Average Number of Employees
562023-10-01 ~ 2024-09-30
542022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,473,584 GBP2024-09-30
1,474,915 GBP2023-09-30
Fixed Assets
1,473,584 GBP2024-09-30
1,474,915 GBP2023-09-30
Total Inventories
8,810,859 GBP2024-09-30
6,124,102 GBP2023-09-30
Debtors
8,867,042 GBP2024-09-30
9,013,007 GBP2023-09-30
Cash at bank and in hand
7,137,885 GBP2024-09-30
5,866,925 GBP2023-09-30
Current Assets
24,815,786 GBP2024-09-30
21,004,034 GBP2023-09-30
Net Current Assets/Liabilities
18,938,876 GBP2024-09-30
13,053,411 GBP2023-09-30
Total Assets Less Current Liabilities
20,412,460 GBP2024-09-30
14,528,326 GBP2023-09-30
Net Assets/Liabilities
20,379,188 GBP2024-09-30
14,514,849 GBP2023-09-30
Equity
Called up share capital
117,264 GBP2024-09-30
117,264 GBP2023-09-30
117,264 GBP2022-10-01
Share premium
42,114 GBP2024-09-30
42,114 GBP2023-09-30
42,114 GBP2022-10-01
Capital redemption reserve
2,500 GBP2024-09-30
2,500 GBP2023-09-30
2,500 GBP2022-10-01
Retained earnings (accumulated losses)
20,217,310 GBP2024-09-30
14,352,971 GBP2023-09-30
12,927,118 GBP2022-10-01
Equity
20,379,188 GBP2024-09-30
14,514,849 GBP2023-09-30
13,088,996 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
5,864,339 GBP2023-10-01 ~ 2024-09-30
2,925,853 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
5,864,339 GBP2023-10-01 ~ 2024-09-30
2,925,853 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-1,500,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,245,879 GBP2023-10-01 ~ 2024-09-30
2,870,482 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
584,746 GBP2023-10-01 ~ 2024-09-30
311,326 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,046,851 GBP2023-10-01 ~ 2024-09-30
3,387,875 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
706,341 GBP2023-10-01 ~ 2024-09-30
506,608 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
92,916 GBP2023-10-01 ~ 2024-09-30
46,511 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
14,114 GBP2023-10-01 ~ 2024-09-30
1,603 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,795 GBP2023-10-01 ~ 2024-09-30
829 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,758,785 GBP2023-10-01 ~ 2024-09-30
508,603 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
7,623,124 GBP2023-10-01 ~ 2024-09-30
3,434,456 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
1,905,781 GBP2023-10-01 ~ 2024-09-30
755,924 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
1,500,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
4,398,080 GBP2024-09-30
4,398,080 GBP2023-09-30
Intangible Assets - Gross Cost
4,398,080 GBP2024-09-30
4,751,625 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,398,080 GBP2024-09-30
4,398,080 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
4,398,080 GBP2024-09-30
4,751,625 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
1,687,286 GBP2024-09-30
1,687,286 GBP2023-09-30
Plant and equipment
1,905,003 GBP2024-09-30
1,885,349 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
3,592,289 GBP2024-09-30
3,572,635 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-73,173 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-73,173 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,495,478 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,097,720 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
50,534 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
94,158 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-73,173 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-73,173 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,472,839 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,118,705 GBP2024-09-30
Property, Plant & Equipment
Buildings
1,041,420 GBP2024-09-30
1,085,044 GBP2023-09-30
Plant and equipment
432,164 GBP2024-09-30
389,871 GBP2023-09-30
Raw materials and consumables
3,854,443 GBP2024-09-30
4,163,564 GBP2023-09-30
Finished Goods/Goods for Resale
4,956,416 GBP2024-09-30
1,960,538 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
6,934,752 GBP2024-09-30
7,204,496 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2 GBP2024-09-30
2 GBP2023-09-30
Other Debtors
Current
1,917,060 GBP2024-09-30
1,798,124 GBP2023-09-30
Prepayments/Accrued Income
Current
15,228 GBP2024-09-30
10,385 GBP2023-09-30
Debtors
Current
8,867,042 GBP2024-09-30
9,013,007 GBP2023-09-30
Bank Overdrafts
-176,316 GBP2024-09-30
-37,939 GBP2023-09-30
Cash and Cash Equivalents
6,961,569 GBP2024-09-30
5,828,986 GBP2023-09-30
Bank Overdrafts
Current
176,316 GBP2024-09-30
37,939 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,073,623 GBP2024-09-30
5,055,053 GBP2023-09-30
Amounts owed to group undertakings
Current
1,178 GBP2024-09-30
Corporation Tax Payable
Current
553,234 GBP2024-09-30
610,795 GBP2023-09-30
Taxation/Social Security Payable
Current
78,488 GBP2024-09-30
87,047 GBP2023-09-30
Other Creditors
Current
1,436,518 GBP2024-09-30
1,202,139 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
557,553 GBP2024-09-30
957,650 GBP2023-09-30
Creditors
Current
5,876,910 GBP2024-09-30
7,950,623 GBP2023-09-30
Net Deferred Tax Liability/Asset
-33,272 GBP2024-09-30
-13,477 GBP2023-09-30
-12,648 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-19,795 GBP2023-10-01 ~ 2024-09-30
-829 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-37,244 GBP2024-09-30
-13,477 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
111,264 shares2024-09-30
111,264 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6,000 shares2024-09-30
6,000 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,376 GBP2024-09-30
Between one and five year
108,570 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
136,946 GBP2024-09-30