Average Number of Employees
1342020-10-01 ~ 2021-09-30
1292019-10-01 ~ 2020-09-30
Profit/Loss
4,330,565 GBP2020-10-01 ~ 2021-09-30
2,183,049 GBP2019-10-01 ~ 2020-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
176,448 GBP2021-09-30
170,493 GBP2020-09-30
Turnover/Revenue
47,286,515 GBP2020-10-01 ~ 2021-09-30
35,887,676 GBP2019-10-01 ~ 2020-09-30
Cost of Sales
34,867,408 GBP2020-10-01 ~ 2021-09-30
27,091,285 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
12,419,107 GBP2020-10-01 ~ 2021-09-30
8,796,391 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
7,109,165 GBP2020-10-01 ~ 2021-09-30
6,742,519 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
5,309,942 GBP2020-10-01 ~ 2021-09-30
2,568,300 GBP2019-10-01 ~ 2020-09-30
Interest Payable/Similar Charges (Finance Costs)
5,557 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
5,312,673 GBP2020-10-01 ~ 2021-09-30
2,562,744 GBP2019-10-01 ~ 2020-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
982,108 GBP2020-10-01 ~ 2021-09-30
379,695 GBP2019-10-01 ~ 2020-09-30
Comprehensive Income/Expense
4,330,565 GBP2020-10-01 ~ 2021-09-30
2,183,049 GBP2019-10-01 ~ 2020-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,800,000 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
24,551,749 GBP2021-09-30
23,021,184 GBP2020-09-30
20,838,135 GBP2019-09-30
Property, Plant & Equipment
9,922,305 GBP2021-09-30
10,056,075 GBP2020-09-30
Total Inventories
3,758,996 GBP2021-09-30
3,146,379 GBP2020-09-30
Debtors
2,194,518 GBP2021-09-30
1,913,003 GBP2020-09-30
Cash at bank and in hand
10,802,121 GBP2021-09-30
10,775,087 GBP2020-09-30
Current Assets
16,755,635 GBP2021-09-30
15,834,469 GBP2020-09-30
Creditors
Amounts falling due within one year
1,949,643 GBP2021-09-30
2,698,767 GBP2020-09-30
Net Current Assets/Liabilities
14,805,992 GBP2021-09-30
13,135,702 GBP2020-09-30
Total Assets Less Current Liabilities
24,728,297 GBP2021-09-30
Restated amount
23,191,777 GBP2020-09-30
Net Assets/Liabilities
24,551,849 GBP2021-09-30
Restated amount
23,021,284 GBP2020-09-30
Equity
Called up share capital
100 GBP2021-09-30
100 GBP2020-09-30
Equity
24,551,849 GBP2021-09-30
Restated amount
23,021,284 GBP2020-09-30
Property, Plant & Equipment - Depreciation Expense
410,223 GBP2020-10-01 ~ 2021-09-30
464,586 GBP2019-10-01 ~ 2020-09-30
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.152020-10-01 ~ 2021-09-30
Motor vehicles
0.252020-10-01 ~ 2021-09-30
Average number of employees in administration and support functions
72020-10-01 ~ 2021-09-30
72019-10-01 ~ 2020-09-30
Wages/Salaries
4,854,594 GBP2020-10-01 ~ 2021-09-30
4,607,876 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
505,415 GBP2020-10-01 ~ 2021-09-30
481,241 GBP2019-10-01 ~ 2020-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,229 GBP2020-10-01 ~ 2021-09-30
107,125 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
5,472,238 GBP2020-10-01 ~ 2021-09-30
5,196,242 GBP2019-10-01 ~ 2020-09-30
Director Remuneration
436,356 GBP2020-10-01 ~ 2021-09-30
613,856 GBP2019-10-01 ~ 2020-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,955 GBP2020-10-01 ~ 2021-09-30
6,610 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
1,009,408 GBP2020-10-01 ~ 2021-09-30
486,921 GBP2019-10-01 ~ 2020-09-30
Dividends Paid on Shares
All ordinary shares
2,800,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,190,610 GBP2021-09-30
5,184,906 GBP2020-09-30
Land and buildings, Long leasehold
3,223,138 GBP2021-09-30
3,223,138 GBP2020-09-30
Furniture and fittings
3,014,111 GBP2021-09-30
2,895,494 GBP2020-09-30
Motor vehicles
2,757,513 GBP2021-09-30
3,285,907 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
14,185,372 GBP2021-09-30
14,589,445 GBP2020-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-762,294 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Disposals
-762,294 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,426,414 GBP2021-09-30
2,322,703 GBP2020-09-30
Motor vehicles
1,836,653 GBP2021-09-30
2,210,667 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,263,067 GBP2021-09-30
4,533,370 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
103,711 GBP2020-10-01 ~ 2021-09-30
Motor vehicles
306,512 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
410,223 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-680,526 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-680,526 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,190,610 GBP2021-09-30
5,184,906 GBP2020-09-30
Land and buildings, Long leasehold
3,223,138 GBP2021-09-30
3,223,138 GBP2020-09-30
Furniture and fittings
587,697 GBP2021-09-30
572,791 GBP2020-09-30
Motor vehicles
920,860 GBP2021-09-30
1,075,240 GBP2020-09-30
Finished Goods
3,758,996 GBP2021-09-30
3,146,379 GBP2020-09-30
Trade Debtors/Trade Receivables
1,540,946 GBP2021-09-30
1,766,493 GBP2020-09-30
Prepayments/Accrued Income
319,068 GBP2021-09-30
146,510 GBP2020-09-30
Other Debtors
334,504 GBP2021-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,131,752 GBP2021-09-30
904,647 GBP2020-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
161,535 GBP2021-09-30
137,477 GBP2020-09-30
Corporation Tax Payable
Amounts falling due within one year
512,301 GBP2021-09-30
158,438 GBP2020-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
123,292 GBP2021-09-30
1,473,187 GBP2020-09-30
Other Creditors
Amounts falling due within one year
18,269 GBP2021-09-30
22,785 GBP2020-09-30
Deferred Tax Liabilities
176,448 GBP2021-09-30
170,493 GBP2020-09-30
Par Value of Share
Class 1 ordinary share
1 shares2020-10-01 ~ 2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-09-30
100 shares2020-09-30