Average Number of Employees
372023-10-01 ~ 2024-09-30
412022-10-01 ~ 2023-09-30
Turnover/Revenue
14,898,813 GBP2023-10-01 ~ 2024-09-30
13,747,427 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,166,858 GBP2023-10-01 ~ 2024-09-30
-10,015,234 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
4,731,955 GBP2023-10-01 ~ 2024-09-30
3,732,193 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-524,790 GBP2023-10-01 ~ 2024-09-30
-491,526 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,134,519 GBP2023-10-01 ~ 2024-09-30
-1,169,323 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
3,074,237 GBP2023-10-01 ~ 2024-09-30
2,074,065 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,333 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
3,078,049 GBP2023-10-01 ~ 2024-09-30
2,079,502 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,290,598 GBP2023-10-01 ~ 2024-09-30
1,495,501 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
139 GBP2023-09-30
Property, Plant & Equipment
7,497,534 GBP2024-09-30
5,815,414 GBP2023-09-30
Fixed Assets
7,497,534 GBP2024-09-30
5,815,553 GBP2023-09-30
Total Inventories
389,233 GBP2024-09-30
774,259 GBP2023-09-30
Debtors
Current
11,519,388 GBP2024-09-30
11,108,993 GBP2023-09-30
Current assets - Investments
26,225 GBP2024-09-30
24,633 GBP2023-09-30
Cash at bank and in hand
1,220,731 GBP2024-09-30
950,371 GBP2023-09-30
Current Assets
13,155,577 GBP2024-09-30
12,858,256 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,852,020 GBP2024-09-30
-4,097,888 GBP2023-09-30
Net Current Assets/Liabilities
8,303,557 GBP2024-09-30
8,760,368 GBP2023-09-30
Total Assets Less Current Liabilities
15,801,091 GBP2024-09-30
14,575,921 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-41,820 GBP2024-09-30
Net Assets/Liabilities
14,213,772 GBP2024-09-30
13,423,174 GBP2023-09-30
Equity
Called up share capital
12,690 GBP2024-09-30
12,690 GBP2023-09-30
12,690 GBP2022-10-01
Retained earnings (accumulated losses)
14,201,082 GBP2024-09-30
13,410,484 GBP2023-09-30
12,914,983 GBP2022-10-01
Equity
14,213,772 GBP2024-09-30
13,423,174 GBP2023-09-30
12,927,673 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,290,598 GBP2023-10-01 ~ 2024-09-30
1,495,501 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,290,598 GBP2023-10-01 ~ 2024-09-30
1,495,501 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,290,598 GBP2023-10-01 ~ 2024-09-30
1,495,501 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-10-01 ~ 2024-09-30
-1,000,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-1,500,000 GBP2023-10-01 ~ 2024-09-30
-1,000,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,500,000 GBP2023-10-01 ~ 2024-09-30
-1,000,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-1,500,000 GBP2023-10-01 ~ 2024-09-30
-1,000,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
14,000 GBP2023-10-01 ~ 2024-09-30
13,500 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,567,861 GBP2023-10-01 ~ 2024-09-30
1,555,755 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
178,351 GBP2023-10-01 ~ 2024-09-30
185,227 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,921,016 GBP2023-10-01 ~ 2024-09-30
1,884,699 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
211,242 GBP2023-10-01 ~ 2024-09-30
198,927 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
453,561 GBP2023-10-01 ~ 2024-09-30
755,120 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
769,512 GBP2023-10-01 ~ 2024-09-30
457,490 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
1,500,000 GBP2023-10-01 ~ 2024-09-30
1,000,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
84,698 GBP2024-09-30
84,698 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
3,809,647 GBP2024-09-30
3,401,392 GBP2023-09-30
Plant and equipment
11,115,585 GBP2024-09-30
9,463,630 GBP2023-09-30
Motor vehicles
192,830 GBP2024-09-30
156,802 GBP2023-09-30
Office equipment
300,399 GBP2024-09-30
268,218 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
15,418,461 GBP2024-09-30
13,290,042 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-277,054 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-277,054 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,241,245 GBP2023-09-30
Motor vehicles
91,473 GBP2023-09-30
Office equipment
199,586 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,474,628 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
443,226 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
9,750 GBP2023-10-01 ~ 2024-09-30
Office equipment, Owned/Freehold
25,881 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
642,253 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases, Plant and equipment
8,000 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases, Motor vehicles
14,100 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
22,100 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-218,054 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-218,054 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,474,417 GBP2024-09-30
Motor vehicles
115,323 GBP2024-09-30
Office equipment
225,467 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,920,927 GBP2024-09-30
Property, Plant & Equipment
Buildings
2,703,927 GBP2024-09-30
2,459,068 GBP2023-09-30
Plant and equipment
4,641,168 GBP2024-09-30
3,222,385 GBP2023-09-30
Motor vehicles
77,507 GBP2024-09-30
65,329 GBP2023-09-30
Office equipment
74,932 GBP2024-09-30
68,632 GBP2023-09-30
Under hire purchased contracts or finance leases, Plant and equipment
70,157 GBP2024-09-30
Plant and equipment, Under hire purchased contracts or finance leases
228,945 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
67,528 GBP2024-09-30
45,600 GBP2023-09-30
Under hire purchased contracts or finance leases
137,685 GBP2024-09-30
274,545 GBP2023-09-30
Raw materials and consumables
371,583 GBP2024-09-30
665,984 GBP2023-09-30
Finished Goods/Goods for Resale
17,650 GBP2024-09-30
108,275 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,096,122 GBP2024-09-30
2,925,228 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
7,833,600 GBP2024-09-30
7,610,490 GBP2023-09-30
Other Debtors
Current
371,341 GBP2024-09-30
378,765 GBP2023-09-30
Prepayments/Accrued Income
Current
218,325 GBP2024-09-30
194,510 GBP2023-09-30
Cash and Cash Equivalents
1,220,731 GBP2024-09-30
950,371 GBP2023-09-30
Trade Creditors/Trade Payables
Current
553,521 GBP2024-09-30
1,166,998 GBP2023-09-30
Amounts owed to group undertakings
Current
3,304,845 GBP2024-09-30
2,085,012 GBP2023-09-30
Taxation/Social Security Payable
Current
478,500 GBP2024-09-30
256,509 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
43,357 GBP2024-09-30
74,626 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
471,797 GBP2024-09-30
514,743 GBP2023-09-30
Creditors
Current
4,852,020 GBP2024-09-30
4,097,888 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
41,820 GBP2024-09-30
60,809 GBP2023-09-30
Creditors
Non-current
41,820 GBP2024-09-30
60,809 GBP2023-09-30
Minimum gross finance lease payments owing
88,907 GBP2024-09-30
141,197 GBP2023-09-30
Net Deferred Tax Liability/Asset
-1,545,499 GBP2024-09-30
-1,091,938 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-453,561 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,549,081 GBP2024-09-30
-1,101,332 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,690 shares2024-09-30
12,690 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,463 GBP2024-09-30
18,099 GBP2023-09-30
Between one and five year
52,427 GBP2024-09-30
28,186 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
97,890 GBP2024-09-30
46,285 GBP2023-09-30