Cost of Sales
-9,982,936 GBP2022-10-01 ~ 2023-09-30
-7,182,952 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-147,134 GBP2022-10-01 ~ 2023-09-30
-34,260 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,398,785 GBP2022-10-01 ~ 2023-09-30
-2,014,695 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-10-01 ~ 2023-09-30
7 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,066,076 GBP2022-10-01 ~ 2023-09-30
984,685 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
827,055 GBP2022-10-01 ~ 2023-09-30
797,406 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
827,055 GBP2022-10-01 ~ 2023-09-30
797,406 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Other
0 GBP2023-09-30
2,900 GBP2022-09-30
Property, Plant & Equipment
748,405 GBP2023-09-30
718,882 GBP2022-09-30
Fixed Assets
748,405 GBP2023-09-30
721,782 GBP2022-09-30
Debtors
4,315,341 GBP2023-09-30
4,092,097 GBP2022-09-30
Cash at bank and in hand
174,073 GBP2023-09-30
25,278 GBP2022-09-30
Current Assets
5,101,807 GBP2023-09-30
4,561,982 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,585,411 GBP2023-09-30
-2,628,121 GBP2022-09-30
Net Current Assets/Liabilities
1,516,396 GBP2023-09-30
1,933,861 GBP2022-09-30
Total Assets Less Current Liabilities
2,264,801 GBP2023-09-30
2,655,643 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-09-30
-427,083 GBP2022-09-30
Net Assets/Liabilities
2,229,143 GBP2023-09-30
2,202,088 GBP2022-09-30
Equity
Called up share capital
4,000 GBP2023-09-30
4,000 GBP2022-09-30
4,000 GBP2021-09-30
Revaluation reserve
427,485 GBP2023-09-30
427,485 GBP2022-09-30
427,485 GBP2021-09-30
Capital redemption reserve
22,200 GBP2023-09-30
22,200 GBP2022-09-30
22,200 GBP2021-09-30
Retained earnings (accumulated losses)
1,775,458 GBP2023-09-30
1,748,403 GBP2022-09-30
2,200,997 GBP2021-09-30
Equity
2,229,143 GBP2023-09-30
2,202,088 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
827,055 GBP2022-10-01 ~ 2023-09-30
797,406 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,250,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-800,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
5,250 GBP2022-10-01 ~ 2023-09-30
5,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
462022-10-01 ~ 2023-09-30
382021-10-01 ~ 2022-09-30
Wages/Salaries
1,420,836 GBP2022-10-01 ~ 2023-09-30
1,217,761 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
175,597 GBP2022-10-01 ~ 2023-09-30
152,358 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,743,428 GBP2022-10-01 ~ 2023-09-30
1,502,098 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
242,049 GBP2022-10-01 ~ 2023-09-30
224,133 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,186 GBP2022-10-01 ~ 2023-09-30
6,443 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
14,500 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
630,000 GBP2023-09-30
630,000 GBP2022-09-30
Plant and equipment
271,162 GBP2023-09-30
252,184 GBP2022-09-30
Furniture and fittings
80,873 GBP2023-09-30
74,132 GBP2022-09-30
Computers
139,816 GBP2023-09-30
110,146 GBP2022-09-30
Motor vehicles
6,646 GBP2023-09-30
3,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,128,497 GBP2023-09-30
1,069,462 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Computers
-609 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-609 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
26,560 GBP2023-09-30
20,260 GBP2022-09-30
Plant and equipment
184,519 GBP2023-09-30
170,866 GBP2022-09-30
Furniture and fittings
62,317 GBP2023-09-30
59,544 GBP2022-09-30
Computers
103,356 GBP2023-09-30
96,910 GBP2022-09-30
Motor vehicles
3,340 GBP2023-09-30
3,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
380,092 GBP2023-09-30
350,580 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,300 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
13,653 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
2,773 GBP2022-10-01 ~ 2023-09-30
Computers
6,477 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
340 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,543 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Computers
-31 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-31 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
603,440 GBP2023-09-30
609,740 GBP2022-09-30
Plant and equipment
86,643 GBP2023-09-30
81,318 GBP2022-09-30
Furniture and fittings
18,556 GBP2023-09-30
14,588 GBP2022-09-30
Computers
36,460 GBP2023-09-30
13,236 GBP2022-09-30
Motor vehicles
3,306 GBP2023-09-30
0 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,422,918 GBP2023-09-30
2,627,459 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2023-09-30
1,126 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
754,914 GBP2023-09-30
1,369,612 GBP2022-09-30
Other Debtors
Current
8,564 GBP2023-09-30
9,037 GBP2022-09-30
Prepayments/Accrued Income
Current
128,945 GBP2023-09-30
84,863 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,315,341 GBP2023-09-30
4,092,097 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
558,219 GBP2023-09-30
287,992 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,415,724 GBP2023-09-30
1,849,507 GBP2022-09-30
Corporation Tax Payable
Current
89,835 GBP2023-09-30
187,858 GBP2022-09-30
Other Taxation & Social Security Payable
Current
185,971 GBP2023-09-30
126,338 GBP2022-09-30
Other Creditors
Current
20,005 GBP2023-09-30
15,256 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
315,657 GBP2023-09-30
161,170 GBP2022-09-30
Creditors
Current
3,585,411 GBP2023-09-30
2,628,121 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-09-30
427,083 GBP2022-09-30
Bank Borrowings
42,083 GBP2023-09-30
668,083 GBP2022-09-30
Total Borrowings
558,219 GBP2023-09-30
715,075 GBP2022-09-30
Current
558,219 GBP2023-09-30
287,992 GBP2022-09-30
Non-current
0 GBP2023-09-30
427,083 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,475 GBP2023-09-30
76,934 GBP2022-09-30
Between two and five year
176,402 GBP2023-09-30
96,373 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
297,877 GBP2023-09-30
173,307 GBP2022-09-30