Average Number of Employees
882022-10-01 ~ 2023-09-30
882021-10-01 ~ 2022-09-30
Turnover/Revenue
15,254,359 GBP2022-10-01 ~ 2023-09-30
14,171,520 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-10,308,429 GBP2022-10-01 ~ 2023-09-30
-9,271,479 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,945,930 GBP2022-10-01 ~ 2023-09-30
4,900,041 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,926,376 GBP2022-10-01 ~ 2023-09-30
-4,754,907 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-906,211 GBP2022-10-01 ~ 2023-09-30
190,134 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
51 GBP2022-10-01 ~ 2023-09-30
2,594 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,841,239 GBP2022-10-01 ~ 2023-09-30
110,400 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-1,944,612 GBP2022-10-01 ~ 2023-09-30
123,289 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-1,029,713 GBP2022-10-01 ~ 2023-09-30
123,289 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
33,051 GBP2023-09-30
42,639 GBP2022-09-30
Property, Plant & Equipment
2,310,423 GBP2023-09-30
1,490,169 GBP2022-09-30
Fixed Assets - Investments
1 GBP2023-09-30
1 GBP2022-09-30
Fixed Assets
2,343,475 GBP2023-09-30
1,532,809 GBP2022-09-30
Total Inventories
1,693,251 GBP2023-09-30
1,636,680 GBP2022-09-30
Debtors
Current
3,022,799 GBP2023-09-30
4,317,495 GBP2022-09-30
Cash at bank and in hand
1,331 GBP2023-09-30
26,035 GBP2022-09-30
Current Assets
4,717,381 GBP2023-09-30
5,980,210 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-6,032,958 GBP2023-09-30
-5,510,835 GBP2022-09-30
Net Current Assets/Liabilities
-1,315,577 GBP2023-09-30
469,375 GBP2022-09-30
Total Assets Less Current Liabilities
1,027,898 GBP2023-09-30
2,002,184 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-700,312 GBP2023-09-30
-748,258 GBP2022-09-30
Net Assets/Liabilities
203,660 GBP2023-09-30
1,233,373 GBP2022-09-30
Equity
Called up share capital
30,000 GBP2023-09-30
30,000 GBP2022-09-30
30,000 GBP2021-10-01
Revaluation reserve
1,072,872 GBP2023-09-30
157,973 GBP2022-09-30
157,973 GBP2021-10-01
Retained earnings (accumulated losses)
-899,212 GBP2023-09-30
1,045,400 GBP2022-09-30
1,179,971 GBP2021-10-01
Equity
203,660 GBP2023-09-30
1,233,373 GBP2022-09-30
1,367,944 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-1,944,612 GBP2022-10-01 ~ 2023-09-30
123,289 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,944,612 GBP2022-10-01 ~ 2023-09-30
123,289 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-257,860 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-257,860 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,909,398 GBP2022-10-01 ~ 2023-09-30
2,818,611 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
291,575 GBP2022-10-01 ~ 2023-09-30
282,748 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,389,566 GBP2022-10-01 ~ 2023-09-30
3,229,848 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
187,978 GBP2022-10-01 ~ 2023-09-30
164,033 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
103,373 GBP2022-10-01 ~ 2023-09-30
17,707 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-349,835 GBP2022-10-01 ~ 2023-09-30
20,976 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
315,788 GBP2023-09-30
315,788 GBP2022-09-30
Computer software
42,192 GBP2023-09-30
42,192 GBP2022-09-30
Goodwill
774,924 GBP2023-09-30
774,924 GBP2022-09-30
Intangible Assets - Gross Cost
1,132,904 GBP2023-09-30
1,132,904 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
315,788 GBP2023-09-30
314,638 GBP2022-09-30
Goodwill
774,924 GBP2023-09-30
774,924 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,099,853 GBP2023-09-30
1,090,265 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
9,588 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
1,150 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
1,885,000 GBP2023-09-30
1,120,402 GBP2022-09-30
Motor vehicles
418,988 GBP2023-09-30
436,628 GBP2022-09-30
Furniture and fittings
702,361 GBP2023-09-30
662,859 GBP2022-09-30
Computers
315,367 GBP2023-09-30
267,213 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,433,696 GBP2023-09-30
2,599,082 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-17,640 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-17,640 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
764,598 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
205,378 GBP2022-09-30
Furniture and fittings
465,605 GBP2022-09-30
Computers
208,610 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,108,913 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
92,362 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
43,126 GBP2022-10-01 ~ 2023-09-30
Computers, Owned/Freehold
34,956 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
180,464 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-15,803 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,803 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
281,937 GBP2023-09-30
Furniture and fittings
508,731 GBP2023-09-30
Computers
243,566 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,123,273 GBP2023-09-30
Property, Plant & Equipment
Buildings
1,885,000 GBP2023-09-30
980,121 GBP2022-09-30
Motor vehicles
137,051 GBP2023-09-30
231,250 GBP2022-09-30
Furniture and fittings
193,630 GBP2023-09-30
197,254 GBP2022-09-30
Computers
71,801 GBP2023-09-30
58,603 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,635,324 GBP2023-09-30
2,972,998 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
427,561 GBP2022-09-30
Other Debtors
Current
16,244 GBP2023-09-30
363,562 GBP2022-09-30
Prepayments/Accrued Income
Current
371,231 GBP2023-09-30
553,374 GBP2022-09-30
Bank Overdrafts
-2,134,742 GBP2023-09-30
-2,039,827 GBP2022-09-30
Cash and Cash Equivalents
-2,133,411 GBP2023-09-30
-2,013,792 GBP2022-09-30
Bank Overdrafts
Current
2,134,742 GBP2023-09-30
2,039,827 GBP2022-09-30
Bank Borrowings
Current
47,732 GBP2023-09-30
46,319 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,449,117 GBP2023-09-30
2,978,181 GBP2022-09-30
Taxation/Social Security Payable
Current
209,861 GBP2023-09-30
310,304 GBP2022-09-30
Other Creditors
Current
146,505 GBP2023-09-30
116,933 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
45,001 GBP2023-09-30
19,271 GBP2022-09-30
Creditors
Current
6,032,958 GBP2023-09-30
5,510,835 GBP2022-09-30
Bank Borrowings
Non-current
700,312 GBP2023-09-30
748,258 GBP2022-09-30
Current, Amounts falling due within one year
47,732 GBP2023-09-30
46,319 GBP2022-09-30
Non-current, Between two and five year
700,312 GBP2023-09-30
748,258 GBP2022-09-30
Total Borrowings
748,044 GBP2023-09-30
794,577 GBP2022-09-30
Net Deferred Tax Liability/Asset
123,926 GBP2023-09-30
20,553 GBP2022-09-30
2,846 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
103,373 GBP2022-10-01 ~ 2023-09-30
17,707 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
81,985 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
128,123 GBP2023-09-30
216,413 GBP2022-09-30
Between one and five year
352,196 GBP2023-09-30
459,442 GBP2022-09-30
More than five year
172,345 GBP2023-09-30
231,570 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
652,664 GBP2023-09-30
907,425 GBP2022-09-30