Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
19,549,102 GBP2023-10-01 ~ 2024-09-30
20,145,143 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
12,954,669 GBP2023-10-01 ~ 2024-09-30
13,211,356 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
6,594,433 GBP2023-10-01 ~ 2024-09-30
6,933,787 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
4,061,903 GBP2023-10-01 ~ 2024-09-30
3,382,956 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,570,630 GBP2023-10-01 ~ 2024-09-30
3,624,691 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
158,951 GBP2023-10-01 ~ 2024-09-30
31,295 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
6,079 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
2,723,502 GBP2023-10-01 ~ 2024-09-30
3,631,451 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
763,913 GBP2023-10-01 ~ 2024-09-30
859,173 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,959,589 GBP2023-10-01 ~ 2024-09-30
2,772,278 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,959,589 GBP2023-10-01 ~ 2024-09-30
2,772,278 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
1,174,462 GBP2024-09-30
1,456,333 GBP2023-09-30
Property, Plant & Equipment
628,931 GBP2024-09-30
681,505 GBP2023-09-30
Fixed Assets - Investments
4,851,380 GBP2024-09-30
102,750 GBP2023-09-30
Investment Property
290,000 GBP2024-09-30
290,000 GBP2023-09-30
Fixed Assets
6,944,773 GBP2024-09-30
2,530,588 GBP2023-09-30
Total Inventories
2,568,694 GBP2024-09-30
2,945,111 GBP2023-09-30
Debtors
7,087,579 GBP2024-09-30
5,527,453 GBP2023-09-30
Cash at bank and in hand
615,118 GBP2024-09-30
4,111,271 GBP2023-09-30
Current Assets
10,271,391 GBP2024-09-30
12,583,835 GBP2023-09-30
Creditors
Current
2,994,740 GBP2024-09-30
2,839,588 GBP2023-09-30
Net Current Assets/Liabilities
7,276,651 GBP2024-09-30
9,744,247 GBP2023-09-30
Total Assets Less Current Liabilities
14,221,424 GBP2024-09-30
12,274,835 GBP2023-09-30
Net Assets/Liabilities
14,054,424 GBP2024-09-30
12,094,835 GBP2023-09-30
Equity
Called up share capital
2,000 GBP2024-09-30
2,000 GBP2023-09-30
2,000 GBP2022-09-30
Retained earnings (accumulated losses)
14,052,424 GBP2024-09-30
12,092,835 GBP2023-09-30
11,190,557 GBP2022-09-30
Equity
14,054,424 GBP2024-09-30
12,094,835 GBP2023-09-30
11,192,557 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,870,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-1,870,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,959,589 GBP2023-10-01 ~ 2024-09-30
2,772,278 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,113,417 GBP2023-10-01 ~ 2024-09-30
1,748,846 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
238,879 GBP2023-10-01 ~ 2024-09-30
189,134 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,078 GBP2023-10-01 ~ 2024-09-30
24,916 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,380,374 GBP2023-10-01 ~ 2024-09-30
1,962,896 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
412023-10-01 ~ 2024-09-30
412022-10-01 ~ 2023-09-30
Director Remuneration
795,420 GBP2023-10-01 ~ 2024-09-30
576,044 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
164,507 GBP2023-10-01 ~ 2024-09-30
176,136 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
11,200 GBP2023-10-01 ~ 2024-09-30
10,700 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
776,913 GBP2023-10-01 ~ 2024-09-30
865,173 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
680,876 GBP2023-10-01 ~ 2024-09-30
799,210 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
2,818,710 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,644,248 GBP2024-09-30
1,362,377 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
281,871 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
1,174,462 GBP2024-09-30
1,456,333 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
430,022 GBP2024-09-30
453,226 GBP2023-09-30
Furniture and fittings
206,170 GBP2024-09-30
206,170 GBP2023-09-30
Motor vehicles
1,458,751 GBP2024-09-30
1,384,166 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,094,943 GBP2024-09-30
2,043,562 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-23,204 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-146,574 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-169,778 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
343,750 GBP2024-09-30
344,927 GBP2023-09-30
Furniture and fittings
194,312 GBP2024-09-30
184,244 GBP2023-09-30
Motor vehicles
927,950 GBP2024-09-30
832,886 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,466,012 GBP2024-09-30
1,362,057 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,568 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
10,068 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
132,871 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
164,507 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-22,745 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-37,807 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-60,552 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
86,272 GBP2024-09-30
108,299 GBP2023-09-30
Furniture and fittings
11,858 GBP2024-09-30
21,926 GBP2023-09-30
Motor vehicles
530,801 GBP2024-09-30
551,280 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
4,749,630 GBP2024-09-30
1,000 GBP2023-09-30
Additions to investments
4,748,630 GBP2024-09-30
Investments in Group Undertakings
4,749,630 GBP2024-09-30
1,000 GBP2023-09-30
Investment Property - Fair Value Model
290,000 GBP2023-09-30
Merchandise
2,568,694 GBP2024-09-30
2,945,111 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,489,317 GBP2024-09-30
2,514,085 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
3,237,085 GBP2024-09-30
2,172,367 GBP2023-09-30
Other Debtors
Current
791,804 GBP2024-09-30
606,713 GBP2023-09-30
Prepayments/Accrued Income
Current
60,677 GBP2024-09-30
76,269 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
7,087,579 GBP2024-09-30
Current, Amounts falling due within one year
5,527,453 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,703,402 GBP2024-09-30
1,511,849 GBP2023-09-30
Amounts owed to group undertakings
Current
1,000 GBP2024-09-30
1,000 GBP2023-09-30
Corporation Tax Payable
Current
276,913 GBP2024-09-30
534,827 GBP2023-09-30
Other Taxation & Social Security Payable
Current
353,722 GBP2024-09-30
379,384 GBP2023-09-30
Other Creditors
Current
7,816 GBP2024-09-30
6,613 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
651,887 GBP2024-09-30
405,915 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,000 GBP2024-09-30
Between one and five year
324,583 GBP2024-09-30
95,000 GBP2023-09-30
All periods
419,583 GBP2024-09-30
95,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
167,000 GBP2024-09-30
180,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-09-30