(expand)Operating Profit/Loss
340,099 GBP2022-10-01 ~ 2023-09-30
-395,755 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
221,707 GBP2022-10-01 ~ 2023-09-30
-145,735 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-34,343 GBP2022-10-01 ~ 2023-09-30
126,214 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
5,006,824 GBP2023-09-30
5,041,167 GBP2022-09-30
4,914,953 GBP2021-09-30
Intangible Assets
4,708,763 GBP2023-09-30
4,354,133 GBP2022-09-30
Property, Plant & Equipment
3,300,053 GBP2023-09-30
3,428,363 GBP2022-09-30
Fixed Assets
8,008,816 GBP2023-09-30
7,782,496 GBP2022-09-30
Total Inventories
2,025,453 GBP2023-09-30
2,167,814 GBP2022-09-30
Debtors
4,588,531 GBP2023-09-30
4,252,112 GBP2022-09-30
Current assets - Investments
840,000 GBP2023-09-30
840,000 GBP2022-09-30
Cash at bank and in hand
130,037 GBP2023-09-30
128,206 GBP2022-09-30
Current Assets
7,584,021 GBP2023-09-30
7,388,132 GBP2022-09-30
Net Current Assets/Liabilities
-1,434,105 GBP2023-09-30
-1,127,399 GBP2022-09-30
Total Assets Less Current Liabilities
6,574,711 GBP2023-09-30
6,655,097 GBP2022-09-30
Net Assets/Liabilities
5,010,824 GBP2023-09-30
5,045,167 GBP2022-09-30
Equity
Called up share capital
4,000 GBP2023-09-30
4,000 GBP2022-09-30
Equity
5,010,824 GBP2023-09-30
5,045,167 GBP2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
10.002022-10-01 ~ 2023-09-30
Furniture and fittings
10.002022-10-01 ~ 2023-09-30
Motor vehicles
25.002022-10-01 ~ 2023-09-30
Computers
20.002022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
119,454 GBP2022-10-01 ~ 2023-09-30
135,363 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
152022-10-01 ~ 2023-09-30
142021-10-01 ~ 2022-09-30
Wages/Salaries
4,323,593 GBP2022-10-01 ~ 2023-09-30
4,463,272 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
426,305 GBP2022-10-01 ~ 2023-09-30
461,277 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,554 GBP2022-10-01 ~ 2023-09-30
127,796 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,867,452 GBP2022-10-01 ~ 2023-09-30
5,052,345 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
395,670 GBP2022-10-01 ~ 2023-09-30
425,580 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,320 GBP2022-10-01 ~ 2023-09-30
-11,474 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
48,796 GBP2022-10-01 ~ 2023-09-30
-27,690 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
5,886,193 GBP2023-09-30
5,204,364 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,177,430 GBP2023-09-30
850,231 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
327,199 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
3,550,431 GBP2023-09-30
3,550,431 GBP2022-09-30
Plant and equipment
769,209 GBP2023-09-30
985,706 GBP2022-09-30
Furniture and fittings
83,813 GBP2023-09-30
138,982 GBP2022-09-30
Motor vehicles
37,348 GBP2023-09-30
53,847 GBP2022-09-30
Computers
196,450 GBP2023-09-30
198,304 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,637,251 GBP2023-09-30
4,927,270 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-232,672 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-56,479 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-16,499 GBP2022-10-01 ~ 2023-09-30
Computers
-3,891 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-309,541 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
545,663 GBP2023-09-30
474,654 GBP2022-09-30
Plant and equipment
518,650 GBP2023-09-30
706,570 GBP2022-09-30
Furniture and fittings
55,058 GBP2023-09-30
103,274 GBP2022-09-30
Motor vehicles
34,934 GBP2023-09-30
44,886 GBP2022-09-30
Computers
182,893 GBP2023-09-30
169,523 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,337,198 GBP2023-09-30
1,498,907 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
71,009 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
26,712 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
3,610 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
1,871 GBP2022-10-01 ~ 2023-09-30
Computers
16,252 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,454 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-214,632 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-51,826 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-11,823 GBP2022-10-01 ~ 2023-09-30
Computers
-2,882 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-281,163 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
3,004,768 GBP2023-09-30
3,075,777 GBP2022-09-30
Plant and equipment
250,559 GBP2023-09-30
279,136 GBP2022-09-30
Furniture and fittings
28,755 GBP2023-09-30
35,708 GBP2022-09-30
Motor vehicles
2,414 GBP2023-09-30
8,961 GBP2022-09-30
Computers
13,557 GBP2023-09-30
28,781 GBP2022-09-30
Under hire purchased contracts or finance leases, Plant and equipment
129,115 GBP2023-09-30
Under hire purchased contracts or finance leases
246,678 GBP2023-09-30
257,877 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
132,511 GBP2022-09-30
Motor vehicles, Under hire purchased contracts or finance leases
5,053 GBP2022-09-30
Value of work in progress
54,231 GBP2023-09-30
139,488 GBP2022-09-30
Finished Goods
1,971,222 GBP2023-09-30
2,028,326 GBP2022-09-30
Trade Debtors/Trade Receivables
1,875,199 GBP2023-09-30
1,755,961 GBP2022-09-30
Prepayments/Accrued Income
238,733 GBP2023-09-30
221,487 GBP2022-09-30
Amount of corporation tax that is recoverable
297,070 GBP2023-09-30
1,443,324 GBP2022-09-30
Amounts owed by directors
169,847 GBP2023-09-30
Other Debtors
109,358 GBP2023-09-30
18,448 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
903,180 GBP2023-09-30
1,040,597 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,806,618 GBP2023-09-30
1,456,809 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
301,183 GBP2023-09-30
267,405 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
682,750 GBP2023-09-30
1,482,504 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
24,311 GBP2023-09-30
38,160 GBP2022-09-30
Amounts owed to directors
Amounts falling due within one year
7,645 GBP2022-09-30
Other Creditors
Amounts falling due within one year
995,738 GBP2023-09-30
1,860,916 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
544,982 GBP2023-09-30
837,470 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
20,889 GBP2023-09-30
32,514 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
24,311 GBP2023-09-30
38,160 GBP2022-09-30
Between one and five year
20,889 GBP2023-09-30
32,514 GBP2022-09-30
Minimum gross finance lease payments owing
45,200 GBP2023-09-30
70,674 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
745,266 GBP2023-09-30
739,946 GBP2022-09-30
Deferred Tax Liabilities
745,266 GBP2023-09-30
739,946 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-09-30
4,000 shares2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,198 GBP2023-09-30
160,079 GBP2022-09-30
Between one and five year
163,368 GBP2023-09-30
186,730 GBP2022-09-30
More than five year
3,150,000 GBP2023-09-30
3,180,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,469,566 GBP2023-09-30
3,526,809 GBP2022-09-30
Advances or credits given to directors
169,847 GBP2023-09-30
-7,645 GBP2022-09-30
-17,659 GBP2021-09-30
Advances or credits made to directors during the period
177,492 GBP2022-10-01 ~ 2023-09-30
44,729 GBP2021-10-01 ~ 2022-09-30
Advances or credits repaid by directors
-34,715 GBP2021-10-01 ~ 2022-09-30