Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
10,648,541 GBP2022-10-01 ~ 2023-09-30
11,865,269 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
8,600,337 GBP2022-10-01 ~ 2023-09-30
9,989,599 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,048,204 GBP2022-10-01 ~ 2023-09-30
1,875,670 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,641,611 GBP2022-10-01 ~ 2023-09-30
1,489,100 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
406,593 GBP2022-10-01 ~ 2023-09-30
386,570 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
19,373 GBP2022-10-01 ~ 2023-09-30
736 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
455,966 GBP2022-10-01 ~ 2023-09-30
381,306 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
71,058 GBP2022-10-01 ~ 2023-09-30
54,430 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
384,908 GBP2022-10-01 ~ 2023-09-30
326,876 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
250,908 GBP2022-10-01 ~ 2023-09-30
526,626 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
145,132 GBP2023-09-30
92,951 GBP2022-09-30
Total Inventories
582,174 GBP2023-09-30
647,497 GBP2022-09-30
Debtors
1,990,319 GBP2023-09-30
2,111,007 GBP2022-09-30
Cash at bank and in hand
1,106,956 GBP2023-09-30
1,408,670 GBP2022-09-30
Current Assets
3,679,449 GBP2023-09-30
4,167,174 GBP2022-09-30
Creditors
Current
1,775,893 GBP2023-09-30
2,473,572 GBP2022-09-30
Net Current Assets/Liabilities
1,903,556 GBP2023-09-30
1,693,602 GBP2022-09-30
Total Assets Less Current Liabilities
2,048,688 GBP2023-09-30
1,786,553 GBP2022-09-30
Net Assets/Liabilities
2,021,534 GBP2023-09-30
1,770,626 GBP2022-09-30
Equity
Called up share capital
14,680 GBP2023-09-30
14,680 GBP2022-09-30
14,680 GBP2021-09-30
Capital redemption reserve
5,320 GBP2023-09-30
5,320 GBP2022-09-30
5,320 GBP2021-09-30
Retained earnings (accumulated losses)
2,001,534 GBP2023-09-30
1,750,626 GBP2022-09-30
1,344,000 GBP2021-09-30
Equity
2,021,534 GBP2023-09-30
1,770,626 GBP2022-09-30
1,364,000 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
250,908 GBP2022-10-01 ~ 2023-09-30
526,626 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-120,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
3,212,403 GBP2022-10-01 ~ 2023-09-30
3,172,551 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
354,857 GBP2022-10-01 ~ 2023-09-30
362,459 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
169,876 GBP2022-10-01 ~ 2023-09-30
132,634 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,737,136 GBP2022-10-01 ~ 2023-09-30
3,667,644 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
812022-10-01 ~ 2023-09-30
762021-10-01 ~ 2022-09-30
Director Remuneration
267,000 GBP2022-10-01 ~ 2023-09-30
259,027 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,088 GBP2022-10-01 ~ 2023-09-30
38,533 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
20,458 GBP2022-10-01 ~ 2023-09-30
21,975 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
59,831 GBP2022-10-01 ~ 2023-09-30
39,897 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
86,634 GBP2022-10-01 ~ 2023-09-30
72,448 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
92,050 GBP2023-09-30
92,050 GBP2022-09-30
Furniture and fittings
33,332 GBP2023-09-30
40,569 GBP2022-09-30
Motor vehicles
366,310 GBP2023-09-30
301,502 GBP2022-09-30
Computers
68,684 GBP2023-09-30
96,433 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
560,376 GBP2023-09-30
530,554 GBP2022-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-11,342 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-34,367 GBP2022-10-01 ~ 2023-09-30
Computers
-28,843 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-74,552 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
92,014 GBP2023-09-30
92,014 GBP2022-09-30
Furniture and fittings
27,533 GBP2023-09-30
36,719 GBP2022-09-30
Motor vehicles
232,054 GBP2023-09-30
219,666 GBP2022-09-30
Computers
63,643 GBP2023-09-30
89,204 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
415,244 GBP2023-09-30
437,603 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,954 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
30,863 GBP2022-10-01 ~ 2023-09-30
Computers
3,271 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,088 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-11,140 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-18,475 GBP2022-10-01 ~ 2023-09-30
Computers
-28,832 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,447 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
36 GBP2023-09-30
36 GBP2022-09-30
Furniture and fittings
5,799 GBP2023-09-30
3,850 GBP2022-09-30
Motor vehicles
134,256 GBP2023-09-30
81,836 GBP2022-09-30
Computers
5,041 GBP2023-09-30
7,229 GBP2022-09-30
Merchandise
582,174 GBP2023-09-30
647,497 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,825,138 GBP2023-09-30
1,922,904 GBP2022-09-30
Other Debtors
Current
88,238 GBP2023-09-30
121,890 GBP2022-09-30
Prepayments/Accrued Income
Current
76,943 GBP2023-09-30
66,213 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,990,319 GBP2023-09-30
2,111,007 GBP2022-09-30
Trade Creditors/Trade Payables
Current
499,565 GBP2023-09-30
885,468 GBP2022-09-30
Amounts owed to group undertakings
Current
18,057 GBP2023-09-30
138,064 GBP2022-09-30
Corporation Tax Payable
Current
59,831 GBP2023-09-30
39,897 GBP2022-09-30
Other Taxation & Social Security Payable
Current
71,306 GBP2023-09-30
85,206 GBP2022-09-30
Other Creditors
Current
131,230 GBP2023-09-30
130,331 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
193,553 GBP2023-09-30
238,979 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,629 GBP2023-09-30
29,629 GBP2022-09-30
Between one and five year
94,575 GBP2023-09-30
111,703 GBP2022-09-30
More than five year
12,500 GBP2022-09-30
All periods
124,204 GBP2023-09-30
153,832 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,154 GBP2023-09-30
15,927 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,680 shares2023-09-30