Average Number of Employees
1082023-10-01 ~ 2024-10-31
1202022-10-01 ~ 2023-09-30
Turnover/Revenue
12,304,601 GBP2023-10-01 ~ 2024-10-31
12,601,450 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-9,540,696 GBP2023-10-01 ~ 2024-10-31
-10,202,194 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,763,905 GBP2023-10-01 ~ 2024-10-31
2,399,256 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-977,534 GBP2023-10-01 ~ 2024-10-31
-871,380 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,980,908 GBP2023-10-01 ~ 2024-10-31
-1,666,333 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-24,449 GBP2023-10-01 ~ 2024-10-31
17,954 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-77,689 GBP2023-10-01 ~ 2024-10-31
-16,353 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-70,056 GBP2023-10-01 ~ 2024-10-31
-9,436 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,745,068 GBP2024-10-31
1,845,342 GBP2023-09-30
Fixed Assets - Investments
3,100 GBP2024-10-31
3,100 GBP2023-09-30
Fixed Assets
1,748,168 GBP2024-10-31
1,848,442 GBP2023-09-30
Total Inventories
3,405,160 GBP2024-10-31
3,996,927 GBP2023-09-30
Debtors
Current
3,143,647 GBP2024-10-31
2,812,409 GBP2023-09-30
Cash at bank and in hand
67,807 GBP2024-10-31
52,689 GBP2023-09-30
Current Assets
6,616,614 GBP2024-10-31
6,862,025 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,361,193 GBP2023-09-30
Net Current Assets/Liabilities
3,415,462 GBP2024-10-31
3,500,832 GBP2023-09-30
Total Assets Less Current Liabilities
5,163,630 GBP2024-10-31
5,349,274 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-107,946 GBP2024-10-31
-206,538 GBP2023-09-30
Net Assets/Liabilities
4,951,403 GBP2024-10-31
5,021,459 GBP2023-09-30
Equity
Called up share capital
500,000 GBP2024-10-31
500,000 GBP2023-09-30
500,000 GBP2022-10-01
Revaluation reserve
668,791 GBP2024-10-31
668,791 GBP2023-09-30
668,791 GBP2022-10-01
Retained earnings (accumulated losses)
3,782,612 GBP2024-10-31
3,852,668 GBP2023-09-30
3,862,104 GBP2022-10-01
Equity
4,951,403 GBP2024-10-31
5,021,459 GBP2023-09-30
5,030,895 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-70,056 GBP2023-10-01 ~ 2024-10-31
-9,436 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
18,350 GBP2023-10-01 ~ 2024-10-31
12,400 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
765,472 GBP2023-10-01 ~ 2024-10-31
669,941 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,217 GBP2023-10-01 ~ 2024-10-31
-5,317 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-19,422 GBP2023-10-01 ~ 2024-10-31
-3,599 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,718,305 GBP2024-10-31
4,734,509 GBP2023-09-30
Motor vehicles
346,132 GBP2024-10-31
399,850 GBP2023-09-30
Furniture and fittings
1,127,380 GBP2024-10-31
1,082,442 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
6,257,653 GBP2024-10-31
6,267,403 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-69,500 GBP2023-10-01 ~ 2024-10-31
Motor vehicles
-53,718 GBP2023-10-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-123,218 GBP2023-10-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,184,771 GBP2023-09-30
Motor vehicles
319,599 GBP2023-09-30
Furniture and fittings
909,845 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,422,061 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
119,080 GBP2023-10-01 ~ 2024-10-31
Motor vehicles, Owned/Freehold
35,052 GBP2023-10-01 ~ 2024-10-31
Owned/Freehold
206,251 GBP2023-10-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-69,499 GBP2023-10-01 ~ 2024-10-31
Motor vehicles
-46,228 GBP2023-10-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-115,727 GBP2023-10-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,234,352 GBP2024-10-31
Motor vehicles
308,423 GBP2024-10-31
Furniture and fittings
954,689 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,512,585 GBP2024-10-31
Property, Plant & Equipment
Plant and equipment
1,483,953 GBP2024-10-31
1,549,738 GBP2023-09-30
Motor vehicles
37,709 GBP2024-10-31
80,251 GBP2023-09-30
Furniture and fittings
172,691 GBP2024-10-31
172,597 GBP2023-09-30
Under hire purchased contracts or finance leases, Plant and equipment
548,625 GBP2024-10-31
582,750 GBP2023-09-30
Investments in Subsidiaries
3,100 GBP2024-10-31
3,100 GBP2023-09-30
Raw materials and consumables
2,648,893 GBP2024-10-31
3,335,520 GBP2023-09-30
Value of work in progress
583,816 GBP2024-10-31
488,780 GBP2023-09-30
Finished Goods/Goods for Resale
172,451 GBP2024-10-31
172,627 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,916,598 GBP2024-10-31
2,654,235 GBP2023-09-30
Other Debtors
Current
99,553 GBP2024-10-31
115,874 GBP2023-09-30
Prepayments/Accrued Income
Current
127,496 GBP2024-10-31
42,300 GBP2023-09-30
Bank Overdrafts
-405,492 GBP2024-10-31
-477,306 GBP2023-09-30
Cash and Cash Equivalents
-337,685 GBP2024-10-31
-424,617 GBP2023-09-30
Bank Overdrafts
Current
405,492 GBP2024-10-31
477,306 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,615,860 GBP2024-10-31
2,081,986 GBP2023-09-30
Taxation/Social Security Payable
Current
178,959 GBP2024-10-31
118,776 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
90,504 GBP2024-10-31
87,462 GBP2023-09-30
Other Creditors
Current
596,895 GBP2024-10-31
345,223 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
264,370 GBP2024-10-31
250,440 GBP2023-09-30
Creditors
Current
3,201,152 GBP2024-10-31
3,361,193 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
107,946 GBP2024-10-31
206,538 GBP2023-09-30
Net Deferred Tax Liability/Asset
-104,281 GBP2024-10-31
-121,277 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,996 GBP2023-10-01 ~ 2024-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-372,148 GBP2024-10-31
-379,883 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-10-31
500,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
153,348 GBP2024-10-31
197,785 GBP2023-09-30
Between one and five year
11,331 GBP2024-10-31
180,917 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
164,679 GBP2024-10-31
378,702 GBP2023-09-30