Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
15,400,580 GBP2022-10-01 ~ 2023-09-30
14,258,205 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
9,378,601 GBP2022-10-01 ~ 2023-09-30
8,748,374 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,021,979 GBP2022-10-01 ~ 2023-09-30
5,509,831 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
5,514,395 GBP2022-10-01 ~ 2023-09-30
5,237,089 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
507,584 GBP2022-10-01 ~ 2023-09-30
272,742 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,617 GBP2022-10-01 ~ 2023-09-30
1,807 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-13 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
514,214 GBP2022-10-01 ~ 2023-09-30
274,549 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
99,826 GBP2022-10-01 ~ 2023-09-30
27,563 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
414,388 GBP2022-10-01 ~ 2023-09-30
246,986 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
413,529 GBP2023-09-30
390,212 GBP2022-09-30
Fixed Assets
413,529 GBP2023-09-30
390,212 GBP2022-09-30
Total Inventories
2,279,519 GBP2023-09-30
2,434,791 GBP2022-09-30
Debtors
3,358,554 GBP2023-09-30
3,481,379 GBP2022-09-30
Cash at bank and in hand
1,266,280 GBP2023-09-30
685,265 GBP2022-09-30
Current Assets
6,904,353 GBP2023-09-30
6,601,435 GBP2022-09-30
Creditors
Current
2,891,943 GBP2023-09-30
2,837,216 GBP2022-09-30
Net Current Assets/Liabilities
4,012,410 GBP2023-09-30
3,764,219 GBP2022-09-30
Total Assets Less Current Liabilities
4,425,939 GBP2023-09-30
4,154,431 GBP2022-09-30
Net Assets/Liabilities
4,338,359 GBP2023-09-30
4,076,471 GBP2022-09-30
Equity
Called up share capital
27,900 GBP2023-09-30
27,900 GBP2022-09-30
27,900 GBP2021-09-30
Retained earnings (accumulated losses)
4,310,459 GBP2023-09-30
4,048,571 GBP2022-09-30
4,140,335 GBP2021-09-30
Equity
4,338,359 GBP2023-09-30
4,076,471 GBP2022-09-30
4,168,235 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-152,500 GBP2022-10-01 ~ 2023-09-30
-338,750 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-152,500 GBP2022-10-01 ~ 2023-09-30
-338,750 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
414,388 GBP2022-10-01 ~ 2023-09-30
246,986 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
414,388 GBP2022-10-01 ~ 2023-09-30
246,986 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,814,159 GBP2022-10-01 ~ 2023-09-30
2,688,091 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
322,688 GBP2022-10-01 ~ 2023-09-30
291,757 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,642 GBP2022-10-01 ~ 2023-09-30
80,582 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,227,489 GBP2022-10-01 ~ 2023-09-30
3,060,430 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
942022-10-01 ~ 2023-09-30
982021-10-01 ~ 2022-09-30
Director Remuneration
27,217 GBP2022-10-01 ~ 2023-09-30
45,098 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
122,485 GBP2022-10-01 ~ 2023-09-30
125,057 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
15,000 GBP2022-10-01 ~ 2023-09-30
14,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
90,206 GBP2022-10-01 ~ 2023-09-30
54,981 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
128,554 GBP2022-10-01 ~ 2023-09-30
52,164 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
238,900 GBP2022-09-30
Computer software
30,460 GBP2022-09-30
Intangible Assets - Gross Cost
269,360 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
238,900 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
269,360 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
999,285 GBP2023-09-30
926,904 GBP2022-09-30
Furniture and fittings
720,192 GBP2023-09-30
713,688 GBP2022-09-30
Motor vehicles
913,386 GBP2023-09-30
887,146 GBP2022-09-30
Computers
789,132 GBP2023-09-30
784,336 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,421,995 GBP2023-09-30
3,312,074 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-35,881 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-35,881 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
776,114 GBP2023-09-30
716,992 GBP2022-09-30
Furniture and fittings
656,645 GBP2023-09-30
641,353 GBP2022-09-30
Motor vehicles
807,280 GBP2023-09-30
803,512 GBP2022-09-30
Computers
768,427 GBP2023-09-30
760,005 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,008,466 GBP2023-09-30
2,921,862 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,122 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
15,292 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
39,649 GBP2022-10-01 ~ 2023-09-30
Computers
8,422 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,485 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-35,881 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,881 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
223,171 GBP2023-09-30
209,912 GBP2022-09-30
Furniture and fittings
63,547 GBP2023-09-30
72,335 GBP2022-09-30
Motor vehicles
106,106 GBP2023-09-30
83,634 GBP2022-09-30
Computers
20,705 GBP2023-09-30
24,331 GBP2022-09-30
Merchandise
2,279,519 GBP2023-09-30
2,434,791 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,904,071 GBP2023-09-30
3,042,249 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
213,632 GBP2023-09-30
226,333 GBP2022-09-30
Prepayments
Current
240,851 GBP2023-09-30
212,797 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
3,358,554 GBP2023-09-30
3,481,379 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,093,302 GBP2023-09-30
2,173,379 GBP2022-09-30
Corporation Tax Payable
Current
90,206 GBP2023-09-30
54,981 GBP2022-09-30
Other Taxation & Social Security Payable
Current
69,706 GBP2023-09-30
65,866 GBP2022-09-30
Accrued Liabilities
Current
376,375 GBP2023-09-30
313,308 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,151 GBP2023-09-30
324,522 GBP2022-09-30
Between one and five year
278,065 GBP2023-09-30
162,960 GBP2022-09-30
All periods
593,216 GBP2023-09-30
487,482 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
87,580 GBP2023-09-30
77,960 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
27,900 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
414,388 GBP2022-10-01 ~ 2023-09-30