Average Number of Employees
412022-10-01 ~ 2023-09-30
422021-10-01 ~ 2022-09-30
Turnover/Revenue
13,747,427 GBP2022-10-01 ~ 2023-09-30
13,490,494 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-10,015,234 GBP2022-10-01 ~ 2023-09-30
-9,429,242 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,732,193 GBP2022-10-01 ~ 2023-09-30
4,061,252 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-491,526 GBP2022-10-01 ~ 2023-09-30
-431,430 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,169,323 GBP2022-10-01 ~ 2023-09-30
-1,046,026 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,074,065 GBP2022-10-01 ~ 2023-09-30
2,565,464 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,333 GBP2022-10-01 ~ 2023-09-30
1,208 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,079,502 GBP2022-10-01 ~ 2023-09-30
2,566,884 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,495,501 GBP2022-10-01 ~ 2023-09-30
2,078,728 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
139 GBP2023-09-30
2,389 GBP2022-09-30
Property, Plant & Equipment
5,815,413 GBP2023-09-30
2,694,014 GBP2022-09-30
Fixed Assets
5,815,552 GBP2023-09-30
2,696,403 GBP2022-09-30
Total Inventories
774,259 GBP2023-09-30
952,856 GBP2022-09-30
Debtors
Current
11,108,993 GBP2023-09-30
10,050,504 GBP2022-09-30
Current assets - Investments
24,633 GBP2023-09-30
21,912 GBP2022-09-30
Cash at bank and in hand
950,371 GBP2023-09-30
1,985,396 GBP2022-09-30
Current Assets
12,858,256 GBP2023-09-30
13,010,668 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,097,887 GBP2023-09-30
-2,402,519 GBP2022-09-30
Net Current Assets/Liabilities
8,760,369 GBP2023-09-30
10,608,149 GBP2022-09-30
Total Assets Less Current Liabilities
14,575,921 GBP2023-09-30
13,304,552 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-60,809 GBP2023-09-30
-40,061 GBP2022-09-30
Net Assets/Liabilities
13,423,174 GBP2023-09-30
12,927,673 GBP2022-09-30
Equity
Called up share capital
12,690 GBP2023-09-30
12,690 GBP2022-09-30
12,690 GBP2021-10-01
Retained earnings (accumulated losses)
13,410,484 GBP2023-09-30
12,914,983 GBP2022-09-30
11,836,255 GBP2021-10-01
Equity
13,423,174 GBP2023-09-30
12,927,673 GBP2022-09-30
11,848,945 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,495,501 GBP2022-10-01 ~ 2023-09-30
2,078,728 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,495,501 GBP2022-10-01 ~ 2023-09-30
2,078,728 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,495,501 GBP2022-10-01 ~ 2023-09-30
2,078,728 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
13,500 GBP2022-10-01 ~ 2023-09-30
12,800 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,528,335 GBP2022-10-01 ~ 2023-09-30
1,759,215 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
185,227 GBP2022-10-01 ~ 2023-09-30
205,580 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,857,279 GBP2022-10-01 ~ 2023-09-30
2,106,284 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
198,927 GBP2022-10-01 ~ 2023-09-30
204,942 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
755,120 GBP2022-10-01 ~ 2023-09-30
53,481 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
457,490 GBP2022-10-01 ~ 2023-09-30
487,708 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
1,000,000 GBP2022-10-01 ~ 2023-09-30
1,000,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
84,698 GBP2023-09-30
84,698 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
3,401,392 GBP2023-09-30
1,429,355 GBP2022-09-30
Plant and equipment
9,463,630 GBP2023-09-30
7,862,009 GBP2022-09-30
Motor vehicles
156,802 GBP2023-09-30
116,914 GBP2022-09-30
Office equipment
268,217 GBP2023-09-30
256,954 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
13,290,041 GBP2023-09-30
9,665,232 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-8,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-8,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,876,793 GBP2022-09-30
Motor vehicles
87,435 GBP2022-09-30
Office equipment
176,176 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,971,218 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
341,452 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
9,750 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
23,410 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
486,122 GBP2022-10-01 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
23,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
2,400 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
25,400 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-8,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
7,474,628 GBP2023-09-30
Property, Plant & Equipment
Buildings
2,459,068 GBP2023-09-30
598,541 GBP2022-09-30
Plant and equipment
3,222,385 GBP2023-09-30
1,985,216 GBP2022-09-30
Motor vehicles
65,329 GBP2023-09-30
29,479 GBP2022-09-30
Office equipment
68,631 GBP2023-09-30
80,778 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
228,945 GBP2023-09-30
168,788 GBP2022-09-30
Motor vehicles, Under hire purchased contracts or finance leases
45,600 GBP2023-09-30
Under hire purchased contracts or finance leases
274,545 GBP2023-09-30
168,788 GBP2022-09-30
Raw materials and consumables
665,984 GBP2023-09-30
820,250 GBP2022-09-30
Finished Goods/Goods for Resale
108,275 GBP2023-09-30
132,606 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,925,228 GBP2023-09-30
2,876,885 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
7,610,490 GBP2023-09-30
6,988,998 GBP2022-09-30
Other Debtors
Current
378,765 GBP2023-09-30
4,990 GBP2022-09-30
Prepayments/Accrued Income
Current
194,510 GBP2023-09-30
179,631 GBP2022-09-30
Cash and Cash Equivalents
950,371 GBP2023-09-30
1,985,396 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,166,998 GBP2023-09-30
624,169 GBP2022-09-30
Amounts owed to group undertakings
Current
2,085,012 GBP2023-09-30
933,514 GBP2022-09-30
Corporation Tax Payable
Current
62,415 GBP2022-09-30
Taxation/Social Security Payable
Current
256,509 GBP2023-09-30
467,222 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
74,626 GBP2023-09-30
47,226 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
514,742 GBP2023-09-30
267,973 GBP2022-09-30
Creditors
Current
4,097,887 GBP2023-09-30
2,402,519 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
60,809 GBP2023-09-30
40,061 GBP2022-09-30
Creditors
Non-current
60,809 GBP2023-09-30
40,061 GBP2022-09-30
Minimum gross finance lease payments owing
141,197 GBP2023-09-30
88,912 GBP2022-09-30
Net Deferred Tax Liability/Asset
-1,091,938 GBP2023-09-30
-336,818 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-755,120 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,101,332 GBP2023-09-30
-351,542 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,690 shares2023-09-30
12,690 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,099 GBP2023-09-30
Between one and five year
28,186 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
46,285 GBP2023-09-30