Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
16,093,009 GBP2023-10-01 ~ 2024-09-30
18,305,587 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-13,029,612 GBP2023-10-01 ~ 2024-09-30
-14,441,846 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,063,397 GBP2023-10-01 ~ 2024-09-30
3,863,741 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-317,536 GBP2023-10-01 ~ 2024-09-30
-997,377 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,075,382 GBP2023-10-01 ~ 2024-09-30
-1,759,302 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
670,479 GBP2023-10-01 ~ 2024-09-30
1,107,062 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,549 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
351,313 GBP2023-10-01 ~ 2024-09-30
911,150 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
297,084 GBP2023-10-01 ~ 2024-09-30
632,303 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
6,286,146 GBP2024-09-30
6,209,062 GBP2023-09-30
5,816,759 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-220,000 GBP2023-10-01 ~ 2024-09-30
-240,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
4,101,548 GBP2024-09-30
4,303,737 GBP2023-09-30
Total Inventories
2,259,987 GBP2024-09-30
1,982,186 GBP2023-09-30
Debtors
8,039,301 GBP2024-09-30
7,396,644 GBP2023-09-30
Cash at bank and in hand
36,207 GBP2024-09-30
26,556 GBP2023-09-30
Current Assets
10,335,495 GBP2024-09-30
9,405,386 GBP2023-09-30
Net Current Assets/Liabilities
4,382,632 GBP2024-09-30
4,516,726 GBP2023-09-30
Total Assets Less Current Liabilities
8,484,180 GBP2024-09-30
8,820,463 GBP2023-09-30
Creditors
Non-current
-1,694,246 GBP2024-09-30
-2,195,219 GBP2023-09-30
Net Assets/Liabilities
6,323,510 GBP2024-09-30
6,246,426 GBP2023-09-30
Equity
Called up share capital
37,364 GBP2024-09-30
37,364 GBP2023-09-30
Equity
6,323,510 GBP2024-09-30
6,246,426 GBP2023-09-30
Wages/Salaries
2,968,418 GBP2023-10-01 ~ 2024-09-30
3,149,356 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
226,246 GBP2023-10-01 ~ 2024-09-30
257,883 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,624 GBP2023-10-01 ~ 2024-09-30
136,429 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,323,288 GBP2023-10-01 ~ 2024-09-30
3,543,668 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
982023-10-01 ~ 2024-09-30
1052022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
433,050 GBP2023-10-01 ~ 2024-09-30
453,991 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
87,828 GBP2023-10-01 ~ 2024-09-30
200,544 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,691,269 GBP2024-09-30
9,460,408 GBP2023-09-30
Motor vehicles
14,250 GBP2024-09-30
14,250 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
9,896,723 GBP2024-09-30
9,665,862 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,603,201 GBP2024-09-30
5,173,214 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,795,175 GBP2024-09-30
5,362,125 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
429,987 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
2,850 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,050 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,850 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
4,088,068 GBP2024-09-30
4,287,194 GBP2023-09-30
Motor vehicles
11,400 GBP2024-09-30
14,250 GBP2023-09-30
Raw Materials
873,844 GBP2024-09-30
648,095 GBP2023-09-30
Value of work in progress
319,144 GBP2024-09-30
229,508 GBP2023-09-30
Finished Goods
1,066,999 GBP2024-09-30
1,104,583 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,601,787 GBP2024-09-30
2,808,821 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
5,109,807 GBP2024-09-30
4,266,203 GBP2023-09-30
Other Debtors
Current
150 GBP2024-09-30
1,757 GBP2023-09-30
Prepayments/Accrued Income
Current
327,557 GBP2024-09-30
319,863 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
8,039,301 GBP2024-09-30
Amounts falling due within one year, Current
7,396,644 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
644,486 GBP2024-09-30
664,187 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,214,124 GBP2024-09-30
2,816,841 GBP2023-09-30
Other Taxation & Social Security Payable
Current
170,761 GBP2024-09-30
352,483 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
332,170 GBP2024-09-30
326,049 GBP2023-09-30
Accrued Liabilities
Current
1,591,322 GBP2024-09-30
729,100 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
1,694,246 GBP2024-09-30
2,195,219 GBP2023-09-30
Between one and five year, hire purchase agreements
2,195,219 GBP2023-09-30
hire purchase agreements
2,338,732 GBP2024-09-30
2,859,406 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,029 GBP2024-09-30
34,717 GBP2023-09-30
Between one and five year
41,071 GBP2024-09-30
46,460 GBP2023-09-30
All periods
76,100 GBP2024-09-30
81,177 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
466,424 GBP2024-09-30
378,818 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,364 shares2024-09-30