Turnover/Revenue
25,111,508 GBP2021-10-01 ~ 2022-09-30
17,819,706 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-20,489,380 GBP2021-10-01 ~ 2022-09-30
-14,539,767 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
4,622,128 GBP2021-10-01 ~ 2022-09-30
3,279,939 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-3,047,507 GBP2021-10-01 ~ 2022-09-30
-2,450,695 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
1,575,569 GBP2021-10-01 ~ 2022-09-30
1,165,216 GBP2020-10-01 ~ 2021-09-30
Other Interest Receivable/Similar Income (Finance Income)
88 GBP2021-10-01 ~ 2022-09-30
0 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
1,522,974 GBP2021-10-01 ~ 2022-09-30
1,132,043 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
1,239,477 GBP2021-10-01 ~ 2022-09-30
923,655 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
3,830,881 GBP2022-09-30
2,608,404 GBP2021-09-30
1,948,749 GBP2020-09-30
Dividends Paid
-17,000 GBP2021-10-01 ~ 2022-09-30
Retained earnings (accumulated losses)
-264,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
414,063 GBP2022-09-30
451,207 GBP2021-09-30
Fixed Assets - Investments
7,600 GBP2022-09-30
7,600 GBP2021-09-30
Fixed Assets
421,663 GBP2022-09-30
458,807 GBP2021-09-30
Total Inventories
6,225,080 GBP2022-09-30
5,007,141 GBP2021-09-30
Debtors
1,716,832 GBP2022-09-30
1,465,506 GBP2021-09-30
Current assets - Investments
1,550 GBP2022-09-30
1,550 GBP2021-09-30
Cash at bank and in hand
179,241 GBP2022-09-30
6,299 GBP2021-09-30
Current Assets
8,122,703 GBP2022-09-30
6,480,496 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-4,164,666 GBP2022-09-30
-3,608,122 GBP2021-09-30
Net Current Assets/Liabilities
3,958,037 GBP2022-09-30
2,872,374 GBP2021-09-30
Total Assets Less Current Liabilities
4,379,700 GBP2022-09-30
3,331,181 GBP2021-09-30
Creditors
Non-current, Amounts falling due after one year
-288,819 GBP2022-09-30
-459,304 GBP2021-09-30
Net Assets/Liabilities
4,090,881 GBP2022-09-30
2,868,404 GBP2021-09-30
Equity
Called up share capital
260,000 GBP2022-09-30
260,000 GBP2021-09-30
Equity
4,090,881 GBP2022-09-30
2,868,404 GBP2021-09-30
Audit Fees/Expenses
15,500 GBP2021-10-01 ~ 2022-09-30
15,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
22,738 GBP2021-10-01 ~ 2022-09-30
32,858 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
712021-10-01 ~ 2022-09-30
662020-10-01 ~ 2021-09-30
Wages/Salaries
1,920,821 GBP2021-10-01 ~ 2022-09-30
1,612,894 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
188,452 GBP2021-10-01 ~ 2022-09-30
142,071 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,891 GBP2021-10-01 ~ 2022-09-30
152,447 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
2,271,164 GBP2021-10-01 ~ 2022-09-30
1,907,412 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
238,975 GBP2021-10-01 ~ 2022-09-30
254,239 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,134 GBP2021-10-01 ~ 2022-09-30
-646 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
334,842 GBP2022-09-30
334,842 GBP2021-09-30
Improvements to leasehold property
16,277 GBP2022-09-30
16,277 GBP2021-09-30
Furniture and fittings
499,793 GBP2022-09-30
493,691 GBP2021-09-30
Motor vehicles
138,362 GBP2022-09-30
143,361 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
989,274 GBP2022-09-30
988,171 GBP2021-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-251 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-8,499 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals
-8,750 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
19,842 GBP2022-09-30
0 GBP2021-09-30
Improvements to leasehold property
13,135 GBP2022-09-30
12,350 GBP2021-09-30
Furniture and fittings
444,725 GBP2022-09-30
431,195 GBP2021-09-30
Motor vehicles
97,509 GBP2022-09-30
93,419 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
575,211 GBP2022-09-30
536,964 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2021-10-01 ~ 2022-09-30
Improvements to leasehold property
785 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
13,772 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
12,451 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,008 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-242 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-8,361 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,603 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
315,000 GBP2022-09-30
334,842 GBP2021-09-30
Improvements to leasehold property
3,142 GBP2022-09-30
3,927 GBP2021-09-30
Furniture and fittings
55,068 GBP2022-09-30
62,496 GBP2021-09-30
Motor vehicles
40,853 GBP2022-09-30
49,942 GBP2021-09-30
Finished Goods/Goods for Resale
6,225,080 GBP2022-09-30
5,007,141 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
187,970 GBP2022-09-30
68,831 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
1,293,280 GBP2022-09-30
1,260,280 GBP2021-09-30
Other Debtors
Current
136,884 GBP2022-09-30
19,645 GBP2021-09-30
Prepayments/Accrued Income
Current
98,037 GBP2022-09-30
116,750 GBP2021-09-30
Debtors - Deferred Tax Asset
Current
661 GBP2022-09-30
0 GBP2021-09-30
Debtors
Current, Amounts falling due within one year
1,716,832 GBP2022-09-30
1,465,506 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
167,515 GBP2022-09-30
302,440 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
5,006 GBP2022-09-30
11,514 GBP2021-09-30
Trade Creditors/Trade Payables
Current
2,995,929 GBP2022-09-30
2,144,909 GBP2021-09-30
Corporation Tax Payable
Current
287,631 GBP2022-09-30
209,034 GBP2021-09-30
Other Taxation & Social Security Payable
Current
347,221 GBP2022-09-30
561,347 GBP2021-09-30
Other Creditors
Current
13,074 GBP2022-09-30
146,562 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
348,290 GBP2022-09-30
232,316 GBP2021-09-30
Creditors
Current
4,164,666 GBP2022-09-30
3,608,122 GBP2021-09-30
Bank Borrowings/Overdrafts
Non-current
288,819 GBP2022-09-30
454,298 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2022-09-30
5,006 GBP2021-09-30
Creditors
Non-current
288,819 GBP2022-09-30
459,304 GBP2021-09-30
Bank Borrowings
456,334 GBP2022-09-30
619,889 GBP2021-09-30
Bank Overdrafts
0 GBP2022-09-30
136,849 GBP2021-09-30
-136,849 GBP2021-09-30
Total Borrowings
456,334 GBP2022-09-30
756,738 GBP2021-09-30
Current
167,515 GBP2022-09-30
302,440 GBP2021-09-30
Non-current
288,819 GBP2022-09-30
454,298 GBP2021-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
5,006 GBP2022-09-30
11,514 GBP2021-09-30
Minimum gross finance lease payments owing
5,006 GBP2022-09-30
16,520 GBP2021-09-30
Equity
Called up share capital
260,000 GBP2022-09-30
260,000 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,022 GBP2022-09-30
37,272 GBP2021-09-30
Between two and five year
6,155 GBP2022-09-30
32,176 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
32,177 GBP2022-09-30
69,448 GBP2021-09-30