Average Number of Employees
292022-10-01 ~ 2023-09-30
272021-10-01 ~ 2022-09-30
Turnover/Revenue
20,277,912 GBP2022-10-01 ~ 2023-09-30
21,927,916 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-17,347,468 GBP2022-10-01 ~ 2023-09-30
-19,147,514 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,930,444 GBP2022-10-01 ~ 2023-09-30
2,780,402 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,273,140 GBP2022-10-01 ~ 2023-09-30
-1,875,495 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
716,274 GBP2022-10-01 ~ 2023-09-30
951,703 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
4,257 GBP2022-10-01 ~ 2023-09-30
241 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-73 GBP2022-10-01 ~ 2023-09-30
-44 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
720,458 GBP2022-10-01 ~ 2023-09-30
951,900 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
562,514 GBP2022-10-01 ~ 2023-09-30
894,005 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-128,454 GBP2022-10-01 ~ 2023-09-30
1,660,192 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
67,829 GBP2023-09-30
90,439 GBP2022-09-30
Property, Plant & Equipment
68,732 GBP2023-09-30
71,109 GBP2022-09-30
Fixed Assets
136,561 GBP2023-09-30
161,548 GBP2022-09-30
Total Inventories
29,004 GBP2023-09-30
15,131 GBP2022-09-30
Debtors
Current
2,469,917 GBP2023-09-30
3,177,612 GBP2022-09-30
Cash at bank and in hand
3,602,672 GBP2023-09-30
3,493,307 GBP2022-09-30
Current Assets
6,101,593 GBP2023-09-30
6,686,050 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,994,250 GBP2023-09-30
-5,500,890 GBP2022-09-30
Net Current Assets/Liabilities
1,107,343 GBP2023-09-30
1,185,160 GBP2022-09-30
Total Assets Less Current Liabilities
1,243,904 GBP2023-09-30
1,346,708 GBP2022-09-30
Net Assets/Liabilities
1,193,536 GBP2023-09-30
1,321,990 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
50,000 GBP2021-10-01
Other miscellaneous reserve
49,322 GBP2023-09-30
732,722 GBP2022-09-30
-17,803 GBP2021-10-01
Retained earnings (accumulated losses)
1,094,748 GBP2023-09-30
528,687 GBP2022-09-30
-369,002 GBP2021-10-01
Equity
1,193,536 GBP2023-09-30
1,321,990 GBP2022-09-30
-338,202 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
562,514 GBP2022-10-01 ~ 2023-09-30
894,005 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
566,061 GBP2022-10-01 ~ 2023-09-30
897,689 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
30,224 GBP2022-10-01 ~ 2023-09-30
29,375 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
3,602,672 GBP2023-09-30
3,493,075 GBP2022-09-30
3,161,673 GBP2021-10-01
Bank Overdrafts
-232 GBP2022-09-30
Audit Fees/Expenses
14,465 GBP2022-10-01 ~ 2023-09-30
15,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,334,901 GBP2022-10-01 ~ 2023-09-30
1,222,571 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
153,925 GBP2022-10-01 ~ 2023-09-30
151,130 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,583,369 GBP2022-10-01 ~ 2023-09-30
1,417,794 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
156,254 GBP2022-10-01 ~ 2023-09-30
152,264 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
89,136 GBP2022-10-01 ~ 2023-09-30
57,895 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
158,501 GBP2022-10-01 ~ 2023-09-30
180,861 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
113,049 GBP2023-09-30
113,049 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
45,220 GBP2023-09-30
22,610 GBP2022-09-30
Intangible Assets
Goodwill
67,829 GBP2023-09-30
90,439 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
431,961 GBP2023-09-30
408,459 GBP2022-09-30
Furniture and fittings
17,416 GBP2023-09-30
13,071 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
449,377 GBP2023-09-30
421,530 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
337,901 GBP2022-09-30
Furniture and fittings
12,520 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
350,421 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
29,162 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
1,062 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
30,224 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
367,063 GBP2023-09-30
Furniture and fittings
13,582 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
380,645 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
64,898 GBP2023-09-30
70,558 GBP2022-09-30
Furniture and fittings
3,834 GBP2023-09-30
551 GBP2022-09-30
Finished Goods/Goods for Resale
29,004 GBP2023-09-30
15,131 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
216,455 GBP2023-09-30
157,415 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
500,872 GBP2023-09-30
235,758 GBP2022-09-30
Other Debtors
Current
272,926 GBP2023-09-30
505,254 GBP2022-09-30
Prepayments/Accrued Income
Current
1,430,342 GBP2023-09-30
1,471,027 GBP2022-09-30
Debtors - Deferred Tax Asset
Current
75,436 GBP2022-09-30
Bank Overdrafts
Current
232 GBP2022-09-30
Trade Creditors/Trade Payables
Current
325,506 GBP2023-09-30
286,130 GBP2022-09-30
Corporation Tax Payable
Current
72,916 GBP2023-09-30
Taxation/Social Security Payable
Current
40,363 GBP2023-09-30
36,979 GBP2022-09-30
Other Creditors
Current
12,477 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
458,259 GBP2023-09-30
658,225 GBP2022-09-30
Creditors
Current
4,994,250 GBP2023-09-30
5,500,890 GBP2022-09-30
Net Deferred Tax Liability/Asset
-13,700 GBP2023-09-30
75,436 GBP2022-09-30
133,331 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-89,136 GBP2022-10-01 ~ 2023-09-30
-57,895 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-13,700 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
33,339 shares2023-09-30
33,339 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
16,661 shares2023-09-30
16,661 shares2022-09-30
Par Value of Share
Class 2 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
119,728 GBP2023-09-30
119,420 GBP2022-09-30
Between one and five year
124,671 GBP2023-09-30
70,435 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
244,399 GBP2023-09-30
189,855 GBP2022-09-30