(expand)Turnover/Revenue
34,285,658 GBP2023-10-01 ~ 2024-09-28
36,117,697 GBP2022-09-25 ~ 2023-09-30
Cost of Sales
-18,062,773 GBP2023-10-01 ~ 2024-09-28
-20,823,603 GBP2022-09-25 ~ 2023-09-30
Gross Profit/Loss
16,222,885 GBP2023-10-01 ~ 2024-09-28
15,294,094 GBP2022-09-25 ~ 2023-09-30
Distribution Costs
-10,421,124 GBP2023-10-01 ~ 2024-09-28
-10,383,451 GBP2022-09-25 ~ 2023-09-30
Administrative Expenses
-3,834,403 GBP2023-10-01 ~ 2024-09-28
-3,621,939 GBP2022-09-25 ~ 2023-09-30
Operating Profit/Loss
2,298,312 GBP2023-10-01 ~ 2024-09-28
1,796,640 GBP2022-09-25 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
173,015 GBP2023-10-01 ~ 2024-09-28
119,768 GBP2022-09-25 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,423,236 GBP2023-10-01 ~ 2024-09-28
1,877,938 GBP2022-09-25 ~ 2023-09-30
Profit/Loss
1,771,388 GBP2023-10-01 ~ 2024-09-28
1,477,916 GBP2022-09-25 ~ 2023-09-30
Comprehensive Income/Expense
1,791,039 GBP2023-10-01 ~ 2024-09-28
1,497,566 GBP2022-09-25 ~ 2023-09-30
Intangible Assets
205,693 GBP2024-09-28
198,460 GBP2023-09-30
Property, Plant & Equipment
6,210,803 GBP2024-09-28
5,694,144 GBP2023-09-30
Investment Property
1,250,000 GBP2024-09-28
1,250,000 GBP2023-09-30
Fixed Assets
7,666,496 GBP2024-09-28
7,142,604 GBP2023-09-30
Total Inventories
507,420 GBP2024-09-28
471,012 GBP2023-09-30
Debtors
Current
4,163,559 GBP2024-09-28
4,096,833 GBP2023-09-30
Cash at bank and in hand
5,756,650 GBP2024-09-28
4,400,165 GBP2023-09-30
Current Assets
10,427,629 GBP2024-09-28
8,968,010 GBP2023-09-30
Net Current Assets/Liabilities
6,277,149 GBP2024-09-28
5,221,151 GBP2023-09-30
Total Assets Less Current Liabilities
13,943,645 GBP2024-09-28
12,363,755 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-909,791 GBP2024-09-28
Net Assets/Liabilities
12,410,304 GBP2024-09-28
11,219,758 GBP2023-09-30
Equity
Called up share capital
25,000 GBP2024-09-28
25,000 GBP2023-09-30
25,000 GBP2022-09-25
Retained earnings (accumulated losses)
12,385,304 GBP2024-09-28
11,194,758 GBP2023-09-30
10,297,192 GBP2022-09-25
Equity
12,410,304 GBP2024-09-28
11,219,758 GBP2023-09-30
10,322,192 GBP2022-09-25
Profit/Loss
Retained earnings (accumulated losses)
1,771,388 GBP2023-10-01 ~ 2024-09-28
1,477,916 GBP2022-09-25 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,791,039 GBP2023-10-01 ~ 2024-09-28
1,497,566 GBP2022-09-25 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-600,493 GBP2023-10-01 ~ 2024-09-28
-600,000 GBP2022-09-25 ~ 2023-09-30
Dividends Paid
-600,493 GBP2023-10-01 ~ 2024-09-28
-600,000 GBP2022-09-25 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-600,493 GBP2023-10-01 ~ 2024-09-28
-600,000 GBP2022-09-25 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-600,493 GBP2023-10-01 ~ 2024-09-28
-600,000 GBP2022-09-25 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
724,439 GBP2023-10-01 ~ 2024-09-28
777,963 GBP2022-09-25 ~ 2023-09-30
Cash and Cash Equivalents
5,756,650 GBP2024-09-28
4,400,165 GBP2023-09-30
3,519,229 GBP2022-09-25
Audit Fees/Expenses
18,425 GBP2023-10-01 ~ 2024-09-28
17,800 GBP2022-09-25 ~ 2023-09-30
Wages/Salaries
6,929,603 GBP2023-10-01 ~ 2024-09-28
6,881,860 GBP2022-09-25 ~ 2023-09-30
Social Security Costs
621,097 GBP2023-10-01 ~ 2024-09-28
612,660 GBP2022-09-25 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
7,752,092 GBP2023-10-01 ~ 2024-09-28
7,697,569 GBP2022-09-25 ~ 2023-09-30
Director Remuneration
125,340 GBP2023-10-01 ~ 2024-09-28
126,455 GBP2022-09-25 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
182,878 GBP2023-10-01 ~ 2024-09-28
103,506 GBP2022-09-25 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
605,809 GBP2023-10-01 ~ 2024-09-28
413,146 GBP2022-09-25 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
538,672 GBP2024-09-28
489,116 GBP2023-09-30
Goodwill
2,688,515 GBP2024-09-28
2,687,658 GBP2023-09-30
Intangible Assets - Gross Cost
3,227,187 GBP2024-09-28
3,176,774 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
353,190 GBP2024-09-28
