Average Number of Employees
3702021-10-01 ~ 2022-09-30
2942020-10-01 ~ 2021-09-30
Profit/Loss
270,237 GBP2021-10-01 ~ 2022-09-30
1,749,755 GBP2020-10-01 ~ 2021-09-30
-1,749,755 GBP2020-10-01 ~ 2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
505,496 GBP2022-09-30
208,021 GBP2021-09-30
Turnover/Revenue
97,920,847 GBP2021-10-01 ~ 2022-09-30
53,856,267 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
74,596,711 GBP2021-10-01 ~ 2022-09-30
41,298,856 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
23,324,136 GBP2021-10-01 ~ 2022-09-30
12,557,411 GBP2020-10-01 ~ 2021-09-30
Distribution Costs
5,403,981 GBP2021-10-01 ~ 2022-09-30
3,260,524 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
16,555,987 GBP2021-10-01 ~ 2022-09-30
13,449,787 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
1,364,168 GBP2021-10-01 ~ 2022-09-30
-2,227,830 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
569,519 GBP2021-10-01 ~ 2022-09-30
409,098 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
794,649 GBP2021-10-01 ~ 2022-09-30
-2,636,928 GBP2020-10-01 ~ 2021-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
524,412 GBP2021-10-01 ~ 2022-09-30
-887,173 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
270,237 GBP2021-10-01 ~ 2022-09-30
-1,749,755 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
4,733,545 GBP2022-09-30
4,463,308 GBP2021-09-30
6,213,063 GBP2020-09-30
Intangible Assets
5,270,421 GBP2022-09-30
5,842,300 GBP2021-09-30
Property, Plant & Equipment
5,442,439 GBP2022-09-30
5,758,768 GBP2021-09-30
Fixed Assets - Investments
65,000 GBP2022-09-30
65,000 GBP2021-09-30
Fixed Assets
10,777,860 GBP2022-09-30
11,666,068 GBP2021-09-30
Total Inventories
6,969,766 GBP2022-09-30
5,608,058 GBP2021-09-30
Debtors
23,834,913 GBP2022-09-30
18,322,978 GBP2021-09-30
Cash at bank and in hand
3,882,236 GBP2022-09-30
1,839,984 GBP2021-09-30
Current Assets
34,686,915 GBP2022-09-30
25,771,020 GBP2021-09-30
Creditors
Amounts falling due within one year
26,023,233 GBP2022-09-30
20,245,759 GBP2021-09-30
Net Current Assets/Liabilities
8,663,682 GBP2022-09-30
5,525,261 GBP2021-09-30
Total Assets Less Current Liabilities
19,441,542 GBP2022-09-30
17,191,329 GBP2021-09-30
Creditors
Amounts falling due after one year
14,182,501 GBP2022-09-30
12,500,000 GBP2021-09-30
Net Assets/Liabilities
4,753,545 GBP2022-09-30
4,483,308 GBP2021-09-30
Equity
Called up share capital
20,000 GBP2022-09-30
20,000 GBP2021-09-30
Equity
4,753,545 GBP2022-09-30
4,483,308 GBP2021-09-30
Property, Plant & Equipment - Depreciation Expense
893,926 GBP2021-10-01 ~ 2022-09-30
989,178 GBP2020-10-01 ~ 2021-09-30
Average number of employees in administration and support functions
1112021-10-01 ~ 2022-09-30
972020-10-01 ~ 2021-09-30
Wages/Salaries
7,714,621 GBP2021-10-01 ~ 2022-09-30
6,132,044 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
724,755 GBP2021-10-01 ~ 2022-09-30
512,751 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,102 GBP2021-10-01 ~ 2022-09-30
142,226 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
8,634,478 GBP2021-10-01 ~ 2022-09-30
6,787,021 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
267,930 GBP2021-10-01 ~ 2022-09-30
163,954 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
297,475 GBP2021-10-01 ~ 2022-09-30
-480,191 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
150,984 GBP2021-10-01 ~ 2022-09-30
-501,016 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Net goodwill
9,712,149 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
1,681,190 GBP2022-09-30
Intangible Assets - Gross Cost
11,393,339 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,540,347 GBP2022-09-30
4,109,391 GBP2021-09-30
Patents/Trademarks/Licences/Concessions
1,582,571 GBP2022-09-30
1,441,648 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
6,122,918 GBP2022-09-30
5,551,039 GBP2021-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
430,956 GBP2021-10-01 ~ 2022-09-30
Patents/Trademarks/Licences/Concessions
140,923 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
571,879 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Net goodwill
5,171,802 GBP2022-09-30
5,602,758 GBP2021-09-30
Patents/Trademarks/Licences/Concessions
98,619 GBP2022-09-30
239,542 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,336,948 GBP2021-09-30
Plant and equipment
8,886,298 GBP2022-09-30
8,510,025 GBP2021-09-30
Furniture and fittings
3,039,393 GBP2022-09-30
2,971,450 GBP2021-09-30
Motor vehicles
59,601 GBP2022-09-30
59,601 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
14,455,621 GBP2022-09-30
13,878,024 GBP2021-09-30
Land and buildings, Owned/Freehold
2,470,329 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,423,388 GBP2022-09-30
5,838,040 GBP2021-09-30
Furniture and fittings
1,880,437 GBP2022-09-30
1,726,463 GBP2021-09-30
Motor vehicles
59,601 GBP2022-09-30
59,601 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,013,182 GBP2022-09-30
8,119,256 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
154,604 GBP2021-10-01 ~ 2022-09-30
Plant and equipment
585,348 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
153,974 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
893,926 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
649,756 GBP2022-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,820,573 GBP2022-09-30
Plant and equipment
2,462,910 GBP2022-09-30
2,671,985 GBP2021-09-30
Furniture and fittings
1,158,956 GBP2022-09-30
1,244,987 GBP2021-09-30
Owned/Freehold, Land and buildings
1,841,796 GBP2021-09-30
Amounts invested in assets
Cost valuation, Non-current
158,669 GBP2022-09-30
Other Investments Other Than Loans
Non-current
65,000 GBP2022-09-30
65,000 GBP2021-09-30
Amounts invested in assets
Non-current
65,000 GBP2022-09-30
65,000 GBP2021-09-30
Raw Materials
6,969,766 GBP2022-09-30
5,608,058 GBP2021-09-30
Trade Debtors/Trade Receivables
12,322,447 GBP2022-09-30
9,839,022 GBP2021-09-30
Prepayments/Accrued Income
711,876 GBP2022-09-30
518,019 GBP2021-09-30
Amount of corporation tax that is recoverable
859,255 GBP2022-09-30
1,086,193 GBP2021-09-30
Other Debtors
2,621,277 GBP2022-09-30
1,649,707 GBP2021-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
16,174,997 GBP2022-09-30
14,363,924 GBP2021-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
5,646,003 GBP2022-09-30
5,158,618 GBP2021-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
257,331 GBP2022-09-30
634,474 GBP2021-09-30
Other Creditors
Amounts falling due within one year
3,944,902 GBP2022-09-30
88,743 GBP2021-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
14,182,501 GBP2022-09-30
12,500,000 GBP2021-09-30
Deferred Tax Liabilities
505,496 GBP2022-09-30
208,021 GBP2021-09-30
Par Value of Share
Class 1 ordinary share
1 shares2021-10-01 ~ 2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2022-09-30
20,000 shares2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,521,002 GBP2022-09-30
1,648,766 GBP2021-09-30
Between one and five year
5,245,763 GBP2022-09-30
5,900,907 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,766,765 GBP2022-09-30
7,549,673 GBP2021-09-30