Cost of Sales
-8,823,110 GBP2022-10-01 ~ 2023-09-30
-7,842,516 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-14,123,806 GBP2022-10-01 ~ 2023-09-30
-12,223,994 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
320 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,295,028 GBP2022-10-01 ~ 2023-09-30
3,378,944 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
749,134 GBP2022-10-01 ~ 2023-09-30
2,632,153 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
10,420,120 GBP2023-09-30
6,695,281 GBP2022-09-30
Debtors
9,730,457 GBP2023-09-30
13,119,203 GBP2022-09-30
Cash at bank and in hand
25,674 GBP2023-09-30
195,665 GBP2022-09-30
Current Assets
16,478,724 GBP2023-09-30
16,401,901 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-12,714,109 GBP2023-09-30
-10,328,427 GBP2022-09-30
Net Current Assets/Liabilities
3,764,615 GBP2023-09-30
6,073,474 GBP2022-09-30
Total Assets Less Current Liabilities
14,184,735 GBP2023-09-30
12,768,755 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-385,699 GBP2023-09-30
-183,077 GBP2022-09-30
Net Assets/Liabilities
12,331,739 GBP2023-09-30
11,782,605 GBP2022-09-30
Equity
Called up share capital
2,000 GBP2023-09-30
2,000 GBP2022-09-30
2,000 GBP2021-09-30
Share premium
1,400 GBP2023-09-30
1,400 GBP2022-09-30
1,400 GBP2021-09-30
Capital redemption reserve
1,408 GBP2023-09-30
1,408 GBP2022-09-30
1,408 GBP2021-09-30
Retained earnings (accumulated losses)
12,326,931 GBP2023-09-30
11,777,797 GBP2022-09-30
9,645,644 GBP2021-09-30
Equity
12,331,739 GBP2023-09-30
11,782,605 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
749,134 GBP2022-10-01 ~ 2023-09-30
2,632,153 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-200,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
7,500 GBP2022-10-01 ~ 2023-09-30
7,000 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
20,800 GBP2022-10-01 ~ 2023-09-30
20,800 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
2562022-10-01 ~ 2023-09-30
2692021-10-01 ~ 2022-09-30
Wages/Salaries
5,981,110 GBP2022-10-01 ~ 2023-09-30
4,979,538 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
432,304 GBP2022-10-01 ~ 2023-09-30
162,243 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,912,615 GBP2022-10-01 ~ 2023-09-30
5,551,877 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
664,224 GBP2022-10-01 ~ 2023-09-30
213,119 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
15,179,604 GBP2023-09-30
11,779,241 GBP2022-09-30
Plant and equipment
345,039 GBP2023-09-30
345,039 GBP2022-09-30
Furniture and fittings
6,537,221 GBP2023-09-30
4,760,056 GBP2022-09-30
Motor vehicles
1,162,778 GBP2023-09-30
1,145,770 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
23,224,642 GBP2023-09-30
18,030,106 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-534,595 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-36,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-570,595 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
9,287,513 GBP2023-09-30
8,180,514 GBP2022-09-30
Plant and equipment
345,039 GBP2023-09-30
345,039 GBP2022-09-30
Furniture and fittings
2,303,886 GBP2023-09-30
2,095,287 GBP2022-09-30
Motor vehicles
868,084 GBP2023-09-30
713,985 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,804,522 GBP2023-09-30
11,334,825 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,106,999 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
208,599 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
160,849 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,476,447 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-6,750 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,750 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,892,091 GBP2023-09-30
3,598,727 GBP2022-09-30
Plant and equipment
0 GBP2023-09-30
0 GBP2022-09-30
Furniture and fittings
4,233,335 GBP2023-09-30
2,664,769 GBP2022-09-30
Motor vehicles
294,694 GBP2023-09-30
431,785 GBP2022-09-30
Finished Goods/Goods for Resale
6,389,396 GBP2023-09-30
2,845,382 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
313,717 GBP2023-09-30
208,504 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
8,990,857 GBP2023-09-30
12,477,358 GBP2022-09-30
Other Debtors
Current
75,429 GBP2023-09-30
0 GBP2022-09-30
Prepayments/Accrued Income
Current
350,454 GBP2023-09-30
433,341 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
9,730,457 GBP2023-09-30
13,119,203 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
196,763 GBP2023-09-30
0 GBP2022-09-30
Other Remaining Borrowings
Current
951,025 GBP2023-09-30
620,987 GBP2022-09-30
Trade Creditors/Trade Payables
Current
4,613,265 GBP2023-09-30
1,913,708 GBP2022-09-30
Amounts owed to group undertakings
Current
368,254 GBP2023-09-30
207,984 GBP2022-09-30
Corporation Tax Payable
Current
130,281 GBP2023-09-30
486,124 GBP2022-09-30
Other Taxation & Social Security Payable
Current
496 GBP2023-09-30
198,103 GBP2022-09-30
Other Creditors
Current
3,523,103 GBP2023-09-30
3,769,425 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
809,572 GBP2023-09-30
795,872 GBP2022-09-30
Creditors
Current
12,714,109 GBP2023-09-30
10,328,427 GBP2022-09-30
Other Remaining Borrowings
Non-current
385,699 GBP2023-09-30
183,077 GBP2022-09-30
Bank Overdrafts
196,763 GBP2023-09-30
0 GBP2022-09-30
Total Borrowings
1,533,487 GBP2023-09-30
804,064 GBP2022-09-30
Current
1,147,788 GBP2023-09-30
620,987 GBP2022-09-30
Non-current
385,699 GBP2023-09-30
183,077 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,000 GBP2023-09-30
71,500 GBP2022-09-30
Between two and five year
203,750 GBP2023-09-30
286,000 GBP2022-09-30
More than five year
78,750 GBP2023-09-30
232,375 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
334,500 GBP2023-09-30
589,875 GBP2022-09-30