Average Number of Employees
2242023-10-01 ~ 2024-09-30
2332022-10-01 ~ 2023-09-30
Turnover/Revenue
75,888,506 GBP2023-10-01 ~ 2024-09-30
80,357,362 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-57,536,994 GBP2023-10-01 ~ 2024-09-30
-61,282,661 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
18,351,512 GBP2023-10-01 ~ 2024-09-30
19,074,701 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-5,544,737 GBP2023-10-01 ~ 2024-09-30
-5,512,148 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-9,907,349 GBP2023-10-01 ~ 2024-09-30
-9,976,909 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,377,461 GBP2023-10-01 ~ 2024-09-30
3,585,644 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
35,858 GBP2023-10-01 ~ 2024-09-30
23,154 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,627,926 GBP2023-10-01 ~ 2024-09-30
2,896,944 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,190,023 GBP2023-10-01 ~ 2024-09-30
2,213,774 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-4,100,733 GBP2023-10-01 ~ 2024-09-30
-2,956,959 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
15,006,823 GBP2024-09-30
10,003,282 GBP2023-09-30
Fixed Assets - Investments
1 GBP2024-09-30
1 GBP2023-09-30
Fixed Assets
15,006,824 GBP2024-09-30
10,003,283 GBP2023-09-30
Total Inventories
13,552,034 GBP2024-09-30
15,509,780 GBP2023-09-30
Debtors
Non-current
675,760 GBP2024-09-30
Current
7,546,175 GBP2024-09-30
9,147,552 GBP2023-09-30
Cash at bank and in hand
706,482 GBP2024-09-30
2,645,975 GBP2023-09-30
Current Assets
22,480,451 GBP2024-09-30
27,303,307 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-23,743,434 GBP2024-09-30
Net Current Assets/Liabilities
-1,262,983 GBP2024-09-30
7,868,696 GBP2023-09-30
Total Assets Less Current Liabilities
13,743,841 GBP2024-09-30
17,871,979 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-2,391,741 GBP2023-09-30
Net Assets/Liabilities
10,166,427 GBP2024-09-30
14,717,160 GBP2023-09-30
Equity
Called up share capital
70,800 GBP2024-09-30
70,800 GBP2023-09-30
70,800 GBP2022-10-01
Revaluation reserve
60,019 GBP2024-09-30
60,019 GBP2023-09-30
60,019 GBP2022-10-01
Other miscellaneous reserve
-4,642,867 GBP2024-09-30
647,889 GBP2023-09-30
5,818,622 GBP2022-10-01
Retained earnings (accumulated losses)
14,678,475 GBP2024-09-30
13,938,452 GBP2023-09-30
11,924,678 GBP2022-10-01
Equity
10,166,427 GBP2024-09-30
14,717,160 GBP2023-09-30
17,874,119 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,190,023 GBP2023-10-01 ~ 2024-09-30
2,213,774 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,190,023 GBP2023-10-01 ~ 2024-09-30
2,213,774 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2023-10-01 ~ 2024-09-30
-200,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-450,000 GBP2023-10-01 ~ 2024-09-30
-200,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
795,765 GBP2023-10-01 ~ 2024-09-30
759,255 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
706,482 GBP2024-09-30
2,645,975 GBP2023-09-30
1,079,016 GBP2022-10-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-10-01 ~ 2024-09-30
Furniture and fittings
102023-10-01 ~ 2024-09-30
Computers
332023-10-01 ~ 2024-09-30
Audit Fees/Expenses
35,000 GBP2023-10-01 ~ 2024-09-30
35,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
8,731,153 GBP2023-10-01 ~ 2024-09-30
8,054,839 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
701,118 GBP2023-10-01 ~ 2024-09-30
696,034 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
9,723,846 GBP2023-10-01 ~ 2024-09-30
8,941,565 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
946,881 GBP2023-10-01 ~ 2024-09-30
1,562,645 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
324,748 GBP2023-10-01 ~ 2024-09-30
77,915 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
406,982 GBP2023-10-01 ~ 2024-09-30
724,236 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
73,863 GBP2024-09-30
73,863 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
73,863 GBP2024-09-30
73,863 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
8,407,975 GBP2024-09-30
8,407,975 GBP2023-09-30
Plant and equipment
3,074,686 GBP2024-09-30
3,040,523 GBP2023-09-30
Furniture and fittings
3,556,871 GBP2024-09-30
3,531,128 GBP2023-09-30
Computers
502,286 GBP2024-09-30
231,105 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
21,010,037 GBP2024-09-30
15,210,731 GBP2023-09-30
Other
5,468,219 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,906,110 GBP2023-09-30
Furniture and fittings
1,544,985 GBP2023-09-30
Computers
33,590 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,207,449 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
247,004 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
795,765 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
6,003,214 GBP2024-09-30
Property, Plant & Equipment
Buildings
6,552,110 GBP2024-09-30
6,685,211 GBP2023-09-30
Plant and equipment
921,572 GBP2024-09-30
1,134,413 GBP2023-09-30
Furniture and fittings
1,682,194 GBP2024-09-30
1,986,143 GBP2023-09-30
Computers
382,728 GBP2024-09-30
197,515 GBP2023-09-30
Other
5,468,219 GBP2024-09-30
Raw materials and consumables
296,687 GBP2024-09-30
265,832 GBP2023-09-30
Finished Goods/Goods for Resale
13,255,347 GBP2024-09-30
15,243,948 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
5,776,958 GBP2024-09-30
6,735,847 GBP2023-09-30
Prepayments/Accrued Income
Current
577,075 GBP2024-09-30
561,769 GBP2023-09-30
Bank Borrowings
Current
1,782,628 GBP2024-09-30
884,972 GBP2023-09-30
Trade Creditors/Trade Payables
Current
4,586,689 GBP2024-09-30
3,426,552 GBP2023-09-30
Corporation Tax Payable
Current
126,995 GBP2024-09-30
612,611 GBP2023-09-30
Taxation/Social Security Payable
Current
1,462,006 GBP2024-09-30
3,236,365 GBP2023-09-30
Other Creditors
Current
487,856 GBP2024-09-30
474,552 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,458,188 GBP2024-09-30
840,816 GBP2023-09-30
Creditors
Current
23,743,434 GBP2024-09-30
19,434,611 GBP2023-09-30
Bank Borrowings
Non-current
3,411,415 GBP2024-09-30
2,207,737 GBP2023-09-30
Creditors
Non-current
3,577,414 GBP2024-09-30
2,391,741 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
1,782,628 GBP2024-09-30
Non-current, Between two and five year
769,453 GBP2024-09-30
Between two and five year, Non-current
1,597,004 GBP2023-09-30
Total Borrowings
5,194,043 GBP2024-09-30
3,092,709 GBP2023-09-30
Net Deferred Tax Liability/Asset
675,760 GBP2024-09-30
-763,078 GBP2023-09-30
-2,418,333 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-324,748 GBP2023-10-01 ~ 2024-09-30
-77,915 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-564,461 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,214 shares2024-09-30
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
17,948 shares2024-09-30
Par Value of Share
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,328 shares2024-09-30
Par Value of Share
Class 3 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4,380 shares2024-09-30
Par Value of Share
Class 4 ordinary share
12023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,281,860 GBP2024-09-30
721,885 GBP2023-09-30
Between one and five year
8,249,852 GBP2024-09-30
2,475,681 GBP2023-09-30
More than five year
16,365,290 GBP2024-09-30
1,017,398 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
26,897,002 GBP2024-09-30
4,214,964 GBP2023-09-30