Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
20,145,143 GBP2022-10-01 ~ 2023-09-30
20,548,194 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
13,211,356 GBP2022-10-01 ~ 2023-09-30
14,134,247 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,933,787 GBP2022-10-01 ~ 2023-09-30
6,413,947 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,382,956 GBP2022-10-01 ~ 2023-09-30
3,504,480 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
3,624,691 GBP2022-10-01 ~ 2023-09-30
2,952,767 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
31,295 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
1,872 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
3,631,451 GBP2022-10-01 ~ 2023-09-30
2,950,895 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
859,173 GBP2022-10-01 ~ 2023-09-30
603,568 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,772,278 GBP2022-10-01 ~ 2023-09-30
2,347,327 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,772,278 GBP2022-10-01 ~ 2023-09-30
2,347,327 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1,456,333 GBP2023-09-30
1,738,204 GBP2022-09-30
Property, Plant & Equipment
681,505 GBP2023-09-30
2,562,551 GBP2022-09-30
Fixed Assets - Investments
102,750 GBP2023-09-30
102,750 GBP2022-09-30
Investment Property
290,000 GBP2023-09-30
250,000 GBP2022-09-30
Fixed Assets
2,530,588 GBP2023-09-30
4,653,505 GBP2022-09-30
Total Inventories
2,945,111 GBP2023-09-30
2,903,976 GBP2022-09-30
Debtors
5,527,453 GBP2023-09-30
4,884,396 GBP2022-09-30
Cash at bank and in hand
4,111,271 GBP2023-09-30
2,094,170 GBP2022-09-30
Current Assets
12,583,835 GBP2023-09-30
9,882,542 GBP2022-09-30
Creditors
Current
2,839,588 GBP2023-09-30
3,157,490 GBP2022-09-30
Net Current Assets/Liabilities
9,744,247 GBP2023-09-30
6,725,052 GBP2022-09-30
Total Assets Less Current Liabilities
12,274,835 GBP2023-09-30
11,378,557 GBP2022-09-30
Net Assets/Liabilities
12,094,835 GBP2023-09-30
11,192,557 GBP2022-09-30
Equity
Called up share capital
2,000 GBP2023-09-30
2,000 GBP2022-09-30
2,000 GBP2021-09-30
Retained earnings (accumulated losses)
12,092,835 GBP2023-09-30
11,190,557 GBP2022-09-30
9,213,230 GBP2021-09-30
Equity
12,094,835 GBP2023-09-30
11,192,557 GBP2022-09-30
9,215,230 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,870,000 GBP2022-10-01 ~ 2023-09-30
-370,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,870,000 GBP2022-10-01 ~ 2023-09-30
-370,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,772,278 GBP2022-10-01 ~ 2023-09-30
2,347,327 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,748,846 GBP2022-10-01 ~ 2023-09-30
1,808,688 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
189,134 GBP2022-10-01 ~ 2023-09-30
210,356 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,916 GBP2022-10-01 ~ 2023-09-30
24,537 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,962,896 GBP2022-10-01 ~ 2023-09-30
2,043,581 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
412022-10-01 ~ 2023-09-30
422021-10-01 ~ 2022-09-30
Director Remuneration
576,044 GBP2022-10-01 ~ 2023-09-30
616,645 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
176,136 GBP2022-10-01 ~ 2023-09-30
221,701 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,700 GBP2022-10-01 ~ 2023-09-30
10,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
865,173 GBP2022-10-01 ~ 2023-09-30
592,568 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
799,210 GBP2022-10-01 ~ 2023-09-30
560,670 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
2,818,710 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,362,377 GBP2023-09-30
1,080,506 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
281,871 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Net goodwill
1,456,333 GBP2023-09-30
1,738,204 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,417,645 GBP2022-09-30
Plant and equipment
453,226 GBP2023-09-30
449,285 GBP2022-09-30
Furniture and fittings
206,170 GBP2023-09-30
206,170 GBP2022-09-30
Motor vehicles
1,384,166 GBP2023-09-30
1,279,515 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,043,562 GBP2023-09-30
4,352,615 GBP2022-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-2,417,645 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
-17,500 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-98,937 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-2,534,082 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
546,519 GBP2022-09-30
Plant and equipment
344,927 GBP2023-09-30
333,003 GBP2022-09-30
Furniture and fittings
184,244 GBP2023-09-30
171,786 GBP2022-09-30
Motor vehicles
832,886 GBP2023-09-30
738,756 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,362,057 GBP2023-09-30
1,790,064 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,075 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
12,458 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
136,603 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
176,136 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-546,519 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
-15,151 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-42,473 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-604,143 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
108,299 GBP2023-09-30
116,282 GBP2022-09-30
Furniture and fittings
21,926 GBP2023-09-30
34,384 GBP2022-09-30
Motor vehicles
551,280 GBP2023-09-30
540,759 GBP2022-09-30
Land and buildings
1,871,126 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
1,000 GBP2022-09-30
Investments in Group Undertakings
1,000 GBP2023-09-30
1,000 GBP2022-09-30
Investment Property - Fair Value Model
290,000 GBP2023-09-30
250,000 GBP2022-09-30
Merchandise
2,945,111 GBP2023-09-30
2,903,976 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,514,085 GBP2023-09-30
2,736,514 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,172,367 GBP2023-09-30
1,563,680 GBP2022-09-30
Other Debtors
Current
606,713 GBP2023-09-30
340,697 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
14,408 GBP2022-09-30
Prepayments/Accrued Income
Current
76,269 GBP2023-09-30
68,862 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,527,453 GBP2023-09-30
4,884,396 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,511,849 GBP2023-09-30
1,629,721 GBP2022-09-30
Amounts owed to group undertakings
Current
1,000 GBP2023-09-30
1,000 GBP2022-09-30
Corporation Tax Payable
Current
534,827 GBP2023-09-30
312,568 GBP2022-09-30
Other Taxation & Social Security Payable
Current
379,384 GBP2023-09-30
393,530 GBP2022-09-30
Other Creditors
Current
6,613 GBP2023-09-30
7,666 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
405,915 GBP2023-09-30
422,733 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
95,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
180,000 GBP2023-09-30
186,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,772,278 GBP2022-10-01 ~ 2023-09-30