Cost of Sales
-10,679,100 GBP2023-10-01 ~ 2024-09-30
-9,982,936 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-120,928 GBP2023-10-01 ~ 2024-09-30
-147,134 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,791,810 GBP2023-10-01 ~ 2024-09-30
-2,398,785 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,069 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,021,281 GBP2023-10-01 ~ 2024-09-30
1,066,076 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
754,341 GBP2023-10-01 ~ 2024-09-30
827,055 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
754,341 GBP2023-10-01 ~ 2024-09-30
827,055 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other than goodwill
47,240 GBP2024-09-30
0 GBP2023-09-30
Property, Plant & Equipment
760,692 GBP2024-09-30
748,405 GBP2023-09-30
Fixed Assets
807,932 GBP2024-09-30
748,405 GBP2023-09-30
Debtors
4,403,794 GBP2024-09-30
4,315,341 GBP2023-09-30
Cash at bank and in hand
154,598 GBP2024-09-30
174,073 GBP2023-09-30
Current Assets
5,131,014 GBP2024-09-30
5,101,807 GBP2023-09-30
Net Current Assets/Liabilities
1,483,805 GBP2024-09-30
1,516,396 GBP2023-09-30
Total Assets Less Current Liabilities
2,291,737 GBP2024-09-30
2,264,801 GBP2023-09-30
Net Assets/Liabilities
2,250,849 GBP2024-09-30
2,229,143 GBP2023-09-30
Equity
Called up share capital
4,000 GBP2024-09-30
4,000 GBP2023-09-30
4,000 GBP2022-09-30
Revaluation reserve
427,485 GBP2024-09-30
427,485 GBP2023-09-30
427,485 GBP2022-09-30
Capital redemption reserve
22,200 GBP2024-09-30
22,200 GBP2023-09-30
22,200 GBP2022-09-30
Retained earnings (accumulated losses)
1,797,164 GBP2024-09-30
1,775,458 GBP2023-09-30
1,748,403 GBP2022-09-30
Equity
2,250,849 GBP2024-09-30
2,229,143 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
754,341 GBP2023-10-01 ~ 2024-09-30
827,055 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-732,635 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
6,200 GBP2023-10-01 ~ 2024-09-30
5,250 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
482023-10-01 ~ 2024-09-30
462022-10-01 ~ 2023-09-30
Wages/Salaries
1,630,858 GBP2023-10-01 ~ 2024-09-30
1,420,836 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,743 GBP2023-10-01 ~ 2024-09-30
175,597 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,994,409 GBP2023-10-01 ~ 2024-09-30
1,743,428 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
295,896 GBP2023-10-01 ~ 2024-09-30
242,049 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,230 GBP2023-10-01 ~ 2024-09-30
9,186 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
49,099 GBP2024-09-30
14,500 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
630,000 GBP2023-09-30
Plant and equipment
220,725 GBP2024-09-30
271,162 GBP2023-09-30
Furniture and fittings
99,895 GBP2024-09-30
80,873 GBP2023-09-30
Computers
147,658 GBP2024-09-30
139,816 GBP2023-09-30
Motor vehicles
6,646 GBP2024-09-30
6,646 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,104,924 GBP2024-09-30
1,128,497 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-100,267 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Computers
-2,162 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
0 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-102,429 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
630,000 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
26,560 GBP2023-09-30
Plant and equipment
129,080 GBP2024-09-30
184,519 GBP2023-09-30
Furniture and fittings
65,632 GBP2024-09-30
62,317 GBP2023-09-30
Computers
112,495 GBP2024-09-30
103,356 GBP2023-09-30
Motor vehicles
4,165 GBP2024-09-30
3,340 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
344,232 GBP2024-09-30
380,092 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,300 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
41,085 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
4,191 GBP2023-10-01 ~ 2024-09-30
Computers
9,047 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
825 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,448 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-100,267 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Computers
-252 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
0 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-100,519 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
597,140 GBP2024-09-30
Plant and equipment
91,645 GBP2024-09-30
86,643 GBP2023-09-30
Furniture and fittings
34,263 GBP2024-09-30
18,556 GBP2023-09-30
Computers
35,163 GBP2024-09-30
36,460 GBP2023-09-30
Motor vehicles
2,481 GBP2024-09-30
3,306 GBP2023-09-30
Land and buildings, Owned/Freehold
603,440 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,038,826 GBP2024-09-30
3,422,918 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
300,000 GBP2024-09-30
754,914 GBP2023-09-30
Other Debtors
Current
0 GBP2024-09-30
8,564 GBP2023-09-30
Prepayments/Accrued Income
Current
64,968 GBP2024-09-30
128,945 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
741,155 GBP2024-09-30
558,219 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,414,610 GBP2024-09-30
2,415,724 GBP2023-09-30
Corporation Tax Payable
Current
113,775 GBP2024-09-30
89,835 GBP2023-09-30
Other Taxation & Social Security Payable
Current
180,530 GBP2024-09-30
185,971 GBP2023-09-30
Other Creditors
Current
17,329 GBP2024-09-30
20,005 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
179,810 GBP2024-09-30
315,657 GBP2023-09-30
Creditors
Current
3,647,209 GBP2024-09-30
3,585,411 GBP2023-09-30
Bank Borrowings
0 GBP2024-09-30
42,083 GBP2023-09-30
Total Borrowings
741,155 GBP2024-09-30
558,219 GBP2023-09-30
Current
741,155 GBP2024-09-30
558,219 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-09-30
4,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,287 GBP2024-09-30
121,475 GBP2023-09-30
Between two and five year
140,305 GBP2024-09-30
176,402 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
241,592 GBP2024-09-30
297,877 GBP2023-09-30