motor vehicles
27,000 GBP2023-09-30
27,000 GBP2022-09-30
Furniture and fittings
2,380,000 GBP2023-09-30
2,131,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
32,330,000 GBP2023-09-30
32,081,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
26,000 GBP2022-09-30
Furniture and fittings
1,329,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,355,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
200,000 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
200,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
26,000 GBP2023-09-30
Furniture and fittings
1,529,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,555,000 GBP2023-09-30
Property, Plant & Equipment
Buildings
29,923,000 GBP2023-09-30
29,923,000 GBP2022-09-30
Motor vehicles
1,000 GBP2023-09-30
1,000 GBP2022-09-30
Furniture and fittings
851,000 GBP2023-09-30
802,000 GBP2022-09-30
Raw materials and consumables
7,000 GBP2023-09-30
5,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
464,000 GBP2023-09-30
440,000 GBP2022-09-30
Other Debtors
Current
219,000 GBP2023-09-30
Prepayments/Accrued Income
Current
993,000 GBP2023-09-30
498,000 GBP2022-09-30
Amounts owed to group undertakings
Current
1,465,000 GBP2023-09-30
1,275,000 GBP2022-09-30
Corporation Tax Payable
Current
415,000 GBP2022-09-30
Taxation/Social Security Payable
Current
118,000 GBP2023-09-30
81,000 GBP2022-09-30
Other Creditors
Current
642,000 GBP2023-09-30
595,000 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
337,000 GBP2023-09-30
366,000 GBP2022-09-30
Creditors
Current
2,562,000 GBP2023-09-30
2,732,000 GBP2022-09-30
Net Deferred Tax Liability/Asset
-4,645,000 GBP2023-09-30
-4,621,000 GBP2022-09-30
-1,843,000 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24,000 GBP2022-10-01 ~ 2023-09-30
-97,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-417,000 GBP2023-09-30
-392,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-09-30
50,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,000 GBP2023-09-30
39,000 GBP2022-09-30
Between one and five year
164,000 GBP2023-09-30
158,000 GBP2022-09-30
More than five year
4,254,000 GBP2023-09-30
4,128,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,459,000 GBP2023-09-30
4,325,000 GBP2022-09-30