(expand)Cost of Sales
8,194,834 GBP2024-10-01 ~ 2025-09-30
8,828,846 GBP2023-10-01 ~ 2024-09-30
Gross Profit/Loss
5,930,122 GBP2024-10-01 ~ 2025-09-30
6,101,453 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
5,931,672 GBP2024-10-01 ~ 2025-09-30
6,013,494 GBP2023-10-01 ~ 2024-09-30
Operating Profit/Loss
-1,550 GBP2024-10-01 ~ 2025-09-30
87,959 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
21,424 GBP2024-10-01 ~ 2025-09-30
17,559 GBP2023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
3,435 GBP2024-10-01 ~ 2025-09-30
1,198 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
16,439 GBP2024-10-01 ~ 2025-09-30
104,320 GBP2023-10-01 ~ 2024-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
17,159 GBP2024-10-01 ~ 2025-09-30
45,208 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
-720 GBP2024-10-01 ~ 2025-09-30
59,112 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
-720 GBP2024-10-01 ~ 2025-09-30
59,112 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
170,714 GBP2025-09-30
212,590 GBP2024-09-30
Property, Plant & Equipment
511,108 GBP2025-09-30
539,578 GBP2024-09-30
Fixed Assets
681,822 GBP2025-09-30
752,168 GBP2024-09-30
Total Inventories
2,026,202 GBP2025-09-30
2,202,114 GBP2024-09-30
Debtors
3,324,677 GBP2025-09-30
3,321,382 GBP2024-09-30
Cash at bank and in hand
611,804 GBP2025-09-30
815,408 GBP2024-09-30
Current Assets
5,962,683 GBP2025-09-30
6,338,904 GBP2024-09-30
Creditors
Current
2,412,139 GBP2025-09-30
2,822,213 GBP2024-09-30
Net Current Assets/Liabilities
3,550,544 GBP2025-09-30
3,516,691 GBP2024-09-30
Total Assets Less Current Liabilities
4,232,366 GBP2025-09-30
4,268,859 GBP2024-09-30
Creditors
Non-current
-26,604 GBP2025-09-30
-24,386 GBP2024-09-30
Net Assets/Liabilities
4,079,965 GBP2025-09-30
4,111,685 GBP2024-09-30
Equity
Called up share capital
27,900 GBP2025-09-30
27,900 GBP2024-09-30
27,900 GBP2023-09-30
Retained earnings (accumulated losses)
4,052,065 GBP2025-09-30
4,083,785 GBP2024-09-30
4,310,459 GBP2023-09-30
Equity
4,079,965 GBP2025-09-30
4,111,685 GBP2024-09-30
4,338,359 GBP2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-31,000 GBP2024-10-01 ~ 2025-09-30
-285,786 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-31,000 GBP2024-10-01 ~ 2025-09-30
-285,786 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-720 GBP2024-10-01 ~ 2025-09-30
59,112 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
2,934,990 GBP2024-10-01 ~ 2025-09-30
2,989,461 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
348,379 GBP2024-10-01 ~ 2025-09-30
297,948 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,372 GBP2024-10-01 ~ 2025-09-30
95,720 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
3,381,741 GBP2024-10-01 ~ 2025-09-30
3,383,129 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
942024-10-01 ~ 2025-09-30
952023-10-01 ~ 2024-09-30
Director Remuneration
141,196 GBP2024-10-01 ~ 2025-09-30
144,310 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
146,959 GBP2024-10-01 ~ 2025-09-30
133,908 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
16,513 GBP2024-10-01 ~ 2025-09-30
15,621 GBP2023-10-01 ~ 2024-09-30
Current Tax for the Period
24,150 GBP2024-10-01 ~ 2025-09-30
Tax Expense/Credit at Applicable Tax Rate
4,110 GBP2024-10-01 ~ 2025-09-30
26,080 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Net goodwill
482,776 GBP2025-09-30
475,110 GBP2024-09-30
Computer software
30,460 GBP2025-09-30
30,460 GBP2024-09-30
Intangible Assets - Gross Cost
513,236 GBP2025-09-30
505,570 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
312,062 GBP2025-09-30
262,520 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
342,522 GBP2025-09-30
292,980 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
49,542 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Increase From Amortisation Charge for Year
49,542 GBP2024-10-01 ~ 2025-09-30
Intangible Assets
Net goodwill
170,714 GBP2025-09-30
212,590 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,122,053 GBP2025-09-30
1,061,468 GBP2024-09-30
Furniture and fittings
804,248 GBP2025-09-30
765,686 GBP2024-09-30
Motor vehicles
952,135 GBP2025-09-30
952,695 GBP2024-09-30
Computers
804,438 GBP2025-09-30
793,969 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
3,682,874 GBP2025-09-30
3,573,818 GBP2024-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-592 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-23,725 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Disposals
-24,317 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
909,087 GBP2025-09-30
836,322 GBP2024-09-30
Furniture and fittings
690,491 GBP2025-09-30
671,446 GBP2024-09-30
Motor vehicles
785,479 GBP2025-09-30
749,261 GBP2024-09-30
Computers
786,709 GBP2025-09-30
777,211 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,171,766 GBP2025-09-30
3,034,240 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
73,357 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
19,045 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
57,878 GBP2024-10-01 ~ 2025-09-30
Computers
9,498 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,778 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-592 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-21,660 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,252 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Plant and equipment
212,966 GBP2025-09-30
225,146 GBP2024-09-30
Furniture and fittings
113,757 GBP2025-09-30
94,240 GBP2024-09-30
Motor vehicles
166,656 GBP2025-09-30
203,434 GBP2024-09-30
Computers
17,729 GBP2025-09-30
16,758 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
35,899 GBP2024-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
22,556 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
58,455 GBP2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
4,188 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
12,819 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
17,007 GBP2025-09-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
41,448 GBP2025-09-30
Plant and equipment, Under hire purchased contracts or finance leases
31,711 GBP2024-09-30
Merchandise
2,026,202 GBP2025-09-30
2,202,114 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
2,921,685 GBP2025-09-30
2,907,168 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
178,795 GBP2025-09-30
192,046 GBP2024-09-30
Prepayments
Current
224,197 GBP2025-09-30
222,168 GBP2024-09-30
Debtors
Current, Amounts falling due within one year
3,324,677 GBP2025-09-30
Amounts falling due within one year, Current
3,321,382 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
14,699 GBP2025-09-30
7,180 GBP2024-09-30
Trade Creditors/Trade Payables
Current
1,554,151 GBP2025-09-30
1,958,346 GBP2024-09-30
Corporation Tax Payable
Current
24,150 GBP2025-09-30
Other Taxation & Social Security Payable
Current
73,500 GBP2025-09-30
72,891 GBP2024-09-30
Other Creditors
Current
15,831 GBP2025-09-30
108,616 GBP2024-09-30
Accrued Liabilities
Current
486,628 GBP2025-09-30
415,679 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
26,604 GBP2025-09-30
24,386 GBP2024-09-30
Between one and five year, hire purchase agreements
24,386 GBP2024-09-30
hire purchase agreements
41,303 GBP2025-09-30
31,566 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
456,137 GBP2025-09-30
424,652 GBP2024-09-30
Between one and five year
230,964 GBP2025-09-30
346,979 GBP2024-09-30
All periods
687,101 GBP2025-09-30
771,631 GBP2024-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
125,797 GBP2025-09-30
132,788 GBP2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
27,900 shares2025-09-30
Profit/Loss
Retained earnings (accumulated losses)
-720 GBP2024-10-01 ~ 2025-09-30