(expand)Operating Profit/Loss
2,475,217 GBP2024-10-01 ~ 2025-09-30
2,377,461 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
61,465 GBP2024-10-01 ~ 2025-09-30
35,858 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
1,591,499 GBP2024-10-01 ~ 2025-09-30
1,627,926 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
1,101,864 GBP2024-10-01 ~ 2025-09-30
1,190,023 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
563,758 GBP2024-10-01 ~ 2025-09-30
-4,100,733 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
11,668,898 GBP2025-09-30
15,006,823 GBP2024-09-30
Fixed Assets - Investments
1 GBP2025-09-30
1 GBP2024-09-30
Fixed Assets
11,668,899 GBP2025-09-30
15,006,824 GBP2024-09-30
Total Inventories
14,954,154 GBP2025-09-30
13,552,034 GBP2024-09-30
Debtors
Non-current
675,760 GBP2024-09-30
Current
14,199,788 GBP2025-09-30
7,546,175 GBP2024-09-30
Cash at bank and in hand
2,704,942 GBP2025-09-30
706,482 GBP2024-09-30
Current Assets
31,858,884 GBP2025-09-30
22,480,451 GBP2024-09-30
Net Current Assets/Liabilities
3,317,072 GBP2025-09-30
-1,262,983 GBP2024-09-30
Total Assets Less Current Liabilities
14,985,971 GBP2025-09-30
13,743,841 GBP2024-09-30
Creditors
Non-current, Amounts falling due after one year
-3,577,414 GBP2024-09-30
Net Assets/Liabilities
10,630,185 GBP2025-09-30
10,166,427 GBP2024-09-30
Equity
Called up share capital
70,800 GBP2025-09-30
70,800 GBP2024-09-30
70,800 GBP2023-10-01
Revaluation reserve
60,019 GBP2025-09-30
60,019 GBP2024-09-30
60,019 GBP2023-10-01
Other miscellaneous reserve
-5,180,973 GBP2025-09-30
-4,642,867 GBP2024-09-30
647,889 GBP2023-10-01
Retained earnings (accumulated losses)
15,680,339 GBP2025-09-30
14,678,475 GBP2024-09-30
13,938,452 GBP2023-10-01
Equity
10,630,185 GBP2025-09-30
10,166,427 GBP2024-09-30
14,717,160 GBP2023-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,101,864 GBP2024-10-01 ~ 2025-09-30
1,190,023 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,101,864 GBP2024-10-01 ~ 2025-09-30
1,190,023 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-10-01 ~ 2025-09-30
-450,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-100,000 GBP2024-10-01 ~ 2025-09-30
-450,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
581,290 GBP2024-10-01 ~ 2025-09-30
795,765 GBP2023-10-01 ~ 2024-09-30
Cash and Cash Equivalents
2,024,967 GBP2025-09-30
706,482 GBP2024-09-30
2,645,975 GBP2023-10-01
Bank Overdrafts
-679,975 GBP2025-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-10-01 ~ 2025-09-30
Furniture and fittings
102024-10-01 ~ 2025-09-30
Computers
332024-10-01 ~ 2025-09-30
Audit Fees/Expenses
35,000 GBP2024-10-01 ~ 2025-09-30
35,000 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
9,260,210 GBP2024-10-01 ~ 2025-09-30
8,731,153 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
1,071,784 GBP2024-10-01 ~ 2025-09-30
701,118 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
10,577,928 GBP2024-10-01 ~ 2025-09-30
9,723,846 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
987,394 GBP2024-10-01 ~ 2025-09-30
946,881 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,021,730 GBP2024-10-01 ~ 2025-09-30
324,748 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
397,875 GBP2024-10-01 ~ 2025-09-30
406,982 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Goodwill
73,863 GBP2025-09-30
73,863 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
73,863 GBP2025-09-30
73,863 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Buildings
8,407,975 GBP2024-09-30
Plant and equipment
3,888,880 GBP2025-09-30
3,074,686 GBP2024-09-30
Furniture and fittings
3,052,498 GBP2025-09-30
3,556,871 GBP2024-09-30
Computers
812,490 GBP2025-09-30
502,286 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
