Cost of Sales
-28,404,588 GBP2023-10-01 ~ 2024-09-30
-23,008,408 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,987,888 GBP2023-10-01 ~ 2024-09-30
-2,981,767 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
40,024 GBP2023-10-01 ~ 2024-09-30
11,966 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
959,514 GBP2023-10-01 ~ 2024-09-30
935,038 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
730,455 GBP2023-10-01 ~ 2024-09-30
716,421 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
136,855 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
833,101 GBP2023-10-01 ~ 2024-09-30
716,421 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
485,760 GBP2024-09-30
490,175 GBP2023-09-30
Investment Property
506,000 GBP2024-09-30
250,000 GBP2023-09-30
Fixed Assets - Investments
5,000 GBP2024-09-30
5,000 GBP2023-09-30
Fixed Assets
996,760 GBP2024-09-30
745,175 GBP2023-09-30
Debtors
11,583,467 GBP2024-09-30
8,238,417 GBP2023-09-30
Cash at bank and in hand
2,624,512 GBP2024-09-30
2,250,665 GBP2023-09-30
Current Assets
14,220,119 GBP2024-09-30
10,501,060 GBP2023-09-30
Net Current Assets/Liabilities
2,372,400 GBP2024-09-30
2,358,982 GBP2023-09-30
Total Assets Less Current Liabilities
3,369,160 GBP2024-09-30
3,104,157 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-38,750 GBP2024-09-30
-114,114 GBP2023-09-30
Net Assets/Liabilities
3,190,714 GBP2024-09-30
2,893,433 GBP2023-09-30
Equity
Called up share capital
50,134 GBP2024-09-30
50,134 GBP2023-09-30
50,134 GBP2022-09-30
Share premium
6,267 GBP2024-09-30
6,267 GBP2023-09-30
6,267 GBP2022-09-30
Revaluation reserve
189,393 GBP2024-09-30
86,747 GBP2023-09-30
86,747 GBP2022-09-30
Capital redemption reserve
50,132 GBP2024-09-30
50,132 GBP2023-09-30
50,132 GBP2022-09-30
Retained earnings (accumulated losses)
2,894,788 GBP2024-09-30
2,700,153 GBP2023-09-30
2,421,652 GBP2022-09-30
Equity
3,190,714 GBP2024-09-30
2,893,433 GBP2023-09-30
2,614,932 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
730,455 GBP2023-10-01 ~ 2024-09-30
716,421 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-437,920 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
730,455 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-535,820 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
13,500 GBP2023-10-01 ~ 2024-09-30
11,550 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
842023-10-01 ~ 2024-09-30
832022-10-01 ~ 2023-09-30
Wages/Salaries
5,907,063 GBP2023-10-01 ~ 2024-09-30
4,952,240 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,481 GBP2023-10-01 ~ 2024-09-30
135,060 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
6,667,698 GBP2023-10-01 ~ 2024-09-30
5,563,016 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
1,849,177 GBP2023-10-01 ~ 2024-09-30
1,240,855 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,877 GBP2023-10-01 ~ 2024-09-30
34,467 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
175,895 GBP2023-09-30
Improvements to leasehold property
61,664 GBP2024-09-30
0 GBP2023-09-30
Plant and equipment
395,098 GBP2024-09-30
323,833 GBP2023-09-30
Furniture and fittings
105,658 GBP2024-09-30
61,892 GBP2023-09-30
Motor vehicles
791,561 GBP2024-09-30
711,197 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,353,981 GBP2024-09-30
1,272,817 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-8,757 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-8,757 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
115,105 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
0 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
20,880 GBP2023-09-30
Improvements to leasehold property
6,804 GBP2024-09-30
0 GBP2023-09-30
Plant and equipment
249,729 GBP2024-09-30
222,090 GBP2023-09-30
Furniture and fittings
57,050 GBP2024-09-30
46,422 GBP2023-09-30
Motor vehicles
554,638 GBP2024-09-30
493,250 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
868,221 GBP2024-09-30
782,642 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,804 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
27,639 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
10,628 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
70,145 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,086 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-8,757 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,757 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
0 GBP2024-09-30
Improvements to leasehold property
54,860 GBP2024-09-30
0 GBP2023-09-30
Plant and equipment
145,369 GBP2024-09-30
101,743 GBP2023-09-30
Furniture and fittings
48,608 GBP2024-09-30
15,470 GBP2023-09-30
Motor vehicles
236,923 GBP2024-09-30
217,947 GBP2023-09-30
Land and buildings, Owned/Freehold
155,015 GBP2023-09-30
Investment Property - Fair Value Model
506,000 GBP2024-09-30
250,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
6,504,424 GBP2024-09-30
3,532,085 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
1,917,096 GBP2024-09-30
1,965,912 GBP2023-09-30
Other Debtors
Current
2,280 GBP2024-09-30
5,075 GBP2023-09-30
Prepayments/Accrued Income
Current
148,410 GBP2024-09-30
126,278 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
11,583,467 GBP2024-09-30
8,238,417 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
0 GBP2024-09-30
47,945 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
13,731 GBP2024-09-30
14,672 GBP2023-09-30
Trade Creditors/Trade Payables
Current
6,157,494 GBP2024-09-30
3,626,888 GBP2023-09-30
Amounts owed to group undertakings
Current
5,000 GBP2024-09-30
5,000 GBP2023-09-30
Corporation Tax Payable
Current
220,182 GBP2024-09-30
180,511 GBP2023-09-30
Other Taxation & Social Security Payable
Current
928,709 GBP2024-09-30
929,887 GBP2023-09-30
Other Creditors
Current
56,160 GBP2024-09-30
54,620 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
4,059,214 GBP2024-09-30
2,893,383 GBP2023-09-30
Creditors
Current
11,847,719 GBP2024-09-30
8,142,078 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-09-30
58,811 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
38,750 GBP2024-09-30
55,303 GBP2023-09-30
Creditors
Non-current
38,750 GBP2024-09-30
114,114 GBP2023-09-30
Bank Borrowings
0 GBP2024-09-30
106,756 GBP2023-09-30
Total Borrowings
Current
0 GBP2024-09-30
47,945 GBP2023-09-30
Non-current
0 GBP2024-09-30
58,811 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,134 shares2024-09-30
50,134 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,748 GBP2024-09-30
66,739 GBP2023-09-30
Between two and five year
45,790 GBP2024-09-30
52,336 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
103,538 GBP2024-09-30
119,075 GBP2023-09-30