Cost of Sales
-24,129,583 GBP2022-10-01 ~ 2023-12-31
-20,069,764 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-3,634,522 GBP2022-10-01 ~ 2023-12-31
-2,815,163 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,220,219 GBP2022-10-01 ~ 2023-12-31
-3,329,317 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
53,247 GBP2022-10-01 ~ 2023-12-31
16,617 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-45,767 GBP2022-10-01 ~ 2023-12-31
45,767 GBP2022-10-01 ~ 2023-12-31
0 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,321,830 GBP2022-10-01 ~ 2023-12-31
7,139,130 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,788,338 GBP2022-10-01 ~ 2023-12-31
5,456,917 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,788,338 GBP2022-10-01 ~ 2023-12-31
6,189,242 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
879,294 GBP2023-12-31
747,449 GBP2022-09-30
Debtors
4,478,432 GBP2023-12-31
5,478,914 GBP2022-09-30
Cash at bank and in hand
1,322,323 GBP2023-12-31
836,883 GBP2022-09-30
Current Assets
11,645,956 GBP2023-12-31
12,755,074 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,526,088 GBP2023-12-31
-4,814,962 GBP2022-09-30
Net Current Assets/Liabilities
8,119,868 GBP2023-12-31
7,940,112 GBP2022-09-30
Total Assets Less Current Liabilities
8,999,162 GBP2023-12-31
8,687,561 GBP2022-09-30
Net Assets/Liabilities
8,882,917 GBP2023-12-31
8,626,740 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-09-30
100 GBP2021-09-30
Share premium
84,966 GBP2023-12-31
84,966 GBP2022-09-30
84,966 GBP2021-09-30
Retained earnings (accumulated losses)
8,797,851 GBP2023-12-31
8,541,674 GBP2022-09-30
21,416,282 GBP2021-09-30
Equity
8,882,917 GBP2023-12-31
8,626,740 GBP2022-09-30
29,051,444 GBP2021-09-30
Revaluation reserve
0 GBP2023-12-31
0 GBP2022-09-30
7,550,096 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,788,338 GBP2022-10-01 ~ 2023-12-31
5,456,917 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,456,917 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,532,161 GBP2022-10-01 ~ 2023-12-31
-26,613,946 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,532,161 GBP2022-10-01 ~ 2023-12-31
-26,613,946 GBP2021-10-01 ~ 2022-09-30
Turnover/Revenue
35,132,510 GBP2022-10-01 ~ 2023-12-31
29,589,876 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
41,750 GBP2022-10-01 ~ 2023-12-31
30,000 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
342022-10-01 ~ 2023-12-31
352021-10-01 ~ 2022-09-30
Average Number of Employees
1072022-10-01 ~ 2023-12-31
1102021-10-01 ~ 2022-09-30
Wages/Salaries
4,181,513 GBP2022-10-01 ~ 2023-12-31
3,193,911 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,666 GBP2022-10-01 ~ 2023-12-31
74,163 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,683,186 GBP2022-10-01 ~ 2023-12-31
3,590,964 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
521,140 GBP2022-10-01 ~ 2023-12-31
359,566 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,424 GBP2022-10-01 ~ 2023-12-31
-151,175 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,151,707 GBP2023-12-31
904,343 GBP2022-09-30
Furniture and fittings
201,309 GBP2023-12-31
192,723 GBP2022-09-30
Motor vehicles
1,910,033 GBP2023-12-31
1,877,745 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,263,049 GBP2023-12-31
2,974,811 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-12-31
Furniture and fittings
0 GBP2022-10-01 ~ 2023-12-31
Motor vehicles
-223,459 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-223,459 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
921,166 GBP2023-12-31
831,175 GBP2022-09-30
Furniture and fittings
176,701 GBP2023-12-31
167,477 GBP2022-09-30
Motor vehicles
1,285,888 GBP2023-12-31
1,228,710 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,383,755 GBP2023-12-31
2,227,362 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
89,991 GBP2022-10-01 ~ 2023-12-31
Furniture and fittings
9,224 GBP2022-10-01 ~ 2023-12-31
Motor vehicles
251,626 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
350,841 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-12-31
Furniture and fittings
0 GBP2022-10-01 ~ 2023-12-31
Motor vehicles
-194,448 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-194,448 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
230,541 GBP2023-12-31
73,168 GBP2022-09-30
Furniture and fittings
24,608 GBP2023-12-31
25,246 GBP2022-09-30
Motor vehicles
624,145 GBP2023-12-31
649,035 GBP2022-09-30
Finished Goods/Goods for Resale
5,845,201 GBP2023-12-31
6,439,277 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,978,334 GBP2023-12-31
5,091,827 GBP2022-09-30
Other Debtors
Current
20,356 GBP2023-12-31
119,673 GBP2022-09-30
Prepayments/Accrued Income
Current
479,742 GBP2023-12-31
267,414 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,478,432 GBP2023-12-31
5,478,914 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,669,526 GBP2023-12-31
2,363,262 GBP2022-09-30
Corporation Tax Payable
Current
127,000 GBP2023-12-31
1,499,825 GBP2022-09-30
Other Taxation & Social Security Payable
Current
441,350 GBP2023-12-31
659,268 GBP2022-09-30
Other Creditors
Current
2,517 GBP2023-12-31
872 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
285,695 GBP2023-12-31
291,735 GBP2022-09-30
Creditors
Current
3,526,088 GBP2023-12-31
4,814,962 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
118,097 GBP2023-12-31
62,212 GBP2022-09-30
Deferred Tax Liabilities
116,245 GBP2023-12-31
60,821 GBP2022-09-30
Net Deferred Tax Liability/Asset
116,245 GBP2023-12-31
60,821 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
55,424 GBP2022-10-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2022-10-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-09-30
Nominal value of allotted share capital
Class 1 ordinary share
100 GBP2022-10-01 ~ 2023-12-31
100 GBP2021-10-01 ~ 2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
940,467 GBP2023-12-31
912,351 GBP2022-09-30
Between two and five year
3,750,274 GBP2023-12-31
3,649,403 GBP2022-09-30
More than five year
7,659,167 GBP2023-12-31
8,797,254 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,349,908 GBP2023-12-31
13,359,008 GBP2022-09-30