15,042,384 GBP2025-09-30
21,010,037 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,013,482 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-960,274 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-10,345,260 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,153,114 GBP2024-09-30
Furniture and fittings
1,874,677 GBP2024-09-30
Computers
119,558 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,003,214 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
230,684 GBP2024-10-01 ~ 2025-09-30
Owned/Freehold
581,290 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-700,815 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-611,175 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,211,018 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,599,024 GBP2025-09-30
Furniture and fittings
1,494,186 GBP2025-09-30
Computers
236,400 GBP2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,373,486 GBP2025-09-30
Property, Plant & Equipment
Plant and equipment
2,289,856 GBP2025-09-30
921,572 GBP2024-09-30
Furniture and fittings
1,558,312 GBP2025-09-30
1,682,194 GBP2024-09-30
Computers
576,090 GBP2025-09-30
382,728 GBP2024-09-30
Buildings
6,552,110 GBP2024-09-30
Raw materials and consumables
314,208 GBP2025-09-30
296,687 GBP2024-09-30
Finished Goods/Goods for Resale
14,639,946 GBP2025-09-30
13,255,347 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
7,395,615 GBP2025-09-30
5,776,958 GBP2024-09-30
Other Debtors
Current
750,930 GBP2025-09-30
Prepayments/Accrued Income
Current
2,352,193 GBP2025-09-30
577,075 GBP2024-09-30
Bank Overdrafts
Current
679,975 GBP2025-09-30
Bank Borrowings
Current
894,149 GBP2025-09-30
1,782,628 GBP2024-09-30
Trade Creditors/Trade Payables
Current
6,062,051 GBP2025-09-30
4,586,689 GBP2024-09-30
Corporation Tax Payable
Current
126,995 GBP2024-09-30
Taxation/Social Security Payable
Current
1,967,123 GBP2025-09-30
1,462,006 GBP2024-09-30
Other Creditors
Current
520,047 GBP2025-09-30
487,856 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
2,192,588 GBP2025-09-30
1,458,188 GBP2024-09-30
Creditors
Current
28,541,812 GBP2025-09-30
23,743,434 GBP2024-09-30
Bank Borrowings
Non-current
4,044,186 GBP2025-09-30
3,411,415 GBP2024-09-30
Creditors
Non-current
4,189,185 GBP2025-09-30
3,577,414 GBP2024-09-30
Bank Borrowings
Non-current, Between one and two years
2,641,962 GBP2024-09-30
Between two and five year, Non-current
3,096,303 GBP2025-09-30
Non-current, Between two and five year
769,453 GBP2024-09-30
Total Borrowings
4,938,335 GBP2025-09-30
5,194,043 GBP2024-09-30
Net Deferred Tax Liability/Asset
-166,601 GBP2025-09-30
675,760 GBP2024-09-30
-763,078 GBP2023-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,021,730 GBP2024-10-01 ~ 2025-09-30
-324,748 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-2,143,911 GBP2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,214 shares2025-09-30
40,214 shares2024-09-30
Par Value of Share
Class 1 ordinary share
12024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
17,948 shares2025-09-30
17,948 shares2024-09-30
Par Value of Share
Class 2 ordinary share
12024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,328 shares2025-09-30
7,328 shares2024-09-30
Par Value of Share
Class 3 ordinary share
12024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4,380 shares2025-09-30
4,380 shares2024-09-30
Par Value of Share
Class 4 ordinary share
12024-10-01 ~ 2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,541,000 GBP2025-09-30
2,281,860 GBP2024-09-30
Between one and five year
9,459,920 GBP2025-09-30
8,249,852 GBP2024-09-30
More than five year
14,033,307 GBP2025-09-30
16,365,290 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
26,034,227 GBP2025-09-30
26,897,002 GBP2024-09-30