Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
11,749,055 GBP2022-10-01 ~ 2023-09-30
10,869,936 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-9,812,529 GBP2022-10-01 ~ 2023-09-30
-9,341,900 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,936,526 GBP2022-10-01 ~ 2023-09-30
1,528,036 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,687,164 GBP2022-10-01 ~ 2023-09-30
-1,469,929 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
249,362 GBP2022-10-01 ~ 2023-09-30
58,107 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
195,321 GBP2022-10-01 ~ 2023-09-30
46,763 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
195,321 GBP2022-10-01 ~ 2023-09-30
46,763 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
249,035 GBP2023-09-30
293,255 GBP2022-09-30
Fixed Assets
249,035 GBP2023-09-30
293,255 GBP2022-09-30
Total Inventories
3,847,322 GBP2023-09-30
4,418,061 GBP2022-09-30
Debtors
2,187,758 GBP2023-09-30
2,113,424 GBP2022-09-30
Cash at bank and in hand
97,808 GBP2023-09-30
285,807 GBP2022-09-30
Current Assets
6,132,888 GBP2023-09-30
6,817,292 GBP2022-09-30
Net Current Assets/Liabilities
3,444,353 GBP2023-09-30
3,211,827 GBP2022-09-30
Total Assets Less Current Liabilities
3,693,388 GBP2023-09-30
3,505,082 GBP2022-09-30
Net Assets/Liabilities
3,655,060 GBP2023-09-30
3,459,739 GBP2022-09-30
Equity
Called up share capital
21,000 GBP2023-09-30
21,000 GBP2022-09-30
21,000 GBP2021-09-30
Retained earnings (accumulated losses)
3,634,060 GBP2023-09-30
3,438,739 GBP2022-09-30
3,391,976 GBP2021-09-30
Equity
3,655,060 GBP2023-09-30
3,459,739 GBP2022-09-30
3,412,976 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
195,321 GBP2022-10-01 ~ 2023-09-30
46,763 GBP2021-10-01 ~ 2022-09-30
Bank Overdrafts
-51,609 GBP2023-09-30
-95,040 GBP2021-09-30
Wages/Salaries
2,057,323 GBP2022-10-01 ~ 2023-09-30
1,852,411 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
113,419 GBP2022-10-01 ~ 2023-09-30
95,364 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,511 GBP2022-10-01 ~ 2023-09-30
53,143 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,229,253 GBP2022-10-01 ~ 2023-09-30
2,000,918 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
532022-10-01 ~ 2023-09-30
502021-10-01 ~ 2022-09-30
Director Remuneration
73,120 GBP2022-10-01 ~ 2023-09-30
47,343 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
54,446 GBP2022-10-01 ~ 2023-09-30
68,198 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
12,960 GBP2022-10-01 ~ 2023-09-30
13,160 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
61,056 GBP2022-10-01 ~ 2023-09-30
20,637 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
54,880 GBP2022-10-01 ~ 2023-09-30
11,040 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
85,435 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
22,108 GBP2023-09-30
22,108 GBP2022-09-30
Improvements to leasehold property
39,765 GBP2023-09-30
39,765 GBP2022-09-30
Plant and equipment
2,465,600 GBP2023-09-30
2,455,374 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
39,765 GBP2023-09-30
39,765 GBP2022-09-30
Plant and equipment
2,247,447 GBP2023-09-30
2,195,588 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
51,859 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
22,108 GBP2023-09-30
22,108 GBP2022-09-30
Plant and equipment
218,153 GBP2023-09-30
259,786 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
595,798 GBP2023-09-30
595,798 GBP2022-09-30
Motor vehicles
39,830 GBP2023-09-30
39,830 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,163,101 GBP2023-09-30
3,152,875 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
591,735 GBP2023-09-30
590,719 GBP2022-09-30
Motor vehicles
35,119 GBP2023-09-30
33,548 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,914,066 GBP2023-09-30
2,859,620 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,016 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
1,571 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,446 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
4,063 GBP2023-09-30
5,079 GBP2022-09-30
Motor vehicles
4,711 GBP2023-09-30
6,282 GBP2022-09-30
Merchandise
3,392,394 GBP2023-09-30
3,899,588 GBP2022-09-30
Value of work in progress
454,928 GBP2023-09-30
518,473 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,119,347 GBP2023-09-30
2,059,949 GBP2022-09-30
Other Debtors
Current
2,156 GBP2023-09-30
Prepayments
Current
66,255 GBP2023-09-30
53,475 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,187,758 GBP2023-09-30
2,113,424 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
51,609 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,319,292 GBP2023-09-30
2,376,478 GBP2022-09-30
Amounts owed to group undertakings
Current
778,067 GBP2023-09-30
849,404 GBP2022-09-30
Corporation Tax Payable
Current
61,056 GBP2023-09-30
20,637 GBP2022-09-30
Other Taxation & Social Security Payable
Current
47,815 GBP2023-09-30
40,874 GBP2022-09-30
Other Creditors
Current
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Accrued Liabilities
Current
63,247 GBP2023-09-30
89,350 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
38,328 GBP2023-09-30
45,343 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-09-30
Class 2 ordinary share
500 shares2023-09-30
Class 3 ordinary share
500 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
195,321 GBP2022-10-01 ~ 2023-09-30