Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
10,991,079 GBP2022-10-01 ~ 2023-09-30
12,040,413 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
9,395,409 GBP2022-10-01 ~ 2023-09-30
10,490,485 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,595,670 GBP2022-10-01 ~ 2023-09-30
1,549,928 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,427,697 GBP2022-10-01 ~ 2023-09-30
1,310,767 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
185,640 GBP2022-10-01 ~ 2023-09-30
263,463 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
226 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
29,560 GBP2022-10-01 ~ 2023-09-30
30,329 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
156,306 GBP2022-10-01 ~ 2023-09-30
233,134 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-15,091 GBP2022-10-01 ~ 2023-09-30
-22,093 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
171,397 GBP2022-10-01 ~ 2023-09-30
255,227 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
171,397 GBP2022-10-01 ~ 2023-09-30
255,227 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,818,204 GBP2023-09-30
2,018,787 GBP2022-09-30
Total Inventories
548,289 GBP2023-09-30
583,969 GBP2022-09-30
Debtors
1,552,210 GBP2023-09-30
2,701,001 GBP2022-09-30
Cash at bank and in hand
856,953 GBP2023-09-30
608,440 GBP2022-09-30
Current Assets
2,957,452 GBP2023-09-30
3,893,410 GBP2022-09-30
Creditors
Current
1,915,437 GBP2023-09-30
3,015,254 GBP2022-09-30
Net Current Assets/Liabilities
1,042,015 GBP2023-09-30
878,156 GBP2022-09-30
Total Assets Less Current Liabilities
2,860,219 GBP2023-09-30
2,896,943 GBP2022-09-30
Creditors
Non-current
-323,728 GBP2023-09-30
-429,345 GBP2022-09-30
Net Assets/Liabilities
2,162,307 GBP2023-09-30
2,060,910 GBP2022-09-30
Equity
Called up share capital
20,500 GBP2023-09-30
20,500 GBP2022-09-30
20,500 GBP2021-09-30
Retained earnings (accumulated losses)
2,141,807 GBP2023-09-30
2,040,410 GBP2022-09-30
1,850,183 GBP2021-09-30
Equity
2,162,307 GBP2023-09-30
2,060,910 GBP2022-09-30
1,870,683 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2022-10-01 ~ 2023-09-30
-65,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-70,000 GBP2022-10-01 ~ 2023-09-30
-65,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
171,397 GBP2022-10-01 ~ 2023-09-30
255,227 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,577,640 GBP2022-10-01 ~ 2023-09-30
2,452,488 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
235,629 GBP2022-10-01 ~ 2023-09-30
216,001 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,923 GBP2022-10-01 ~ 2023-09-30
158,951 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,935,192 GBP2022-10-01 ~ 2023-09-30
2,827,440 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
702022-10-01 ~ 2023-09-30
692021-10-01 ~ 2022-09-30
Director Remuneration
406,375 GBP2022-10-01 ~ 2023-09-30
354,430 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
149,902 GBP2022-10-01 ~ 2023-09-30
168,508 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
12,500 GBP2022-10-01 ~ 2023-09-30
10,800 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
17,413 GBP2022-10-01 ~ 2023-09-30
-73,078 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
39,077 GBP2022-10-01 ~ 2023-09-30
44,295 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,480,498 GBP2023-09-30
5,367,674 GBP2022-09-30
Furniture and fittings
5,351 GBP2023-09-30
5,351 GBP2022-09-30
Computers
59,858 GBP2023-09-30
58,341 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,545,707 GBP2023-09-30
5,431,366 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,687,912 GBP2023-09-30
3,379,297 GBP2022-09-30
Furniture and fittings
1,621 GBP2023-09-30
689 GBP2022-09-30
Computers
37,970 GBP2023-09-30
32,593 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,727,503 GBP2023-09-30
3,412,579 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
308,615 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
932 GBP2022-10-01 ~ 2023-09-30
Computers
5,377 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
314,924 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
1,792,586 GBP2023-09-30
1,988,377 GBP2022-09-30
Furniture and fittings
3,730 GBP2023-09-30
4,662 GBP2022-09-30
Computers
21,888 GBP2023-09-30
25,748 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,437,334 GBP2023-09-30
1,595,699 GBP2022-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
90,751 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
564,277 GBP2023-09-30
548,494 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
165,022 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
873,057 GBP2023-09-30
1,047,205 GBP2022-09-30
Merchandise
548,289 GBP2023-09-30
583,969 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,395,013 GBP2023-09-30
2,427,020 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
55,032 GBP2023-09-30
67,169 GBP2022-09-30
Other Debtors
Current
3,000 GBP2023-09-30
34,763 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
73,078 GBP2022-09-30
Prepayments
Current
99,165 GBP2023-09-30
98,971 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
1,552,210 GBP2023-09-30
2,701,001 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
17,216 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
210,014 GBP2023-09-30
288,080 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,318,088 GBP2023-09-30
2,245,653 GBP2022-09-30
Corporation Tax Payable
Current
17,413 GBP2023-09-30
Other Taxation & Social Security Payable
Current
71,944 GBP2023-09-30
103,404 GBP2022-09-30
Other Creditors
Current
75,472 GBP2023-09-30
48,784 GBP2022-09-30
Accrued Liabilities
Current
63,726 GBP2023-09-30
75,613 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
323,728 GBP2023-09-30
429,345 GBP2022-09-30
Between one and five year, hire purchase agreements
323,728 GBP2023-09-30
429,345 GBP2022-09-30
hire purchase agreements
533,742 GBP2023-09-30
717,425 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,634 GBP2023-09-30
55,926 GBP2022-09-30
Between one and five year
94,697 GBP2023-09-30
61,878 GBP2022-09-30
All periods
172,331 GBP2023-09-30
117,804 GBP2022-09-30
Bank Borrowings
Secured
17,216 GBP2022-09-30
Total Borrowings
Secured
533,742 GBP2023-09-30
734,641 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
374,184 GBP2023-09-30
406,688 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,500 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
171,397 GBP2022-10-01 ~ 2023-09-30