Average Number of Employees
552023-10-01 ~ 2024-09-30
552022-10-01 ~ 2023-09-30
Turnover/Revenue
12,410,885 GBP2023-10-01 ~ 2024-09-30
13,412,303 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,779,982 GBP2023-10-01 ~ 2024-09-30
-11,408,023 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,630,903 GBP2023-10-01 ~ 2024-09-30
2,004,280 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-96,625 GBP2023-10-01 ~ 2024-09-30
-88,996 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,286,995 GBP2023-10-01 ~ 2024-09-30
-1,364,363 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
247,283 GBP2023-10-01 ~ 2024-09-30
550,921 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
69 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
240,856 GBP2023-10-01 ~ 2024-09-30
542,541 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
173,886 GBP2023-10-01 ~ 2024-09-30
417,525 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
2,661 GBP2024-09-30
3,066 GBP2023-09-30
Property, Plant & Equipment
768,259 GBP2024-09-30
688,515 GBP2023-09-30
Fixed Assets
770,920 GBP2024-09-30
691,581 GBP2023-09-30
Total Inventories
229,715 GBP2024-09-30
350,407 GBP2023-09-30
Debtors
Current
503,227 GBP2024-09-30
524,829 GBP2023-09-30
Cash at bank and in hand
466,469 GBP2024-09-30
575,630 GBP2023-09-30
Current Assets
1,199,411 GBP2024-09-30
1,450,866 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,005,905 GBP2024-09-30
-1,129,534 GBP2023-09-30
Net Current Assets/Liabilities
193,506 GBP2024-09-30
321,332 GBP2023-09-30
Total Assets Less Current Liabilities
964,426 GBP2024-09-30
1,012,913 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-89,439 GBP2023-09-30
Net Assets/Liabilities
700,526 GBP2024-09-30
741,887 GBP2023-09-30
Equity
Called up share capital
2,000 GBP2024-09-30
2,000 GBP2023-09-30
2,000 GBP2022-10-01
Retained earnings (accumulated losses)
698,526 GBP2024-09-30
739,887 GBP2023-09-30
554,980 GBP2022-10-01
Equity
700,526 GBP2024-09-30
741,887 GBP2023-09-30
556,980 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
173,886 GBP2023-10-01 ~ 2024-09-30
417,525 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-215,247 GBP2023-10-01 ~ 2024-09-30
-232,618 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-215,247 GBP2023-10-01 ~ 2024-09-30
-232,618 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
113,469 GBP2023-10-01 ~ 2024-09-30
113,513 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
466,469 GBP2024-09-30
575,630 GBP2023-09-30
868,978 GBP2022-10-01
Audit Fees/Expenses
10,495 GBP2023-10-01 ~ 2024-09-30
9,995 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,519,446 GBP2023-10-01 ~ 2024-09-30
1,390,166 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
131,470 GBP2023-10-01 ~ 2024-09-30
115,530 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,685,380 GBP2023-10-01 ~ 2024-09-30
1,546,219 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
12,000 GBP2023-10-01 ~ 2024-09-30
12,250 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,675 GBP2023-10-01 ~ 2024-09-30
-642 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
60,214 GBP2023-10-01 ~ 2024-09-30
119,353 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
215,247 GBP2023-10-01 ~ 2024-09-30
232,618 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
4,045 GBP2024-09-30
4,045 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
1,423,341 GBP2024-09-30
1,391,416 GBP2023-09-30
Plant and equipment
797,129 GBP2024-09-30
686,570 GBP2023-09-30
Motor vehicles
290,935 GBP2024-09-30
263,706 GBP2023-09-30
Office equipment
266,635 GBP2024-09-30
260,915 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,778,040 GBP2024-09-30
2,602,607 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-23,271 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-23,271 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
580,752 GBP2023-09-30
Motor vehicles
154,856 GBP2023-09-30
Office equipment
207,012 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,914,092 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
96,880 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
16,589 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
16,589 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-17,780 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,780 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
609,582 GBP2024-09-30
Motor vehicles
173,019 GBP2024-09-30
Office equipment
221,071 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,009,781 GBP2024-09-30
Property, Plant & Equipment
Buildings
417,232 GBP2024-09-30
419,944 GBP2023-09-30
Plant and equipment
187,547 GBP2024-09-30
105,818 GBP2023-09-30
Motor vehicles
117,916 GBP2024-09-30
108,850 GBP2023-09-30
Office equipment
45,564 GBP2024-09-30
53,903 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
47,715 GBP2024-09-30
68,210 GBP2023-09-30
Under hire purchased contracts or finance leases
47,715 GBP2024-09-30
68,210 GBP2023-09-30
Raw materials and consumables
70,815 GBP2024-09-30
60,124 GBP2023-09-30
Value of work in progress
47,195 GBP2024-09-30
89,293 GBP2023-09-30
Finished Goods/Goods for Resale
111,705 GBP2024-09-30
200,990 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
287,945 GBP2024-09-30
415,175 GBP2023-09-30
Other Debtors
Current
100,662 GBP2024-09-30
14,961 GBP2023-09-30
Prepayments/Accrued Income
Current
114,620 GBP2024-09-30
94,693 GBP2023-09-30
Bank Borrowings
Current
10,331 GBP2024-09-30
10,077 GBP2023-09-30
Trade Creditors/Trade Payables
Current
682,463 GBP2024-09-30
680,972 GBP2023-09-30
Corporation Tax Payable
Current
52,226 GBP2024-09-30
126,337 GBP2023-09-30
Taxation/Social Security Payable
Current
136,356 GBP2024-09-30
162,540 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
12,169 GBP2024-09-30
21,009 GBP2023-09-30
Other Creditors
Current
43,020 GBP2024-09-30
62,122 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
69,340 GBP2024-09-30
66,477 GBP2023-09-30
Creditors
Current
1,005,905 GBP2024-09-30
1,129,534 GBP2023-09-30
Bank Borrowings
Non-current
7,074 GBP2024-09-30
17,375 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
60,564 GBP2024-09-30
72,064 GBP2023-09-30
Creditors
Non-current
67,638 GBP2024-09-30
89,439 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
10,331 GBP2024-09-30
10,077 GBP2023-09-30
Between two and five year, Non-current
7,043 GBP2023-09-30
Total Borrowings
17,405 GBP2024-09-30
27,452 GBP2023-09-30
Net Deferred Tax Liability/Asset
-136,262 GBP2024-09-30
-121,587 GBP2023-09-30
-122,229 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,675 GBP2023-10-01 ~ 2024-09-30
642 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-136,262 GBP2024-09-30
-121,587 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
666 shares2024-09-30
666 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
666 shares2024-09-30
666 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
668 shares2024-09-30
668 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,000 GBP2024-09-30
14,000 GBP2023-09-30
Between one and five year
56,000 GBP2024-09-30
56,000 GBP2023-09-30
More than five year
101,500 GBP2024-09-30
115,500 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
171,500 GBP2024-09-30
185,500 GBP2023-09-30