Average Number of Employees
402024-10-01 ~ 2025-09-30
372023-10-01 ~ 2024-09-30
Turnover/Revenue
16,513,027 GBP2024-10-01 ~ 2025-09-30
14,898,813 GBP2023-10-01 ~ 2024-09-30
Cost of Sales
-11,033,669 GBP2024-10-01 ~ 2025-09-30
-10,166,858 GBP2023-10-01 ~ 2024-09-30
Gross Profit/Loss
5,479,358 GBP2024-10-01 ~ 2025-09-30
4,731,955 GBP2023-10-01 ~ 2024-09-30
Distribution Costs
-553,320 GBP2024-10-01 ~ 2025-09-30
-524,790 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-1,326,163 GBP2024-10-01 ~ 2025-09-30
-1,134,519 GBP2023-10-01 ~ 2024-09-30
Operating Profit/Loss
3,605,079 GBP2024-10-01 ~ 2025-09-30
3,074,237 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
24,217 GBP2024-10-01 ~ 2025-09-30
Profit/Loss on Ordinary Activities Before Tax
3,627,264 GBP2024-10-01 ~ 2025-09-30
3,078,049 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
2,675,279 GBP2024-10-01 ~ 2025-09-30
2,290,598 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
9,469,164 GBP2025-09-30
7,497,534 GBP2024-09-30
Fixed Assets
9,469,164 GBP2025-09-30
7,497,534 GBP2024-09-30
Total Inventories
403,509 GBP2025-09-30
389,233 GBP2024-09-30
Debtors
Current
8,514,396 GBP2025-09-30
11,519,386 GBP2024-09-30
Current assets - Investments
31,428 GBP2025-09-30
26,225 GBP2024-09-30
Cash at bank and in hand
1,597,927 GBP2025-09-30
1,220,731 GBP2024-09-30
Current Assets
10,547,260 GBP2025-09-30
13,155,575 GBP2024-09-30
Creditors
Current, Amounts falling due within one year
-2,865,729 GBP2025-09-30
Net Current Assets/Liabilities
7,681,531 GBP2025-09-30
8,303,557 GBP2024-09-30
Total Assets Less Current Liabilities
17,150,695 GBP2025-09-30
15,801,091 GBP2024-09-30
Creditors
Non-current, Amounts falling due after one year
-4,201 GBP2025-09-30
-41,820 GBP2024-09-30
Net Assets/Liabilities
15,389,051 GBP2025-09-30
14,213,772 GBP2024-09-30
Equity
Called up share capital
12,690 GBP2025-09-30
12,690 GBP2024-09-30
12,690 GBP2023-10-01
Retained earnings (accumulated losses)
15,376,361 GBP2025-09-30
14,201,082 GBP2024-09-30
13,410,484 GBP2023-10-01
Equity
15,389,051 GBP2025-09-30
14,213,772 GBP2024-09-30
13,423,174 GBP2023-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,675,279 GBP2024-10-01 ~ 2025-09-30
2,290,598 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,675,279 GBP2024-10-01 ~ 2025-09-30
2,290,598 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
2,675,279 GBP2024-10-01 ~ 2025-09-30
2,290,598 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2024-10-01 ~ 2025-09-30
-1,500,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-1,500,000 GBP2024-10-01 ~ 2025-09-30
-1,500,000 GBP2023-10-01 ~ 2024-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,500,000 GBP2024-10-01 ~ 2025-09-30
-1,500,000 GBP2023-10-01 ~ 2024-09-30
Equity - Income/Expense Recognised Directly
-1,500,000 GBP2024-10-01 ~ 2025-09-30
-1,500,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
14,500 GBP2024-10-01 ~ 2025-09-30
14,000 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
1,609,884 GBP2024-10-01 ~ 2025-09-30
1,595,364 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
205,030 GBP2024-10-01 ~ 2025-09-30
178,351 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
2,010,986 GBP2024-10-01 ~ 2025-09-30
1,948,519 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
213,959 GBP2024-10-01 ~ 2025-09-30
211,242 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
211,944 GBP2024-10-01 ~ 2025-09-30
453,561 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
906,816 GBP2024-10-01 ~ 2025-09-30
769,512 GBP2023-10-01 ~ 2024-09-30
Dividends Paid on Shares
1,500,000 GBP2024-10-01 ~ 2025-09-30
1,500,000 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Computer software
84,698 GBP2025-09-30
84,698 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Buildings
4,672,114 GBP2025-09-30
3,809,647 GBP2024-09-30
Plant and equipment
12,875,688 GBP2025-09-30
11,115,585 GBP2024-09-30
