Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
4,926,957 GBP2022-10-01 ~ 2023-09-30
4,634,856 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
3,705,928 GBP2022-10-01 ~ 2023-09-30
3,433,506 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,221,029 GBP2022-10-01 ~ 2023-09-30
1,201,350 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,098,485 GBP2022-10-01 ~ 2023-09-30
1,042,813 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
275,428 GBP2022-10-01 ~ 2023-09-30
289,363 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
726 GBP2022-10-01 ~ 2023-09-30
152 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
276,154 GBP2022-10-01 ~ 2023-09-30
289,515 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-6,833 GBP2022-10-01 ~ 2023-09-30
45,668 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
282,987 GBP2022-10-01 ~ 2023-09-30
243,847 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
282,987 GBP2022-10-01 ~ 2023-09-30
243,847 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
208,621 GBP2023-09-30
130,286 GBP2022-09-30
Total Inventories
868,000 GBP2023-09-30
731,055 GBP2022-09-30
Debtors
175,515 GBP2023-09-30
211,955 GBP2022-09-30
Cash at bank and in hand
272,615 GBP2023-09-30
76,603 GBP2022-09-30
Current Assets
1,316,130 GBP2023-09-30
1,019,613 GBP2022-09-30
Creditors
Current
1,083,957 GBP2023-09-30
692,092 GBP2022-09-30
Net Current Assets/Liabilities
232,173 GBP2023-09-30
327,521 GBP2022-09-30
Total Assets Less Current Liabilities
440,794 GBP2023-09-30
457,807 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
50,000 GBP2021-09-30
Retained earnings (accumulated losses)
390,794 GBP2023-09-30
407,807 GBP2022-09-30
443,960 GBP2021-09-30
Equity
440,794 GBP2023-09-30
457,807 GBP2022-09-30
493,960 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2022-10-01 ~ 2023-09-30
-280,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-300,000 GBP2022-10-01 ~ 2023-09-30
-280,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
282,987 GBP2022-10-01 ~ 2023-09-30
243,847 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,303,847 GBP2022-10-01 ~ 2023-09-30
1,209,152 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
125,341 GBP2022-10-01 ~ 2023-09-30
112,710 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,935 GBP2022-10-01 ~ 2023-09-30
52,185 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,488,123 GBP2022-10-01 ~ 2023-09-30
1,374,047 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
412022-10-01 ~ 2023-09-30
402021-10-01 ~ 2022-09-30
Director Remuneration
46,040 GBP2022-10-01 ~ 2023-09-30
40,040 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,048 GBP2022-10-01 ~ 2023-09-30
51,628 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
14,137 GBP2022-10-01 ~ 2023-09-30
9,350 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
57,800 GBP2022-10-01 ~ 2023-09-30
45,668 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
60,776 GBP2022-10-01 ~ 2023-09-30
55,008 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
702,250 GBP2023-09-30
689,072 GBP2022-09-30
Furniture and fittings
153,222 GBP2023-09-30
118,682 GBP2022-09-30
Motor vehicles
147,064 GBP2023-09-30
147,064 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,002,536 GBP2023-09-30
954,818 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-103,222 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-103,222 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
556,724 GBP2023-09-30
605,601 GBP2022-09-30
Furniture and fittings
90,127 GBP2023-09-30
71,867 GBP2022-09-30
Motor vehicles
147,064 GBP2023-09-30
147,064 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
793,915 GBP2023-09-30
824,532 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,788 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
18,260 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,048 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-101,665 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-101,665 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
145,526 GBP2023-09-30
83,471 GBP2022-09-30
Furniture and fittings
63,095 GBP2023-09-30
46,815 GBP2022-09-30
Merchandise
731,000 GBP2023-09-30
617,055 GBP2022-09-30
Raw Materials
97,000 GBP2023-09-30
79,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
117,698 GBP2023-09-30
158,895 GBP2022-09-30
Other Debtors
Current
33,223 GBP2023-09-30
31,500 GBP2022-09-30
Prepayments
Current
24,594 GBP2023-09-30
21,560 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
175,515 GBP2023-09-30
211,955 GBP2022-09-30
Trade Creditors/Trade Payables
Current
223,175 GBP2023-09-30
230,864 GBP2022-09-30
Amounts owed to group undertakings
Current
513,199 GBP2023-09-30
201,559 GBP2022-09-30
Corporation Tax Payable
Current
61,676 GBP2023-09-30
45,674 GBP2022-09-30
Other Taxation & Social Security Payable
Current
33,486 GBP2023-09-30
30,769 GBP2022-09-30
Other Creditors
Current
39,724 GBP2023-09-30
16,241 GBP2022-09-30
Accrued Liabilities
Current
124,540 GBP2023-09-30
96,058 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,500 shares2023-09-30
Class 2 ordinary share
12,500 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
282,987 GBP2022-10-01 ~ 2023-09-30