Turnover/Revenue
14,245,510 GBP2023-10-01 ~ 2024-09-30
14,386,217 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,398,836 GBP2023-10-01 ~ 2024-09-30
-10,980,482 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,846,674 GBP2023-10-01 ~ 2024-09-30
3,405,735 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-1,501,206 GBP2023-10-01 ~ 2024-09-30
-1,509,759 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,006,942 GBP2023-10-01 ~ 2024-09-30
-1,192,579 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,429,937 GBP2023-10-01 ~ 2024-09-30
762,873 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
119,616 GBP2023-10-01 ~ 2024-09-30
80,860 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,878,883 GBP2023-10-01 ~ 2024-09-30
843,733 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,358,837 GBP2023-10-01 ~ 2024-09-30
655,717 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,358,837 GBP2023-10-01 ~ 2024-09-30
655,717 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
4,370,435 GBP2024-09-30
4,507,517 GBP2023-09-30
Investment Property
640,000 GBP2024-09-30
Fixed Assets
5,010,435 GBP2024-09-30
4,507,517 GBP2023-09-30
Total Inventories
2,403,986 GBP2024-09-30
2,026,819 GBP2023-09-30
Debtors
1,786,730 GBP2024-09-30
1,838,164 GBP2023-09-30
Current assets - Investments
1,333,984 GBP2024-09-30
1,277,199 GBP2023-09-30
Cash at bank and in hand
1,883,553 GBP2024-09-30
1,431,815 GBP2023-09-30
Current Assets
7,408,253 GBP2024-09-30
6,573,997 GBP2023-09-30
Net Current Assets/Liabilities
5,133,801 GBP2024-09-30
4,315,375 GBP2023-09-30
Total Assets Less Current Liabilities
10,144,236 GBP2024-09-30
8,822,892 GBP2023-09-30
Net Assets/Liabilities
9,782,435 GBP2024-09-30
8,565,598 GBP2023-09-30
Equity
Called up share capital
67,000 GBP2024-09-30
67,000 GBP2023-09-30
67,000 GBP2022-09-30
Share premium
37,492 GBP2024-09-30
37,492 GBP2023-09-30
37,492 GBP2022-09-30
Capital redemption reserve
25,000 GBP2024-09-30
25,000 GBP2023-09-30
25,000 GBP2022-09-30
Retained earnings (accumulated losses)
9,329,953 GBP2024-09-30
8,436,106 GBP2023-09-30
9,422,389 GBP2022-09-30
Equity
9,782,435 GBP2024-09-30
8,565,598 GBP2023-09-30
9,551,881 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-142,000 GBP2023-10-01 ~ 2024-09-30
-1,642,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,358,837 GBP2023-10-01 ~ 2024-09-30
655,717 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-142,000 GBP2023-10-01 ~ 2024-09-30
-1,642,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,177,146 GBP2023-10-01 ~ 2024-09-30
4,013,872 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
311,837 GBP2023-10-01 ~ 2024-09-30
300,124 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
317,380 GBP2023-10-01 ~ 2024-09-30
308,319 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,806,363 GBP2023-10-01 ~ 2024-09-30
4,622,315 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1262023-10-01 ~ 2024-09-30
1212022-10-01 ~ 2023-09-30
Director Remuneration
138,458 GBP2023-10-01 ~ 2024-09-30
319,313 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
232,547 GBP2023-10-01 ~ 2024-09-30
200,767 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,900 GBP2023-10-01 ~ 2024-09-30
15,400 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
405,539 GBP2023-10-01 ~ 2024-09-30
154,922 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
469,721 GBP2023-10-01 ~ 2024-09-30
185,621 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
3,200,524 GBP2024-09-30
3,507,978 GBP2023-09-30
Plant and equipment
873,995 GBP2024-09-30
1,011,775 GBP2023-09-30
Furniture and fittings
1,457,414 GBP2024-09-30
1,218,233 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-214,693 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
217,291 GBP2024-09-30
205,668 GBP2023-09-30
Plant and equipment
516,003 GBP2024-09-30
685,438 GBP2023-09-30
Furniture and fittings
1,001,158 GBP2024-09-30
930,914 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,963 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
45,258 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
70,244 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-214,693 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
2,983,233 GBP2024-09-30
3,302,310 GBP2023-09-30
Plant and equipment
357,992 GBP2024-09-30
326,337 GBP2023-09-30
Furniture and fittings
456,256 GBP2024-09-30
287,319 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,474,196 GBP2024-09-30
1,449,990 GBP2023-09-30
Computers
61,408 GBP2024-09-30
69,983 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
7,067,537 GBP2024-09-30
7,257,959 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-65,349 GBP2023-10-01 ~ 2024-09-30
Computers
-11,141 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-291,183 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-317,010 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
909,965 GBP2024-09-30
874,308 GBP2023-09-30
Computers
52,685 GBP2024-09-30
54,114 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,697,102 GBP2024-09-30
2,750,442 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
99,570 GBP2023-10-01 ~ 2024-09-30
Computers
9,712 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
242,747 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-63,913 GBP2023-10-01 ~ 2024-09-30
Computers
-11,141 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-289,747 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles
564,231 GBP2024-09-30
575,682 GBP2023-09-30
Computers
8,723 GBP2024-09-30
15,869 GBP2023-09-30
Investment Property - Fair Value Model
640,000 GBP2024-09-30
Value of work in progress
2,258,055 GBP2024-09-30
1,862,131 GBP2023-09-30
Finished Goods
145,931 GBP2024-09-30
164,688 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,718,750 GBP2024-09-30
1,813,177 GBP2023-09-30
Other Debtors
Current
3,166 GBP2024-09-30
4,682 GBP2023-09-30
Prepayments/Accrued Income
Current
64,814 GBP2024-09-30
20,305 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,786,730 GBP2024-09-30
Current, Amounts falling due within one year
1,838,164 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
9,999 GBP2024-09-30
21,005 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,191,322 GBP2024-09-30
1,332,865 GBP2023-09-30
Corporation Tax Payable
Current
405,539 GBP2024-09-30
154,922 GBP2023-09-30
Other Taxation & Social Security Payable
Current
64,634 GBP2024-09-30
120,625 GBP2023-09-30
Other Creditors
Current
55,280 GBP2024-09-30
65,280 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
380,935 GBP2024-09-30
415,864 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
11,667 GBP2024-09-30
21,667 GBP2023-09-30
Other Creditors
Non-current
7,600 GBP2024-09-30
7,600 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
9,999 GBP2024-09-30
Between one and five year, hire purchase agreements
11,667 GBP2024-09-30
hire purchase agreements
21,666 GBP2024-09-30
42,672 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
221,344 GBP2024-09-30
176,333 GBP2023-09-30
Between one and five year
654,742 GBP2024-09-30
402,384 GBP2023-09-30
More than five year
202,047 GBP2024-09-30
262,500 GBP2023-09-30
All periods
1,078,133 GBP2024-09-30
841,217 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
342,534 GBP2024-09-30
228,027 GBP2023-09-30