(expand)Gross Profit/Loss
3,897,332 GBP2023-10-01 ~ 2024-09-30
3,304,293 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,649,746 GBP2023-10-01 ~ 2024-09-30
-3,767,116 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
247,586 GBP2023-10-01 ~ 2024-09-30
-462,823 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
12,692 GBP2023-10-01 ~ 2024-09-30
3,703 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
174,101 GBP2023-10-01 ~ 2024-09-30
-533,858 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
97,942 GBP2023-10-01 ~ 2024-09-30
-237,930 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,885,289 GBP2024-09-30
3,402,203 GBP2023-09-30
Total Inventories
1,438,437 GBP2024-09-30
1,796,853 GBP2023-09-30
Debtors
Non-current
3,946 GBP2023-09-30
Current
1,663,382 GBP2024-09-30
1,171,585 GBP2023-09-30
Cash at bank and in hand
797,441 GBP2024-09-30
771,689 GBP2023-09-30
Current Assets
3,899,260 GBP2024-09-30
3,744,073 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,777,312 GBP2024-09-30
Net Current Assets/Liabilities
121,948 GBP2024-09-30
1,058,773 GBP2023-09-30
Total Assets Less Current Liabilities
3,007,237 GBP2024-09-30
4,460,976 GBP2023-09-30
Net Assets/Liabilities
2,201,190 GBP2024-09-30
2,327,135 GBP2023-09-30
Equity
Called up share capital
57,000 GBP2024-09-30
57,000 GBP2023-09-30
57,000 GBP2022-10-01
Capital redemption reserve
43,000 GBP2024-09-30
43,000 GBP2023-09-30
43,000 GBP2022-10-01
Retained earnings (accumulated losses)
2,101,190 GBP2024-09-30
2,227,135 GBP2023-09-30
2,725,065 GBP2022-10-01
Equity
2,201,190 GBP2024-09-30
2,327,135 GBP2023-09-30
2,825,065 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
97,942 GBP2023-10-01 ~ 2024-09-30
-237,930 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
97,942 GBP2023-10-01 ~ 2024-09-30
-237,930 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
97,942 GBP2023-10-01 ~ 2024-09-30
-237,930 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-223,887 GBP2023-10-01 ~ 2024-09-30
-260,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-223,887 GBP2023-10-01 ~ 2024-09-30
-260,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-223,887 GBP2023-10-01 ~ 2024-09-30
-260,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-223,887 GBP2023-10-01 ~ 2024-09-30
-260,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
481,647 GBP2023-10-01 ~ 2024-09-30
521,081 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
797,441 GBP2024-09-30
771,480 GBP2023-09-30
74,241 GBP2022-10-01
Bank Overdrafts
-209 GBP2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-10-01 ~ 2024-09-30
Motor vehicles
252023-10-01 ~ 2024-09-30
Furniture and fittings
102023-10-01 ~ 2024-09-30
Computers
202023-10-01 ~ 2024-09-30
Audit Fees/Expenses
13,640 GBP2023-10-01 ~ 2024-09-30
13,200 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
451,415 GBP2023-10-01 ~ 2024-09-30
457,111 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,159 GBP2023-10-01 ~ 2024-09-30
-295,928 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
43,525 GBP2023-10-01 ~ 2024-09-30
-133,464 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
2,242,881 GBP2024-09-30
2,242,881 GBP2023-09-30
Plant and equipment
2,413,782 GBP2024-09-30
2,413,782 GBP2023-09-30
Motor vehicles
184,620 GBP2024-09-30
184,620 GBP2023-09-30
Furniture and fittings
605,370 GBP2024-09-30
605,370 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,584,227 GBP2023-09-30
Motor vehicles
70,049 GBP2023-09-30
Furniture and fittings
537,043 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
27,913 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings, Owned/Freehold
15,003 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,694,315 GBP2024-09-30
Motor vehicles
97,962 GBP2024-09-30
Furniture and fittings
552,046 GBP2024-09-30
Property, Plant & Equipment
Buildings
1,433,566 GBP2024-09-30
1,472,420 GBP2023-09-30
Plant and equipment
719,467 GBP2024-09-30
829,555 GBP2023-09-30
Motor vehicles
86,658 GBP2024-09-30
114,571 GBP2023-09-30
Furniture and fittings
53,324 GBP2024-09-30
68,327 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Computers
857,096 GBP2024-09-30
855,702 GBP2023-09-30
Other
1,712,240 GBP2024-09-30
2,350,498 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
8,171,517 GBP2024-09-30
8,808,381 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Other
-898,716 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-898,716 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
696,675 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,406,178 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
481,647 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-601,597 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-601,597 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
742,934 GBP2024-09-30
Other
1,234,128 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,286,228 GBP2024-09-30
Property, Plant & Equipment
Computers
114,162 GBP2024-09-30
159,027 GBP2023-09-30
Other
478,112 GBP2024-09-30
758,303 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
184,450 GBP2024-09-30
264,333 GBP2023-09-30
Under hire purchased contracts or finance leases, Motor vehicles
84,366 GBP2024-09-30
92,035 GBP2023-09-30
Under hire purchased contracts or finance leases
268,816 GBP2024-09-30
362,042 GBP2023-09-30
Raw materials and consumables
985,255 GBP2024-09-30
1,203,570 GBP2023-09-30
Value of work in progress
453,182 GBP2024-09-30
593,283 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,299,879 GBP2024-09-30
826,606 GBP2023-09-30
Other Debtors
Current
149,993 GBP2024-09-30
157,458 GBP2023-09-30
Prepayments/Accrued Income
Current
213,510 GBP2024-09-30
187,521 GBP2023-09-30
Bank Overdrafts
Current
209 GBP2023-09-30
Bank Borrowings
Current
1,284,528 GBP2024-09-30
271,820 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,168,345 GBP2024-09-30
1,130,322 GBP2023-09-30
Taxation/Social Security Payable
Current
228,012 GBP2024-09-30
433,545 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
104,461 GBP2024-09-30
106,565 GBP2023-09-30
Other Creditors
Current
551,301 GBP2024-09-30
406,504 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
440,665 GBP2024-09-30
336,335 GBP2023-09-30
Creditors
Current
3,777,312 GBP2024-09-30
2,685,300 GBP2023-09-30
Bank Borrowings
Non-current
315,366 GBP2024-09-30
1,607,524 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
216,526 GBP2024-09-30
328,321 GBP2023-09-30
Creditors
Non-current
531,892 GBP2024-09-30
1,935,845 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
1,284,528 GBP2024-09-30
Non-current, Between two and five year
410,037 GBP2023-09-30
Total Borrowings
1,599,894 GBP2024-09-30
1,879,344 GBP2023-09-30
Minimum gross finance lease payments owing
320,987 GBP2024-09-30
434,885 GBP2023-09-30
Net Deferred Tax Liability/Asset
-274,155 GBP2024-09-30
-197,996 GBP2023-09-30
-493,924 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-76,159 GBP2023-10-01 ~ 2024-09-30
295,928 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-451,308 GBP2024-09-30
-551,489 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
57,000 shares2024-09-30
57,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,103 GBP2024-09-30
158,762 GBP2023-09-30
Between one and five year
62,313 GBP2024-09-30
136,975 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
175,416 GBP2024-09-30
295,737 GBP2023-09-30