Motor vehicles
161,257 GBP2025-09-30
192,830 GBP2024-09-30
Office equipment
306,594 GBP2025-09-30
300,399 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
18,015,653 GBP2025-09-30
15,418,461 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-421,736 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-31,573 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-453,309 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,829,469 GBP2025-09-30
6,474,417 GBP2024-09-30
Motor vehicles
110,829 GBP2025-09-30
115,323 GBP2024-09-30
Office equipment
256,830 GBP2025-09-30
225,466 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,546,489 GBP2025-09-30
7,920,927 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
12,979 GBP2024-10-01 ~ 2025-09-30
Office equipment, Owned/Freehold
31,364 GBP2024-10-01 ~ 2025-09-30
Owned/Freehold
844,221 GBP2024-10-01 ~ 2025-09-30
Plant and equipment, Under hire purchased contracts or finance leases
8,000 GBP2024-10-01 ~ 2025-09-30
Under hire purchased contracts or finance leases, Motor vehicles
14,100 GBP2024-10-01 ~ 2025-09-30
Under hire purchased contracts or finance leases
22,100 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-209,186 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-31,573 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-240,759 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Buildings
3,322,753 GBP2025-09-30
2,703,927 GBP2024-09-30
Plant and equipment
6,046,219 GBP2025-09-30
4,641,168 GBP2024-09-30
Motor vehicles
50,428 GBP2025-09-30
77,507 GBP2024-09-30
Office equipment
49,764 GBP2025-09-30
74,932 GBP2024-09-30
Plant and equipment, Under hire purchased contracts or finance leases
61,857 GBP2025-09-30
70,157 GBP2024-09-30
Under hire purchased contracts or finance leases, Motor vehicles
42,928 GBP2025-09-30
67,528 GBP2024-09-30
Under hire purchased contracts or finance leases
104,785 GBP2025-09-30
137,685 GBP2024-09-30
Raw materials and consumables
383,854 GBP2025-09-30
371,583 GBP2024-09-30
Finished Goods/Goods for Resale
19,655 GBP2025-09-30
17,650 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
3,172,158 GBP2025-09-30
3,096,120 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
5,118,958 GBP2025-09-30
7,833,600 GBP2024-09-30
Other Debtors
Current
14,005 GBP2025-09-30
371,341 GBP2024-09-30
Prepayments/Accrued Income
Current
209,275 GBP2025-09-30
218,325 GBP2024-09-30
Cash and Cash Equivalents
1,597,927 GBP2025-09-30
1,220,731 GBP2024-09-30
Trade Creditors/Trade Payables
Current
758,072 GBP2025-09-30
553,521 GBP2024-09-30
Amounts owed to group undertakings
Current
431,645 GBP2025-09-30
3,304,845 GBP2024-09-30
Corporation Tax Payable
Current
458,283 GBP2025-09-30
Taxation/Social Security Payable
Current
547,311 GBP2025-09-30
478,500 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
37,618 GBP2025-09-30
43,357 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
632,800 GBP2025-09-30
471,795 GBP2024-09-30
Creditors
Current
2,865,729 GBP2025-09-30
4,852,018 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
4,201 GBP2025-09-30
41,820 GBP2024-09-30
Creditors
Non-current
4,201 GBP2025-09-30
41,820 GBP2024-09-30
Minimum gross finance lease payments owing
42,582 GBP2025-09-30
88,907 GBP2024-09-30
Net Deferred Tax Liability/Asset
-1,757,443 GBP2025-09-30
-1,545,499 GBP2024-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-211,944 GBP2024-10-01 ~ 2025-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,757,443 GBP2025-09-30
-1,549,081 GBP2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,690 shares2025-09-30
12,690 shares2024-09-30
Par Value of Share
Class 1 ordinary share
1.002024-10-01 ~ 2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
34,157 GBP2025-09-30
45,463 GBP2024-09-30
Between one and five year
18,270 GBP2025-09-30
52,427 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
52,427 GBP2025-09-30
97,890 GBP2024-09-30