Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
32,810,687 GBP2023-10-01 ~ 2024-09-30
29,560,286 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-27,404,759 GBP2023-10-01 ~ 2024-09-30
-26,529,852 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,405,928 GBP2023-10-01 ~ 2024-09-30
3,030,434 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,984,423 GBP2023-10-01 ~ 2024-09-30
-1,685,006 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,418,986 GBP2023-10-01 ~ 2024-09-30
1,359,780 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
171,267 GBP2023-10-01 ~ 2024-09-30
46,966 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-549 GBP2023-10-01 ~ 2024-09-30
-875 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,589,704 GBP2023-10-01 ~ 2024-09-30
1,405,871 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,614,653 GBP2023-10-01 ~ 2024-09-30
1,061,429 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,614,653 GBP2023-10-01 ~ 2024-09-30
1,061,429 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
703,117 GBP2024-09-30
437,256 GBP2023-09-30
Investment Property
1,077,532 GBP2024-09-30
1,077,532 GBP2023-09-30
Fixed Assets
1,780,649 GBP2024-09-30
1,514,788 GBP2023-09-30
Total Inventories
270,620 GBP2024-09-30
10,000 GBP2023-09-30
Debtors
6,690,910 GBP2024-09-30
5,987,039 GBP2023-09-30
Cash at bank and in hand
7,771,814 GBP2024-09-30
4,816,634 GBP2023-09-30
Current Assets
14,733,344 GBP2024-09-30
10,813,673 GBP2023-09-30
Creditors
Current
8,927,919 GBP2024-09-30
6,788,101 GBP2023-09-30
Net Current Assets/Liabilities
5,805,425 GBP2024-09-30
4,025,572 GBP2023-09-30
Total Assets Less Current Liabilities
7,586,074 GBP2024-09-30
5,540,360 GBP2023-09-30
Creditors
Non-current
-12,000 GBP2024-09-30
-29,377 GBP2023-09-30
Net Assets/Liabilities
7,463,301 GBP2024-09-30
5,458,648 GBP2023-09-30
Equity
Called up share capital
60,000 GBP2024-09-30
60,000 GBP2023-09-30
60,000 GBP2022-09-30
Share premium
8,500 GBP2024-09-30
8,500 GBP2023-09-30
8,500 GBP2022-09-30
Revaluation reserve
375,364 GBP2024-09-30
377,751 GBP2023-09-30
380,139 GBP2022-09-30
Retained earnings (accumulated losses)
7,019,437 GBP2024-09-30
5,012,397 GBP2023-09-30
4,058,580 GBP2022-09-30
Equity
7,463,301 GBP2024-09-30
5,458,648 GBP2023-09-30
4,507,219 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-610,000 GBP2023-10-01 ~ 2024-09-30
-110,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-610,000 GBP2023-10-01 ~ 2024-09-30
-110,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,617,040 GBP2023-10-01 ~ 2024-09-30
1,063,817 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,267,438 GBP2023-10-01 ~ 2024-09-30
3,061,641 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
478,515 GBP2023-10-01 ~ 2024-09-30
318,485 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
156,283 GBP2023-10-01 ~ 2024-09-30
143,942 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,902,236 GBP2023-10-01 ~ 2024-09-30
3,524,068 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
772023-10-01 ~ 2024-09-30
772022-10-01 ~ 2023-09-30
Director Remuneration
1,115,459 GBP2023-10-01 ~ 2024-09-30
272,004 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,752 GBP2023-10-01 ~ 2024-09-30
64,505 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
17,800 GBP2023-10-01 ~ 2024-09-30
16,500 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
614,861 GBP2023-10-01 ~ 2024-09-30
329,404 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
647,426 GBP2023-10-01 ~ 2024-09-30
309,292 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
315,076 GBP2024-09-30
315,076 GBP2023-09-30
Land and buildings, Short leasehold
20,500 GBP2024-09-30
20,500 GBP2023-09-30
Plant and equipment
317,585 GBP2024-09-30
129,385 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-63,750 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
54,618 GBP2024-09-30
48,317 GBP2023-09-30
Land and buildings, Short leasehold
20,500 GBP2024-09-30
20,500 GBP2023-09-30
Plant and equipment
48,164 GBP2024-09-30
77,393 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,301 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
14,496 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-43,725 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
260,458 GBP2024-09-30
266,759 GBP2023-09-30
Plant and equipment
269,421 GBP2024-09-30
51,992 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
83,689 GBP2024-09-30
78,811 GBP2023-09-30
Motor vehicles
339,606 GBP2024-09-30
256,740 GBP2023-09-30
Computers
194,828 GBP2024-09-30
164,884 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,271,284 GBP2024-09-30
965,396 GBP2023-09-30
Property, Plant & Equipment - Disposals
-63,750 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
75,846 GBP2024-09-30
74,384 GBP2023-09-30
Motor vehicles
216,772 GBP2024-09-30
176,555 GBP2023-09-30
Computers
152,267 GBP2024-09-30
130,991 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
568,167 GBP2024-09-30
528,140 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,462 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
40,217 GBP2023-10-01 ~ 2024-09-30
Computers
21,276 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,752 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,725 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
7,843 GBP2024-09-30
4,427 GBP2023-09-30
Motor vehicles
122,834 GBP2024-09-30
80,185 GBP2023-09-30
Computers
42,561 GBP2024-09-30
33,893 GBP2023-09-30
Investment Property - Fair Value Model
1,077,532 GBP2023-09-30
Merchandise
270,620 GBP2024-09-30
10,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,191,132 GBP2024-09-30
1,493,231 GBP2023-09-30
Other Debtors
Current
101,777 GBP2024-09-30
137,666 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
784,011 GBP2024-09-30
47,595 GBP2023-09-30
Prepayments/Accrued Income
Current
102,242 GBP2024-09-30
75,163 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
6,690,910 GBP2024-09-30
5,987,039 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
17,378 GBP2024-09-30
22,409 GBP2023-09-30
Trade Creditors/Trade Payables
Current
5,757,625 GBP2024-09-30
3,945,501 GBP2023-09-30
Corporation Tax Payable
Current
537,929 GBP2024-09-30
292,861 GBP2023-09-30
Other Taxation & Social Security Payable
Current
334,105 GBP2024-09-30
104,027 GBP2023-09-30
Other Creditors
Current
134,612 GBP2024-09-30
18,089 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,878,926 GBP2024-09-30
1,266,014 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
12,000 GBP2024-09-30
29,377 GBP2023-09-30
Between one and five year, hire purchase agreements
12,000 GBP2024-09-30
29,377 GBP2023-09-30
hire purchase agreements
29,378 GBP2024-09-30
51,786 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
114,227 GBP2024-09-30
61,251 GBP2023-09-30
Between one and five year
103,100 GBP2024-09-30
100,689 GBP2023-09-30
More than five year
148,336 GBP2024-09-30
All periods
365,663 GBP2024-09-30
161,940 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
110,773 GBP2024-09-30
52,335 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
110,773 GBP2024-09-30
52,335 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,614,653 GBP2023-10-01 ~ 2024-09-30