Average Number of Employees
02022-10-01 ~ 2023-09-30
02021-10-01 ~ 2022-09-30
Turnover/Revenue
76,453,000 GBP2022-10-01 ~ 2023-09-30
73,412,000 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-49,421,000 GBP2022-10-01 ~ 2023-09-30
-59,006,000 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
27,032,000 GBP2022-10-01 ~ 2023-09-30
14,406,000 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-2,254,000 GBP2022-10-01 ~ 2023-09-30
-2,410,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-7,261,000 GBP2022-10-01 ~ 2023-09-30
-7,098,000 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
17,498,000 GBP2022-10-01 ~ 2023-09-30
4,205,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
16,166,000 GBP2022-10-01 ~ 2023-09-30
3,519,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
15,277,000 GBP2022-10-01 ~ 2023-09-30
382,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
55,966,000 GBP2023-09-30
49,505,000 GBP2022-09-30
Total Inventories
10,634,000 GBP2023-09-30
13,990,000 GBP2022-09-30
Debtors
Current
19,089,000 GBP2023-09-30
16,027,000 GBP2022-09-30
Cash at bank and in hand
358,000 GBP2023-09-30
2,708,000 GBP2022-09-30
Current Assets
30,081,000 GBP2023-09-30
32,725,000 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-27,153,000 GBP2023-09-30
-35,767,000 GBP2022-09-30
Net Current Assets/Liabilities
2,928,000 GBP2023-09-30
-3,042,000 GBP2022-09-30
Total Assets Less Current Liabilities
58,894,000 GBP2023-09-30
46,463,000 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-7,424,000 GBP2023-09-30
-10,071,000 GBP2022-09-30
Net Assets/Liabilities
43,167,000 GBP2023-09-30
27,890,000 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
50,000 GBP2021-10-01
Retained earnings (accumulated losses)
43,117,000 GBP2023-09-30
27,840,000 GBP2022-09-30
27,458,000 GBP2021-10-01
Equity
43,167,000 GBP2023-09-30
27,890,000 GBP2022-09-30
27,508,000 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
15,277,000 GBP2022-10-01 ~ 2023-09-30
382,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
25,000 GBP2022-10-01 ~ 2023-09-30
21,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
10,878,000 GBP2022-10-01 ~ 2023-09-30
10,241,000 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
1,083,000 GBP2022-10-01 ~ 2023-09-30
1,032,000 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
12,187,000 GBP2022-10-01 ~ 2023-09-30
11,485,000 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
27,000 GBP2022-10-01 ~ 2023-09-30
24,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
859,000 GBP2022-10-01 ~ 2023-09-30
3,041,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
3,558,000 GBP2022-10-01 ~ 2023-09-30
669,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
85,695,000 GBP2023-09-30
76,278,000 GBP2022-09-30
Motor vehicles
321,000 GBP2023-09-30
119,000 GBP2022-09-30
Furniture and fittings
291,000 GBP2023-09-30
291,000 GBP2022-09-30
Other
16,023,000 GBP2023-09-30
15,371,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
105,430,000 GBP2023-09-30
94,671,000 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-655,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-655,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
42,445,000 GBP2022-09-30
Motor vehicles
112,000 GBP2022-09-30
Furniture and fittings
260,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
45,165,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,611,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
50,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
11,000 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
2,711,000 GBP2022-10-01 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
1,949,000 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
1,949,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-361,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-361,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
46,644,000 GBP2023-09-30
Motor vehicles
162,000 GBP2023-09-30
Furniture and fittings
271,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
49,464,000 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
39,051,000 GBP2023-09-30
33,833,000 GBP2022-09-30
Motor vehicles
159,000 GBP2023-09-30
7,000 GBP2022-09-30
Furniture and fittings
20,000 GBP2023-09-30
31,000 GBP2022-09-30
Other
16,023,000 GBP2023-09-30
15,371,000 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
17,388,000 GBP2023-09-30
19,356,000 GBP2022-09-30
Raw materials and consumables
10,634,000 GBP2023-09-30
13,990,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
11,882,000 GBP2023-09-30
10,943,000 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,425,000 GBP2023-09-30
2,425,000 GBP2022-09-30
Other Debtors
Current
4,267,000 GBP2023-09-30
1,569,000 GBP2022-09-30
Bank Borrowings
Current
7,238,000 GBP2023-09-30
6,230,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,364,000 GBP2023-09-30
13,647,000 GBP2022-09-30
Corporation Tax Payable
Current
324,000 GBP2023-09-30
Taxation/Social Security Payable
Current
1,577,000 GBP2023-09-30
484,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
2,551,000 GBP2023-09-30
2,838,000 GBP2022-09-30
Other Creditors
Current
3,683,000 GBP2023-09-30
5,385,000 GBP2022-09-30
Creditors
Current
27,153,000 GBP2023-09-30
35,767,000 GBP2022-09-30
Bank Borrowings
Non-current
990,000 GBP2023-09-30
1,100,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
6,434,000 GBP2023-09-30
8,971,000 GBP2022-09-30
Creditors
Non-current
7,424,000 GBP2023-09-30
10,071,000 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
7,238,000 GBP2023-09-30
6,230,000 GBP2022-09-30
Non-current, Between one and two years
110,000 GBP2023-09-30
110,000 GBP2022-09-30
Non-current, Between two and five year
880,000 GBP2023-09-30
990,000 GBP2022-09-30
Total Borrowings
8,228,000 GBP2023-09-30
7,330,000 GBP2022-09-30
Minimum gross finance lease payments owing
8,985,000 GBP2023-09-30
11,809,000 GBP2022-09-30
Net Deferred Tax Liability/Asset
-8,303,000 GBP2023-09-30
-7,540,000 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-763,000 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-9,373,000 GBP2023-09-30
-7,594,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2023-09-30
0 shares2022-09-30
Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2023-09-30
50,000 shares2022-09-30
Par Value of Share
Class 2 ordinary share
02022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,000 GBP2023-09-30
21,000 GBP2022-09-30
Between one and five year
56,000 GBP2023-09-30
13,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
110,000 GBP2023-09-30
34,000 GBP2022-09-30