Average Number of Employees
302023-10-01 ~ 2024-09-30
292022-10-01 ~ 2023-09-30
Turnover/Revenue
18,522,287 GBP2023-10-01 ~ 2024-09-30
20,277,912 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-15,679,144 GBP2023-10-01 ~ 2024-09-30
-17,347,468 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,843,143 GBP2023-10-01 ~ 2024-09-30
2,930,444 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,511,835 GBP2023-10-01 ~ 2024-09-30
-2,273,140 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
363,297 GBP2023-10-01 ~ 2024-09-30
716,274 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
83,004 GBP2023-10-01 ~ 2024-09-30
4,257 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-6 GBP2023-10-01 ~ 2024-09-30
-73 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
446,295 GBP2023-10-01 ~ 2024-09-30
720,458 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
317,496 GBP2023-10-01 ~ 2024-09-30
562,514 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-47,187 GBP2023-10-01 ~ 2024-09-30
-128,454 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
45,220 GBP2024-09-30
67,829 GBP2023-09-30
Property, Plant & Equipment
74,229 GBP2024-09-30
68,732 GBP2023-09-30
Fixed Assets
119,449 GBP2024-09-30
136,561 GBP2023-09-30
Total Inventories
42,670 GBP2024-09-30
29,004 GBP2023-09-30
Debtors
Current
3,290,888 GBP2024-09-30
2,469,917 GBP2023-09-30
Cash at bank and in hand
2,542,657 GBP2024-09-30
3,602,672 GBP2023-09-30
Current Assets
5,876,215 GBP2024-09-30
6,101,593 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-5,087,414 GBP2024-09-30
-4,994,250 GBP2023-09-30
Net Current Assets/Liabilities
788,801 GBP2024-09-30
1,107,343 GBP2023-09-30
Total Assets Less Current Liabilities
908,250 GBP2024-09-30
1,243,904 GBP2023-09-30
Net Assets/Liabilities
886,349 GBP2024-09-30
1,193,536 GBP2023-09-30
Equity
Called up share capital
50,000 GBP2024-09-30
50,000 GBP2023-09-30
50,000 GBP2022-10-01
Other miscellaneous reserve
-275,396 GBP2024-09-30
49,322 GBP2023-09-30
732,722 GBP2022-10-01
Retained earnings (accumulated losses)
1,121,162 GBP2024-09-30
1,094,748 GBP2023-09-30
528,687 GBP2022-10-01
Equity
886,349 GBP2024-09-30
1,193,536 GBP2023-09-30
1,321,990 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
317,496 GBP2023-10-01 ~ 2024-09-30
562,514 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
286,414 GBP2023-10-01 ~ 2024-09-30
566,061 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-260,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-260,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
32,724 GBP2023-10-01 ~ 2024-09-30
30,224 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
2,542,657 GBP2024-09-30
3,602,672 GBP2023-09-30
3,493,075 GBP2022-10-01
Audit Fees/Expenses
15,897 GBP2023-10-01 ~ 2024-09-30
14,465 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,421,773 GBP2023-10-01 ~ 2024-09-30
1,334,901 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
163,543 GBP2023-10-01 ~ 2024-09-30
153,925 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,672,480 GBP2023-10-01 ~ 2024-09-30
1,583,369 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
149,361 GBP2023-10-01 ~ 2024-09-30
156,254 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,001 GBP2023-10-01 ~ 2024-09-30
89,136 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
111,574 GBP2023-10-01 ~ 2024-09-30
158,501 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
260,000 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Goodwill
113,049 GBP2024-09-30
113,049 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
67,829 GBP2024-09-30
45,220 GBP2023-09-30
Intangible Assets
Goodwill
45,220 GBP2024-09-30
67,829 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
470,182 GBP2024-09-30
431,961 GBP2023-09-30
Furniture and fittings
17,416 GBP2024-09-30
17,416 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
487,598 GBP2024-09-30
449,377 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
367,063 GBP2023-09-30
Furniture and fittings
13,582 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
380,645 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
31,637 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
32,724 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
398,700 GBP2024-09-30
Furniture and fittings
14,669 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
413,369 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
71,482 GBP2024-09-30
64,898 GBP2023-09-30
Furniture and fittings
2,747 GBP2024-09-30
3,834 GBP2023-09-30
Finished Goods/Goods for Resale
42,670 GBP2024-09-30
29,004 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
228,487 GBP2024-09-30
216,455 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
1,037,346 GBP2024-09-30
500,872 GBP2023-09-30
Other Debtors
Current
262,863 GBP2024-09-30
272,926 GBP2023-09-30
Prepayments/Accrued Income
Current
1,762,192 GBP2024-09-30
1,430,342 GBP2023-09-30
Trade Creditors/Trade Payables
Current
433,602 GBP2024-09-30
325,506 GBP2023-09-30
Corporation Tax Payable
Current
124,280 GBP2024-09-30
72,916 GBP2023-09-30
Taxation/Social Security Payable
Current
36,573 GBP2024-09-30
40,363 GBP2023-09-30
Other Creditors
Current
6,694 GBP2024-09-30
12,477 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
277,415 GBP2024-09-30
458,259 GBP2023-09-30
Creditors
Current
5,087,414 GBP2024-09-30
4,994,250 GBP2023-09-30
Net Deferred Tax Liability/Asset
-15,701 GBP2024-09-30
-13,700 GBP2023-09-30
75,436 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,001 GBP2023-10-01 ~ 2024-09-30
-89,136 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-15,701 GBP2024-09-30
-13,700 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
33,339 shares2024-09-30
33,339 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
16,661 shares2024-09-30
16,661 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,728 GBP2024-09-30
119,728 GBP2023-09-30
Between one and five year
22,943 GBP2024-09-30
124,671 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
124,671 GBP2024-09-30
244,399 GBP2023-09-30