Turnover/Revenue
20,472,926 GBP2020-09-30 ~ 2021-09-29
19,126,779 GBP2019-09-30 ~ 2020-09-29
Cost of Sales
-19,411,016 GBP2020-09-30 ~ 2021-09-29
-18,135,925 GBP2019-09-30 ~ 2020-09-29
Gross Profit/Loss
1,061,910 GBP2020-09-30 ~ 2021-09-29
990,854 GBP2019-09-30 ~ 2020-09-29
Administrative Expenses
-792,270 GBP2020-09-30 ~ 2021-09-29
-839,531 GBP2019-09-30 ~ 2020-09-29
Operating Profit/Loss
462,617 GBP2020-09-30 ~ 2021-09-29
345,475 GBP2019-09-30 ~ 2020-09-29
Other Interest Receivable/Similar Income (Finance Income)
47 GBP2020-09-30 ~ 2021-09-29
145 GBP2019-09-30 ~ 2020-09-29
Profit/Loss on Ordinary Activities Before Tax
492,132 GBP2020-09-30 ~ 2021-09-29
277,890 GBP2019-09-30 ~ 2020-09-29
Profit/Loss
391,010 GBP2020-09-30 ~ 2021-09-29
207,848 GBP2019-09-30 ~ 2020-09-29
Property, Plant & Equipment
268,777 GBP2021-09-29
320,142 GBP2020-09-29
Fixed Assets - Investments
573,866 GBP2021-09-29
501,512 GBP2020-09-29
Fixed Assets
842,643 GBP2021-09-29
821,654 GBP2020-09-29
Total Inventories
4,120,245 GBP2021-09-29
3,405,012 GBP2020-09-29
Debtors
466,851 GBP2021-09-29
553,291 GBP2020-09-29
Cash at bank and in hand
371,526 GBP2021-09-29
462,719 GBP2020-09-29
Current Assets
4,958,622 GBP2021-09-29
4,421,022 GBP2020-09-29
Net Current Assets/Liabilities
1,443,386 GBP2021-09-29
1,213,546 GBP2020-09-29
Total Assets Less Current Liabilities
2,286,029 GBP2021-09-29
2,035,200 GBP2020-09-29
Net Assets/Liabilities
2,032,838 GBP2021-09-29
1,695,828 GBP2020-09-29
Equity
Called up share capital
14,650 GBP2021-09-29
14,650 GBP2020-09-29
14,650 GBP2019-09-29
Share premium
10,950 GBP2021-09-29
10,950 GBP2020-09-29
10,950 GBP2019-09-29
Retained earnings (accumulated losses)
2,007,238 GBP2021-09-29
1,670,228 GBP2020-09-29
1,516,580 GBP2019-09-29
Equity
2,032,838 GBP2021-09-29
1,695,828 GBP2020-09-29
1,542,180 GBP2019-09-29
Profit/Loss
Retained earnings (accumulated losses)
391,010 GBP2020-09-30 ~ 2021-09-29
207,848 GBP2019-09-30 ~ 2020-09-29
Dividends Paid
Retained earnings (accumulated losses)
-54,200 GBP2019-09-30 ~ 2020-09-29
Dividends Paid
-54,000 GBP2020-09-30 ~ 2021-09-29
Average number of employees in administration and support functions
42020-09-30 ~ 2021-09-29
52019-09-30 ~ 2020-09-29
Average Number of Employees
422020-09-30 ~ 2021-09-29
472019-09-30 ~ 2020-09-29
Wages/Salaries
1,020,497 GBP2020-09-30 ~ 2021-09-29
1,108,338 GBP2019-09-30 ~ 2020-09-29
Social Security Costs
96,141 GBP2020-09-30 ~ 2021-09-29
105,786 GBP2019-09-30 ~ 2020-09-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,078 GBP2020-09-30 ~ 2021-09-29
24,126 GBP2019-09-30 ~ 2020-09-29
Staff Costs/Employee Benefits Expense
1,138,716 GBP2020-09-30 ~ 2021-09-29
1,238,250 GBP2019-09-30 ~ 2020-09-29
Director Remuneration
52,500 GBP2020-09-30 ~ 2021-09-29
113,706 GBP2019-09-30 ~ 2020-09-29
Audit Fees/Expenses
15,000 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
24,499 GBP2020-09-30 ~ 2021-09-29
28,769 GBP2019-09-30 ~ 2020-09-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
341 GBP2020-09-30 ~ 2021-09-29
10,551 GBP2019-09-30 ~ 2020-09-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
329,576 GBP2021-09-29
318,626 GBP2020-09-29
Motor vehicles
216,634 GBP2021-09-29
208,234 GBP2020-09-29
Property, Plant & Equipment - Gross Cost
546,210 GBP2021-09-29
526,860 GBP2020-09-29
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,106 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals
