Turnover/Revenue
14,240,230 GBP2021-10-01 ~ 2022-09-30
12,242,232 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-9,558,096 GBP2021-10-01 ~ 2022-09-30
-8,343,341 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
4,682,134 GBP2021-10-01 ~ 2022-09-30
3,898,891 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-3,760,294 GBP2021-10-01 ~ 2022-09-30
-3,315,109 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
921,840 GBP2021-10-01 ~ 2022-09-30
794,879 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
850,134 GBP2021-10-01 ~ 2022-09-30
749,362 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
675,916 GBP2021-10-01 ~ 2022-09-30
589,473 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
3,681,275 GBP2022-09-30
3,393,587 GBP2021-09-30
2,804,114 GBP2020-09-30
Dividends Paid
-388,228 GBP2021-10-01 ~ 2022-09-30
Retained earnings (accumulated losses)
0 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
Goodwill
42,886 GBP2022-09-30
58,020 GBP2021-09-30
Property, Plant & Equipment
328,094 GBP2022-09-30
362,671 GBP2021-09-30
Fixed Assets
370,980 GBP2022-09-30
420,691 GBP2021-09-30
Total Inventories
2,099,133 GBP2022-09-30
2,042,066 GBP2021-09-30
Debtors
5,319,435 GBP2022-09-30
5,037,676 GBP2021-09-30
Cash at bank and in hand
55,275 GBP2022-09-30
242,217 GBP2021-09-30
Current Assets
7,834,569 GBP2022-09-30
7,550,554 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-4,151,363 GBP2022-09-30
-4,029,441 GBP2021-09-30
Net Current Assets/Liabilities
3,683,206 GBP2022-09-30
3,521,113 GBP2021-09-30
Total Assets Less Current Liabilities
4,054,186 GBP2022-09-30
3,941,804 GBP2021-09-30
Net Assets/Liabilities
3,683,275 GBP2022-09-30
3,395,587 GBP2021-09-30
Equity
Called up share capital
2,000 GBP2022-09-30
2,000 GBP2021-09-30
Equity
3,683,275 GBP2022-09-30
3,395,587 GBP2021-09-30
Property, Plant & Equipment - Depreciation Expense
97,399 GBP2021-10-01 ~ 2022-09-30
120,019 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
12,980 GBP2021-10-01 ~ 2022-09-30
11,800 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
912021-10-01 ~ 2022-09-30
852020-10-01 ~ 2021-09-30
Wages/Salaries
2,164,816 GBP2021-10-01 ~ 2022-09-30
1,938,831 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
191,368 GBP2021-10-01 ~ 2022-09-30
162,632 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,302 GBP2021-10-01 ~ 2022-09-30
54,853 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
2,417,486 GBP2021-10-01 ~ 2022-09-30
2,156,316 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
132,758 GBP2021-10-01 ~ 2022-09-30
123,257 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,289 GBP2021-10-01 ~ 2022-09-30
-12,113 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Goodwill
75,680 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
32,794 GBP2022-09-30
17,660 GBP2021-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,134 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
216,391 GBP2021-09-30
Plant and equipment
74,087 GBP2022-09-30
63,736 GBP2021-09-30
Furniture and fittings
275,521 GBP2022-09-30
259,302 GBP2021-09-30
Motor vehicles
576,348 GBP2022-09-30
562,090 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
1,142,347 GBP2022-09-30
1,101,519 GBP2021-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,818 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
0 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-41,568 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals
-43,386 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
125,462 GBP2021-09-30
Plant and equipment
53,696 GBP2022-09-30
53,421 GBP2021-09-30
Furniture and fittings
235,200 GBP2022-09-30
226,531 GBP2021-09-30
Motor vehicles
386,281 GBP2022-09-30
333,434 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
814,253 GBP2022-09-30
738,848 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
13,614 GBP2021-10-01 ~ 2022-09-30
Plant and equipment
1,955 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
8,669 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
73,161 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
97,399 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,680 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
0 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-20,314 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,994 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Plant and equipment
20,391 GBP2022-09-30
10,315 GBP2021-09-30
Furniture and fittings
40,321 GBP2022-09-30
32,771 GBP2021-09-30
Motor vehicles
190,067 GBP2022-09-30
228,656 GBP2021-09-30
Land and buildings, Under hire purchased contracts or finance leases
90,929 GBP2021-09-30
Finished Goods/Goods for Resale
2,099,133 GBP2022-09-30
2,042,066 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
3,093,655 GBP2022-09-30
2,845,880 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
1,177,456 GBP2022-09-30
1,227,326 GBP2021-09-30
Other Debtors
Current
185,929 GBP2022-09-30
338,026 GBP2021-09-30
Prepayments/Accrued Income
Current
862,395 GBP2022-09-30
626,444 GBP2021-09-30
Debtors
Current, Amounts falling due within one year
5,319,435 GBP2022-09-30
5,037,676 GBP2021-09-30
Prepayments/Accrued Income
228,595 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
1,004,163 GBP2022-09-30
790,720 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
21,460 GBP2022-09-30
42,946 GBP2021-09-30
Trade Creditors/Trade Payables
Current
2,149,364 GBP2022-09-30
2,146,535 GBP2021-09-30
Corporation Tax Payable
Current
173,406 GBP2022-09-30
167,156 GBP2021-09-30
Other Taxation & Social Security Payable
Current
189,512 GBP2022-09-30
153,898 GBP2021-09-30
Other Creditors
Current
277,975 GBP2022-09-30
231,132 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
335,483 GBP2022-09-30
497,054 GBP2021-09-30
Creditors
Current
4,151,363 GBP2022-09-30
4,029,441 GBP2021-09-30
Bank Borrowings/Overdrafts
Non-current
283,333 GBP2022-09-30
420,000 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Non-current
13,247 GBP2022-09-30
13,087 GBP2021-09-30
Creditors
Non-current
334,779 GBP2022-09-30
510,897 GBP2021-09-30
Bank Borrowings
1,287,496 GBP2022-09-30
1,210,720 GBP2021-09-30
Total Borrowings
Current
1,004,163 GBP2022-09-30
790,720 GBP2021-09-30
Non-current
283,333 GBP2022-09-30
420,000 GBP2021-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
21,461 GBP2022-09-30
42,946 GBP2021-09-30
Minimum gross finance lease payments owing
34,707 GBP2022-09-30
56,033 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,713 GBP2022-09-30
50,726 GBP2021-09-30
Between two and five year
87,935 GBP2022-09-30
116,876 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
136,648 GBP2022-09-30
167,602 GBP2021-09-30