331,687 GBP2023-09-30
Goodwill
2,668,304 GBP2024-09-28
2,646,627 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
3,021,494 GBP2024-09-28
2,978,314 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
43,180 GBP2023-10-01 ~ 2024-09-28
Intangible Assets
Development expenditure
185,482 GBP2024-09-28
157,429 GBP2023-09-30
Goodwill
20,211 GBP2024-09-28
41,031 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
4,337,352 GBP2024-09-28
4,311,729 GBP2023-09-30
Plant and equipment
5,218,675 GBP2024-09-28
4,629,265 GBP2023-09-30
Motor vehicles
6,245,610 GBP2024-09-28
5,729,515 GBP2023-09-30
Other
24,956 GBP2024-09-28
24,956 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
15,931,593 GBP2024-09-28
14,800,465 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,390 GBP2023-10-01 ~ 2024-09-28
Motor vehicles
-113,830 GBP2023-10-01 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals
-123,220 GBP2023-10-01 ~ 2024-09-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,715,398 GBP2023-09-30
Motor vehicles
4,532,037 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,106,321 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
215,791 GBP2023-10-01 ~ 2024-09-28
Motor vehicles, Owned/Freehold
386,386 GBP2023-10-01 ~ 2024-09-28
Owned/Freehold
724,439 GBP2023-10-01 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-685 GBP2023-10-01 ~ 2024-09-28
Motor vehicles
-109,285 GBP2023-10-01 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,970 GBP2023-10-01 ~ 2024-09-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,930,504 GBP2024-09-28
Motor vehicles
4,809,138 GBP2024-09-28
Other
24,956 GBP2024-09-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,720,790 GBP2024-09-28
Property, Plant & Equipment
Buildings
3,402,159 GBP2024-09-28
3,496,698 GBP2023-09-30
Plant and equipment
1,288,171 GBP2024-09-28
913,867 GBP2023-09-30
Motor vehicles
1,436,472 GBP2024-09-28
1,197,478 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
1,220,180 GBP2024-09-28
Under hire purchased contracts or finance leases, Motor vehicles
941,973 GBP2023-09-30
Raw materials and consumables
180,177 GBP2024-09-28
191,587 GBP2023-09-30
Finished Goods/Goods for Resale
327,243 GBP2024-09-28
279,425 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,874,684 GBP2024-09-28
3,177,364 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
151,307 GBP2024-09-28
24,000 GBP2023-09-30
Other Debtors
Current
448,984 GBP2024-09-28
295,411 GBP2023-09-30
Prepayments/Accrued Income
Current
688,584 GBP2024-09-28
600,058 GBP2023-09-30
Bank Borrowings
Current
103,293 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,411,231 GBP2024-09-28
2,283,421 GBP2023-09-30
Corporation Tax Payable
Current
468,970 GBP2024-09-28
296,516 GBP2023-09-30
Taxation/Social Security Payable
Current
165,619 GBP2024-09-28
166,266 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
359,381 GBP2024-09-28
302,432 GBP2023-09-30
Other Creditors
Current
165,145 GBP2024-09-28
165,787 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
580,134 GBP2024-09-28
429,144 GBP2023-09-30
Creditors
Current
4,150,480 GBP2024-09-28
3,746,859 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
909,791 GBP2024-09-28
683,674 GBP2023-09-30
Minimum gross finance lease payments owing
1,392,097 GBP2024-09-28
991,258 GBP2023-09-30
Net Deferred Tax Liability/Asset
623,550 GBP2024-09-28
460,323 GBP2023-09-30
376,467 GBP2022-09-25
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
182,878 GBP2023-10-01 ~ 2024-09-28
103,506 GBP2022-09-25 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
514,790 GBP2024-09-28
332,098 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2024-09-28
25,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,720 GBP2024-09-28
28,720 GBP2023-09-30
Between one and five year
72,693 GBP2024-09-28
91,443 GBP2023-09-30
More than five year
428,710 GBP2024-09-28
438,680 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
530,123 GBP2024-09-28
558,843 GBP2023-09-30