Cost of Sales
-8,014,637 GBP2024-10-01 ~ 2025-09-30
-7,494,364 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-2,026,547 GBP2024-10-01 ~ 2025-09-30
-1,948,646 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
636,005 GBP2024-10-01 ~ 2025-09-30
985,934 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
615,255 GBP2024-10-01 ~ 2025-09-30
801,934 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
5,742,064 GBP2025-09-30
5,645,460 GBP2024-09-30
Debtors
814,215 GBP2025-09-30
861,320 GBP2024-09-30
Current assets - Investments
2,618,013 GBP2025-09-30
2,410,417 GBP2024-09-30
Cash at bank and in hand
7,703,088 GBP2025-09-30
6,918,600 GBP2024-09-30
Current Assets
11,165,430 GBP2025-09-30
10,213,113 GBP2024-09-30
Creditors
Amounts falling due within one year
-8,943,842 GBP2025-09-30
-8,440,256 GBP2024-09-30
Net Current Assets/Liabilities
2,221,588 GBP2025-09-30
1,772,857 GBP2024-09-30
Total Assets Less Current Liabilities
7,963,652 GBP2025-09-30
7,418,317 GBP2024-09-30
Net Assets/Liabilities
6,094,198 GBP2025-09-30
5,666,364 GBP2024-09-30
Equity
Called up share capital
136,918 GBP2025-09-30
138,411 GBP2024-09-30
138,411 GBP2023-09-30
Capital redemption reserve
1,493 GBP2025-09-30
0 GBP2024-09-30
0 GBP2023-09-30
Other miscellaneous reserve
2,903,069 GBP2025-09-30
2,903,069 GBP2024-09-30
Retained earnings (accumulated losses)
3,052,718 GBP2025-09-30
2,624,884 GBP2024-09-30
1,865,708 GBP2023-09-30
Equity
6,094,198 GBP2025-09-30
5,666,364 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
636,005 GBP2024-10-01 ~ 2025-09-30
985,934 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
Retained earnings (accumulated losses)
-152,252 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-172,491 GBP2024-10-01 ~ 2025-09-30
Audit Fees/Expenses
26,250 GBP2024-10-01 ~ 2025-09-30
23,750 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
2222024-10-01 ~ 2025-09-30
2122023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
60,056 GBP2024-10-01 ~ 2025-09-30
98,548 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
51,751 GBP2024-10-01 ~ 2025-09-30
152,984 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
832,652 GBP2024-10-01 ~ 2025-09-30
1,301,578 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,622,918 GBP2024-09-30
Improvements to leasehold property
349,000 GBP2025-09-30
349,000 GBP2024-09-30
Plant and equipment
2,784,175 GBP2025-09-30
2,735,860 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
7,817,085 GBP2025-09-30
7,768,770 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-199,071 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-199,071 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,622,918 GBP2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
0 GBP2025-09-30
0 GBP2024-09-30
Plant and equipment
2,014,029 GBP2025-09-30
2,062,318 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,075,021 GBP2025-09-30
2,123,310 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-10-01 ~ 2025-09-30
Improvements to leasehold property
0 GBP2024-10-01 ~ 2025-09-30
Plant and equipment
149,524 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
149,524 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-197,813 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-197,813 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2025-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,622,918 GBP2025-09-30
Improvements to leasehold property
349,000 GBP2025-09-30
349,000 GBP2024-09-30
Plant and equipment
770,146 GBP2025-09-30
673,542 GBP2024-09-30
Owned/Freehold, Land and buildings
4,622,918 GBP2024-09-30
Land and buildings
0 GBP2024-09-30
Debtors
Amounts falling due within one year, Current
1,674,055 GBP2025-09-30
Current, Amounts falling due within one year
1,674,055 GBP2024-09-30
Finished Goods/Goods for Resale
30,114 GBP2025-09-30
22,776 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
50,614 GBP2025-09-30
68,253 GBP2024-09-30
Other Debtors
Current
6,186 GBP2025-09-30
8,173 GBP2024-09-30
Prepayments/Accrued Income
Current
463,415 GBP2025-09-30
504,894 GBP2024-09-30
Trade Creditors/Trade Payables
Current
7,147,650 GBP2025-09-30
6,683,177 GBP2024-09-30
Corporation Tax Payable
Current
144,896 GBP2025-09-30
159,545 GBP2024-09-30
Other Taxation & Social Security Payable
Current
654,609 GBP2025-09-30
716,564 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
235,971 GBP2025-09-30
185,370 GBP2024-09-30
Creditors
Current
8,440,256 GBP2024-09-30
Debtors
Non-current
-882,000 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
136,918 shares2025-09-30
138,411 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
356,089 GBP2025-09-30
Between two and five year
642,000 GBP2025-09-30
More than five year
174,584 GBP2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,172,673 GBP2025-09-30
1,464,472 GBP2024-09-30