Cost of Sales
-11,565,213 GBP2024-10-01 ~ 2025-09-30
-9,799,902 GBP2023-10-01 ~ 2024-09-30
Distribution Costs
-751,903 GBP2024-10-01 ~ 2025-09-30
-700,139 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-1,868,800 GBP2024-10-01 ~ 2025-09-30
-2,190,126 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
25,233 GBP2024-10-01 ~ 2025-09-30
38,194 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
-198,594 GBP2024-10-01 ~ 2025-09-30
-722,726 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
-168,684 GBP2024-10-01 ~ 2025-09-30
-560,333 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Other
33,566 GBP2025-09-30
34,148 GBP2024-09-30
Property, Plant & Equipment
2,843,946 GBP2025-09-30
2,873,359 GBP2024-09-30
Fixed Assets
2,877,512 GBP2025-09-30
2,907,507 GBP2024-09-30
Debtors
2,154,376 GBP2025-09-30
1,998,341 GBP2024-09-30
Current assets - Investments
100 GBP2025-09-30
100 GBP2024-09-30
Cash at bank and in hand
1,005,667 GBP2025-09-30
1,422,748 GBP2024-09-30
Total Assets Less Current Liabilities
6,073,775 GBP2025-09-30
6,274,145 GBP2024-09-30
Net Assets/Liabilities
5,863,626 GBP2025-09-30
6,032,310 GBP2024-09-30
Equity
Called up share capital
10,000 GBP2025-09-30
10,000 GBP2024-09-30
10,000 GBP2023-09-30
Revaluation reserve
1,807,165 GBP2025-09-30
1,809,777 GBP2024-09-30
1,812,389 GBP2023-09-30
Capital redemption reserve
5,002 GBP2025-09-30
5,002 GBP2024-09-30
5,002 GBP2023-09-30
Retained earnings (accumulated losses)
4,041,459 GBP2025-09-30
4,207,531 GBP2024-09-30
4,765,252 GBP2023-09-30
Equity
5,863,626 GBP2025-09-30
6,032,310 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
-168,684 GBP2024-10-01 ~ 2025-09-30
-560,333 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
18,000 GBP2024-10-01 ~ 2025-09-30
17,100 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
402024-10-01 ~ 2025-09-30
452023-10-01 ~ 2024-09-30
Wages/Salaries
1,460,895 GBP2024-10-01 ~ 2025-09-30
1,661,550 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,109 GBP2024-10-01 ~ 2025-09-30
45,525 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
1,665,561 GBP2024-10-01 ~ 2025-09-30
1,857,125 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
239,464 GBP2024-10-01 ~ 2025-09-30
270,315 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,686 GBP2024-10-01 ~ 2025-09-30
-162,393 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Goodwill
0 GBP2025-09-30
79,998 GBP2024-09-30
Computer software
158,509 GBP2025-09-30
149,874 GBP2024-09-30
Intangible Assets - Gross Cost
158,509 GBP2025-09-30
229,872 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2025-09-30
79,998 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
124,943 GBP2025-09-30
195,724 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Increase From Amortisation Charge for Year
9,217 GBP2024-10-01 ~ 2025-09-30
Intangible Assets
Goodwill
0 GBP2025-09-30
0 GBP2024-09-30
Intangible Assets
33,566 GBP2025-09-30
34,148 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,170,676 GBP2025-09-30
3,166,676 GBP2024-09-30
Plant and equipment
620,513 GBP2025-09-30
594,988 GBP2024-09-30
Motor vehicles
1,168,709 GBP2025-09-30
1,089,592 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
4,959,898 GBP2025-09-30
4,851,256 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,500 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-15,500 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
606,315 GBP2025-09-30
567,376 GBP2024-09-30
Plant and equipment
524,264 GBP2025-09-30
499,356 GBP2024-09-30
Motor vehicles
985,373 GBP2025-09-30
911,165 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,115,952 GBP2025-09-30
1,977,897 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
40,408 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
74,208 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,555 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,500 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,500 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,564,361 GBP2025-09-30
2,599,300 GBP2024-09-30
Plant and equipment
96,249 GBP2025-09-30
95,632 GBP2024-09-30
Motor vehicles
183,336 GBP2025-09-30
178,427 GBP2024-09-30
Finished Goods/Goods for Resale
1,825,466 GBP2025-09-30
1,693,283 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
1,801,941 GBP2025-09-30
1,722,700 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2025-09-30
1,776 GBP2024-09-30
Other Debtors
Current
164,403 GBP2025-09-30
112,156 GBP2024-09-30
Prepayments/Accrued Income
Current
188,032 GBP2025-09-30
161,709 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
43,000 GBP2025-09-30
23,400 GBP2024-09-30
Trade Creditors/Trade Payables
Current
1,455,069 GBP2025-09-30
1,491,751 GBP2024-09-30
Other Taxation & Social Security Payable
Current
123,264 GBP2025-09-30
96,954 GBP2024-09-30
Other Creditors
Current
46,167 GBP2025-09-30
22,850 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
121,846 GBP2025-09-30
112,879 GBP2024-09-30
Creditors
Current
1,789,346 GBP2025-09-30
1,747,834 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
48,750 GBP2025-09-30
48,750 GBP2024-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
43,000 GBP2025-09-30
23,400 GBP2024-09-30
Minimum gross finance lease payments owing
91,750 GBP2025-09-30
72,150 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-09-30
10,000 shares2024-09-30