Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
15,629,655 GBP2023-10-01 ~ 2024-09-30
18,707,114 GBP2022-07-01 ~ 2023-09-30
Cost of Sales
11,193,335 GBP2023-10-01 ~ 2024-09-30
13,967,859 GBP2022-07-01 ~ 2023-09-30
Gross Profit/Loss
4,436,320 GBP2023-10-01 ~ 2024-09-30
4,739,255 GBP2022-07-01 ~ 2023-09-30
Administrative Expenses
3,674,972 GBP2023-10-01 ~ 2024-09-30
4,186,724 GBP2022-07-01 ~ 2023-09-30
Operating Profit/Loss
761,348 GBP2023-10-01 ~ 2024-09-30
552,531 GBP2022-07-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
79,742 GBP2023-10-01 ~ 2024-09-30
50,660 GBP2022-07-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
841,090 GBP2023-10-01 ~ 2024-09-30
603,191 GBP2022-07-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
210,263 GBP2023-10-01 ~ 2024-09-30
129,111 GBP2022-07-01 ~ 2023-09-30
Profit/Loss
630,827 GBP2023-10-01 ~ 2024-09-30
474,080 GBP2022-07-01 ~ 2023-09-30
Comprehensive Income/Expense
630,827 GBP2023-10-01 ~ 2024-09-30
474,080 GBP2022-07-01 ~ 2023-09-30
Intangible Assets
11,736 GBP2024-09-30
Property, Plant & Equipment
735,620 GBP2024-09-30
637,454 GBP2023-09-30
Fixed Assets
747,356 GBP2024-09-30
637,454 GBP2023-09-30
Total Inventories
919,278 GBP2024-09-30
801,782 GBP2023-09-30
Debtors
2,645,693 GBP2024-09-30
3,446,471 GBP2023-09-30
Cash at bank and in hand
2,996,704 GBP2024-09-30
2,397,854 GBP2023-09-30
Current Assets
6,561,675 GBP2024-09-30
6,646,107 GBP2023-09-30
Creditors
Current
4,694,445 GBP2024-09-30
5,313,372 GBP2023-09-30
Net Current Assets/Liabilities
1,867,230 GBP2024-09-30
1,332,735 GBP2023-09-30
Total Assets Less Current Liabilities
2,614,586 GBP2024-09-30
1,970,189 GBP2023-09-30
Net Assets/Liabilities
2,446,543 GBP2024-09-30
1,815,716 GBP2023-09-30
Equity
Called up share capital
50 GBP2024-09-30
50 GBP2023-09-30
50 GBP2022-06-30
Capital redemption reserve
50 GBP2024-09-30
50 GBP2023-09-30
50 GBP2022-06-30
Retained earnings (accumulated losses)
2,446,443 GBP2024-09-30
1,815,616 GBP2023-09-30
1,841,536 GBP2022-06-30
Equity
2,446,543 GBP2024-09-30
1,815,716 GBP2023-09-30
1,841,636 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-07-01 ~ 2023-09-30
Dividends Paid
-500,000 GBP2022-07-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
630,827 GBP2023-10-01 ~ 2024-09-30
474,080 GBP2022-07-01 ~ 2023-09-30
Wages/Salaries
2,839,301 GBP2023-10-01 ~ 2024-09-30
3,421,993 GBP2022-07-01 ~ 2023-09-30
Social Security Costs
260,437 GBP2023-10-01 ~ 2024-09-30
309,506 GBP2022-07-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,454 GBP2023-10-01 ~ 2024-09-30
17,446 GBP2022-07-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,123,192 GBP2023-10-01 ~ 2024-09-30
3,748,945 GBP2022-07-01 ~ 2023-09-30
Average Number of Employees
1002023-10-01 ~ 2024-09-30
1232022-07-01 ~ 2023-09-30
Director Remuneration
183,087 GBP2023-10-01 ~ 2024-09-30
346,137 GBP2022-07-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
134,335 GBP2023-10-01 ~ 2024-09-30
91,462 GBP2022-07-01 ~ 2023-09-30
Audit Fees/Expenses
24,000 GBP2023-10-01 ~ 2024-09-30
11,250 GBP2022-07-01 ~ 2023-09-30
Current Tax for the Period
196,693 GBP2023-10-01 ~ 2024-09-30
60,644 GBP2022-07-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
210,273 GBP2023-10-01 ~ 2024-09-30
126,881 GBP2022-07-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
12,125 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
106,255 GBP2024-09-30
10,155 GBP2023-09-30
Plant and equipment
1,478,487 GBP2024-09-30
1,352,159 GBP2023-09-30
Motor vehicles
47,500 GBP2024-09-30
47,500 GBP2023-09-30
Computers
138,138 GBP2024-09-30
128,065 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,770,380 GBP2024-09-30
1,537,879 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
909,767 GBP2024-09-30
802,953 GBP2023-09-30
Motor vehicles
15,042 GBP2024-09-30
5,542 GBP2023-09-30
Computers
108,285 GBP2024-09-30
91,930 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,034,760 GBP2024-09-30
900,425 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,666 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
106,814 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
9,500 GBP2023-10-01 ~ 2024-09-30
Computers
16,355 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
134,335 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,666 GBP2024-09-30
Property, Plant & Equipment
Land and buildings
104,589 GBP2024-09-30
10,155 GBP2023-09-30
Plant and equipment
568,720 GBP2024-09-30
549,206 GBP2023-09-30
Motor vehicles
32,458 GBP2024-09-30
41,958 GBP2023-09-30
Computers
29,853 GBP2024-09-30
36,135 GBP2023-09-30
Raw Materials
221,990 GBP2024-09-30
272,974 GBP2023-09-30
Value of work in progress
697,288 GBP2024-09-30
528,808 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,549,073 GBP2024-09-30
1,678,504 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
892,566 GBP2024-09-30
1,399,814 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
54,451 GBP2024-09-30
119,222 GBP2023-09-30
Prepayments/Accrued Income
Current
99,603 GBP2024-09-30
176,481 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,645,693 GBP2024-09-30
Amounts falling due within one year, Current
3,446,471 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,404,411 GBP2024-09-30
1,771,442 GBP2023-09-30
Amounts owed to group undertakings
Current
1,278,034 GBP2024-09-30
1,376,419 GBP2023-09-30
Other Taxation & Social Security Payable
Current
59,739 GBP2024-09-30
57,816 GBP2023-09-30
Other Creditors
Current
14,268 GBP2024-09-30
97,196 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
248,385 GBP2024-09-30
364,594 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,730 GBP2024-09-30
15,320 GBP2023-09-30
Between one and five year
574,449 GBP2024-09-30
61,280 GBP2023-09-30
More than five year
15,320 GBP2023-09-30
All periods
770,179 GBP2024-09-30
91,920 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
168,043 GBP2024-09-30
154,473 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
168,043 GBP2024-09-30
154,473 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
630,827 GBP2023-10-01 ~ 2024-09-30