Cost of Sales
-19,592,814 GBP2024-01-01 ~ 2024-12-31
-24,129,583 GBP2022-10-01 ~ 2023-12-31
Distribution Costs
-3,173,515 GBP2024-01-01 ~ 2024-12-31
-3,634,522 GBP2022-10-01 ~ 2023-12-31
Administrative Expenses
-4,410,092 GBP2024-01-01 ~ 2024-12-31
-5,220,219 GBP2022-10-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,815 GBP2024-01-01 ~ 2024-12-31
53,247 GBP2022-10-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-28,106 GBP2024-01-01 ~ 2024-12-31
2,321,830 GBP2022-10-01 ~ 2023-12-31
Profit/Loss
-26,250 GBP2024-01-01 ~ 2024-12-31
1,788,338 GBP2022-10-01 ~ 2023-12-31
Comprehensive Income/Expense
-26,250 GBP2024-01-01 ~ 2024-12-31
1,788,338 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment
995,373 GBP2024-12-31
879,294 GBP2023-12-31
Debtors
4,712,028 GBP2024-12-31
4,478,432 GBP2023-12-31
Cash at bank and in hand
689,478 GBP2024-12-31
1,322,323 GBP2023-12-31
Current Assets
11,478,529 GBP2024-12-31
11,645,956 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,050,271 GBP2024-12-31
Net Current Assets/Liabilities
1,428,258 GBP2024-12-31
8,119,868 GBP2023-12-31
Total Assets Less Current Liabilities
2,423,631 GBP2024-12-31
8,999,162 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-154,991 GBP2024-12-31
0 GBP2023-12-31
Net Assets/Liabilities
2,105,969 GBP2024-12-31
8,882,917 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-09-30
Share premium
84,966 GBP2024-12-31
84,966 GBP2023-12-31
84,966 GBP2022-09-30
Retained earnings (accumulated losses)
2,020,903 GBP2024-12-31
8,797,851 GBP2023-12-31
8,541,674 GBP2022-09-30
Equity
2,105,969 GBP2024-12-31
8,882,917 GBP2023-12-31
8,626,740 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
-26,250 GBP2024-01-01 ~ 2024-12-31
1,788,338 GBP2022-10-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,750,698 GBP2024-01-01 ~ 2024-12-31
-1,532,161 GBP2022-10-01 ~ 2023-12-31
Dividends Paid
-6,750,698 GBP2024-01-01 ~ 2024-12-31
-1,532,161 GBP2022-10-01 ~ 2023-12-31
Turnover/Revenue
27,136,281 GBP2024-01-01 ~ 2024-12-31
35,132,510 GBP2022-10-01 ~ 2023-12-31
Audit Fees/Expenses
36,750 GBP2024-01-01 ~ 2024-12-31
41,750 GBP2022-10-01 ~ 2023-12-31
Average Number of Employees
1052024-01-01 ~ 2024-12-31
1072022-10-01 ~ 2023-12-31
Wages/Salaries
3,414,689 GBP2024-01-01 ~ 2024-12-31
4,181,513 GBP2022-10-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,647 GBP2024-01-01 ~ 2024-12-31
92,666 GBP2022-10-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,844,624 GBP2024-01-01 ~ 2024-12-31
4,683,186 GBP2022-10-01 ~ 2023-12-31
Director Remuneration
432,280 GBP2024-01-01 ~ 2024-12-31
521,140 GBP2022-10-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
46,426 GBP2024-01-01 ~ 2024-12-31
55,424 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,186,451 GBP2024-12-31
1,151,707 GBP2023-12-31
Furniture and fittings
201,309 GBP2024-12-31
201,309 GBP2023-12-31
Motor vehicles
2,075,122 GBP2024-12-31
1,910,033 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,462,882 GBP2024-12-31
3,263,049 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-248,004 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-248,004 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
987,257 GBP2024-12-31
921,166 GBP2023-12-31
Furniture and fittings
182,853 GBP2024-12-31
176,701 GBP2023-12-31
Motor vehicles
1,297,399 GBP2024-12-31
1,285,888 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,467,509 GBP2024-12-31
2,383,755 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,091 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,152 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
225,812 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
298,055 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-214,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-214,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
199,194 GBP2024-12-31
230,541 GBP2023-12-31
Furniture and fittings
18,456 GBP2024-12-31
24,608 GBP2023-12-31
Motor vehicles
777,723 GBP2024-12-31
624,145 GBP2023-12-31
Finished Goods/Goods for Resale
6,077,023 GBP2024-12-31
5,845,201 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,915,721 GBP2024-12-31
3,978,334 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
107,174 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
31,161 GBP2024-12-31
20,356 GBP2023-12-31
Prepayments/Accrued Income
Current
657,972 GBP2024-12-31
479,742 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,712,028 GBP2024-12-31
Amounts falling due within one year, Current
4,478,432 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
79,148 GBP2024-12-31
0 GBP2023-12-31
Other Remaining Borrowings
Current
5,907,864 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,399,137 GBP2024-12-31
2,669,526 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
127,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
508,750 GBP2024-12-31
441,350 GBP2023-12-31
Other Creditors
Current
24,000 GBP2024-12-31
2,517 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
131,372 GBP2024-12-31
285,695 GBP2023-12-31
Creditors
Current
10,050,271 GBP2024-12-31
3,526,088 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
154,991 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
5,907,864 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
96,123 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
258,886 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
234,139 GBP2024-12-31
-234,139 GBP2024-12-31
0 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
162,671 GBP2024-12-31
118,097 GBP2023-12-31
Deferred Tax Liabilities
162,671 GBP2024-12-31
116,245 GBP2023-12-31
Net Deferred Tax Liability/Asset
162,671 GBP2024-12-31
116,245 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
46,426 GBP2024-01-01 ~ 2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
952,067 GBP2024-12-31
940,467 GBP2023-12-31
Between two and five year
3,758,410 GBP2024-12-31
3,750,274 GBP2023-12-31
More than five year
6,749,167 GBP2024-12-31
7,659,167 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
11,459,644 GBP2024-12-31
12,349,908 GBP2023-12-31
Bank Borrowings
-5,907,864 GBP2024-12-31
0 GBP2023-12-31