-4,106 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
146,948 GBP2021-09-29
129,478 GBP2020-09-29
Motor vehicles
130,485 GBP2021-09-29
77,240 GBP2020-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
277,433 GBP2021-09-29
206,718 GBP2020-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,437 GBP2020-09-30 ~ 2021-09-29
Motor vehicles
53,245 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,682 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,967 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,967 GBP2020-09-30 ~ 2021-09-29
Property, Plant & Equipment
Plant and equipment
182,628 GBP2021-09-29
189,148 GBP2020-09-29
Motor vehicles
86,149 GBP2021-09-29
130,994 GBP2020-09-29
Amounts invested in assets
Non-current
573,866 GBP2021-09-29
501,512 GBP2020-09-29
Raw materials and consumables
209,237 GBP2021-09-29
167,150 GBP2020-09-29
Value of work in progress
57,804 GBP2021-09-29
48,880 GBP2020-09-29
Finished Goods/Goods for Resale
3,853,204 GBP2021-09-29
3,188,982 GBP2020-09-29
Trade Debtors/Trade Receivables
Current
233,683 GBP2021-09-29
234,363 GBP2020-09-29
Other Debtors
Current
81,936 GBP2021-09-29
69,820 GBP2020-09-29
Prepayments/Accrued Income
Current
151,232 GBP2021-09-29
249,108 GBP2020-09-29
Debtors
Current, Amounts falling due within one year
466,851 GBP2021-09-29
553,291 GBP2020-09-29
Bank Borrowings/Overdrafts
Current
308,632 GBP2021-09-29
350,344 GBP2020-09-29
Finance Lease Liabilities - Total Present Value
Current
39,701 GBP2021-09-29
43,830 GBP2020-09-29
Trade Creditors/Trade Payables
Current
2,903,081 GBP2021-09-29
2,514,376 GBP2020-09-29
Corporation Tax Payable
Current
99,356 GBP2021-09-29
59,108 GBP2020-09-29
Other Taxation & Social Security Payable
Current
33,794 GBP2021-09-29
67,664 GBP2020-09-29
Other Creditors
Current
17,500 GBP2021-09-29
22,500 GBP2020-09-29
Accrued Liabilities/Deferred Income
Current
113,172 GBP2021-09-29
149,654 GBP2020-09-29
Bank Borrowings/Overdrafts
Non-current
183,333 GBP2021-09-29
236,004 GBP2020-09-29
Finance Lease Liabilities - Total Present Value
Non-current
28,762 GBP2021-09-29
62,613 GBP2020-09-29
Bank Borrowings
233,333 GBP2021-09-29
250,000 GBP2020-09-29
Bank Overdrafts
258,632 GBP2021-09-29
336,348 GBP2020-09-29
Total Borrowings
491,965 GBP2021-09-29
586,348 GBP2020-09-29
Current
308,632 GBP2021-09-29
350,344 GBP2020-09-29
Non-current
183,333 GBP2021-09-29
236,004 GBP2020-09-29
Minimum gross finance lease payments owing
Amounts falling due within one year
39,701 GBP2021-09-29
43,830 GBP2020-09-29
Between one and five year
28,762 GBP2021-09-29
62,613 GBP2020-09-29
Minimum gross finance lease payments owing
68,463 GBP2021-09-29
106,443 GBP2020-09-29
Par Value of Share
Class 2 ordinary share
1 GBP2020-09-30 ~ 2021-09-29
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
13,185 shares2021-09-29
13,185 shares2020-09-29
Par Value of Share
Class 3 ordinary share
1 GBP2020-09-30 ~ 2021-09-29
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,465 shares2021-09-29
1,465 shares2020-09-29
Equity
Called up share capital
14,650 GBP2021-09-29
14,650 GBP2020-09-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,000 GBP2021-09-29
170,000 GBP2020-09-29
Between one and five year
286,667 GBP2021-09-29
360,000 GBP2020-09-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
446,667 GBP2021-09-29
530,000 GBP2020-09-29