Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
21,654,727 GBP2023-10-01 ~ 2024-09-30
40,603,289 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
15,565,222 GBP2023-10-01 ~ 2024-09-30
27,949,423 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
6,089,505 GBP2023-10-01 ~ 2024-09-30
12,653,866 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
90,158 GBP2023-10-01 ~ 2024-09-30
176,168 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
4,819,446 GBP2023-10-01 ~ 2024-09-30
6,048,948 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,216,232 GBP2023-10-01 ~ 2024-09-30
6,483,135 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
340,530 GBP2023-10-01 ~ 2024-09-30
60,080 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-19,650 GBP2023-10-01 ~ 2024-09-30
200 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,576,412 GBP2023-10-01 ~ 2024-09-30
6,543,015 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
359,598 GBP2023-10-01 ~ 2024-09-30
705,451 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,216,814 GBP2023-10-01 ~ 2024-09-30
5,837,564 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,216,814 GBP2023-10-01 ~ 2024-09-30
5,837,564 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,479,298 GBP2024-09-30
1,733,548 GBP2023-09-30
Total Inventories
4,794,760 GBP2024-09-30
5,744,823 GBP2023-09-30
Debtors
11,897,629 GBP2024-09-30
18,345,219 GBP2023-09-30
Cash at bank and in hand
12,309,388 GBP2024-09-30
9,302,199 GBP2023-09-30
Current Assets
29,001,777 GBP2024-09-30
33,392,241 GBP2023-09-30
Creditors
Current
3,507,587 GBP2024-09-30
7,347,166 GBP2023-09-30
Net Current Assets/Liabilities
25,494,190 GBP2024-09-30
26,045,075 GBP2023-09-30
Total Assets Less Current Liabilities
26,973,488 GBP2024-09-30
27,778,623 GBP2023-09-30
Net Assets/Liabilities
26,734,148 GBP2024-09-30
27,471,810 GBP2023-09-30
Equity
Called up share capital
325,746 GBP2024-09-30
325,746 GBP2023-09-30
325,746 GBP2022-09-30
Capital redemption reserve
20,000 GBP2024-09-30
20,000 GBP2023-09-30
20,000 GBP2022-09-30
Retained earnings (accumulated losses)
26,388,402 GBP2024-09-30
27,126,064 GBP2023-09-30
22,168,014 GBP2022-09-30
Equity
26,734,148 GBP2024-09-30
27,471,810 GBP2023-09-30
22,513,760 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,954,476 GBP2023-10-01 ~ 2024-09-30
-879,514 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-1,954,476 GBP2023-10-01 ~ 2024-09-30
-879,514 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,216,814 GBP2023-10-01 ~ 2024-09-30
5,837,564 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,969,713 GBP2023-10-01 ~ 2024-09-30
6,877,187 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
406,484 GBP2023-10-01 ~ 2024-09-30
553,241 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,989 GBP2023-10-01 ~ 2024-09-30
157,002 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,486,186 GBP2023-10-01 ~ 2024-09-30
7,587,430 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1612023-10-01 ~ 2024-09-30
2342022-10-01 ~ 2023-09-30
Director Remuneration
161,199 GBP2023-10-01 ~ 2024-09-30
273,988 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
380,894 GBP2023-10-01 ~ 2024-09-30
335,786 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
20,800 GBP2023-10-01 ~ 2024-09-30
19,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
461,350 GBP2023-10-01 ~ 2024-09-30
1,351,024 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
394,103 GBP2023-10-01 ~ 2024-09-30
1,439,463 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
135,539 GBP2024-09-30
135,539 GBP2023-09-30
Plant and equipment
3,005,945 GBP2024-09-30
3,095,823 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-138,342 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
759,013 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
129,216 GBP2024-09-30
128,100 GBP2023-09-30
Plant and equipment
1,984,168 GBP2024-09-30
1,867,817 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,116 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
248,905 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-132,554 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
511,458 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Short leasehold
247,555 GBP2024-09-30
Improvements to leasehold property
6,323 GBP2024-09-30
7,439 GBP2023-09-30
Plant and equipment
1,021,777 GBP2024-09-30
1,228,006 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
52,443 GBP2024-09-30
52,443 GBP2023-09-30
Motor vehicles
432,844 GBP2024-09-30
483,910 GBP2023-09-30
Computers
81,430 GBP2024-09-30
152,889 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,467,214 GBP2024-09-30
4,679,617 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-145,184 GBP2023-10-01 ~ 2024-09-30
Computers
-72,565 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-356,091 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
44,709 GBP2024-09-30
40,802 GBP2023-09-30
Motor vehicles
249,471 GBP2024-09-30
313,321 GBP2023-09-30
Computers
68,894 GBP2024-09-30
128,505 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,987,916 GBP2024-09-30
2,946,069 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,907 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
70,078 GBP2023-10-01 ~ 2024-09-30
Computers
12,954 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
380,894 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-133,928 GBP2023-10-01 ~ 2024-09-30
Computers
-72,565 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-339,047 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
7,734 GBP2024-09-30
11,641 GBP2023-09-30
Motor vehicles
183,373 GBP2024-09-30
170,589 GBP2023-09-30
Computers
12,536 GBP2024-09-30
24,384 GBP2023-09-30
Merchandise
1,676,894 GBP2024-09-30
2,217,360 GBP2023-09-30
Value of work in progress
339,447 GBP2024-09-30
423,634 GBP2023-09-30
Finished Goods
2,778,419 GBP2024-09-30
3,103,829 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
11,515,677 GBP2024-09-30
17,708,564 GBP2023-09-30
Other Debtors
Current
124,528 GBP2024-09-30
426,011 GBP2023-09-30
Prepayments
Current
257,424 GBP2024-09-30
210,644 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
11,897,629 GBP2024-09-30
Current, Amounts falling due within one year
18,345,219 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,163,401 GBP2024-09-30
4,665,775 GBP2023-09-30
Corporation Tax Payable
Current
123,058 GBP2024-09-30
761,672 GBP2023-09-30
Other Taxation & Social Security Payable
Current
100,611 GBP2024-09-30
184,042 GBP2023-09-30
Other Creditors
Current
95,951 GBP2024-09-30
253,351 GBP2023-09-30
Accrued Liabilities
Current
1,024,566 GBP2024-09-30
1,482,326 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
251,846 GBP2024-09-30
525,279 GBP2023-09-30
Between one and five year
251,846 GBP2023-09-30
All periods
251,846 GBP2024-09-30
777,125 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
239,340 GBP2024-09-30
306,813 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
325,746 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,216,814 GBP2023-10-01 ~ 2024-09-30