Average Number of Employees
2462022-10-01 ~ 2023-09-30
2222021-10-01 ~ 2022-09-30
Profit/Loss
598,935 GBP2022-10-01 ~ 2023-09-30
424,961 GBP2021-10-01 ~ 2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,298 GBP2023-09-30
Turnover/Revenue
12,577,638 GBP2022-10-01 ~ 2023-09-30
12,131,942 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
7,790,261 GBP2022-10-01 ~ 2023-09-30
7,617,916 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,787,377 GBP2022-10-01 ~ 2023-09-30
4,514,026 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
4,154,366 GBP2022-10-01 ~ 2023-09-30
4,202,814 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
659,901 GBP2022-10-01 ~ 2023-09-30
415,830 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
50,668 GBP2022-10-01 ~ 2023-09-30
25,280 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
609,233 GBP2022-10-01 ~ 2023-09-30
390,550 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
10,298 GBP2022-10-01 ~ 2023-09-30
-34,411 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
598,935 GBP2022-10-01 ~ 2023-09-30
424,961 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
5,271,848 GBP2023-09-30
7,672,913 GBP2022-09-30
7,247,952 GBP2021-09-30
Intangible Assets
106,625 GBP2023-09-30
126,318 GBP2022-09-30
Property, Plant & Equipment
1,236,015 GBP2023-09-30
1,503,011 GBP2022-09-30
Fixed Assets
1,342,640 GBP2023-09-30
1,629,329 GBP2022-09-30
Total Inventories
54,853 GBP2023-09-30
51,331 GBP2022-09-30
Debtors
467,599 GBP2023-09-30
483,365 GBP2022-09-30
Cash at bank and in hand
9,688,330 GBP2023-09-30
8,383,577 GBP2022-09-30
Current Assets
10,210,782 GBP2023-09-30
8,918,273 GBP2022-09-30
Creditors
Amounts falling due within one year
5,557,939 GBP2023-09-30
2,096,331 GBP2022-09-30
Net Current Assets/Liabilities
4,652,843 GBP2023-09-30
6,821,942 GBP2022-09-30
Total Assets Less Current Liabilities
5,995,483 GBP2023-09-30
8,451,271 GBP2022-09-30
Creditors
Amounts falling due after one year
713,237 GBP2023-09-30
778,258 GBP2022-09-30
Net Assets/Liabilities
5,271,948 GBP2023-09-30
7,673,013 GBP2022-09-30
Equity
Called up share capital
75 GBP2023-09-30
75 GBP2022-09-30
Capital redemption reserve
25 GBP2023-09-30
25 GBP2022-09-30
Equity
5,271,948 GBP2023-09-30
7,673,013 GBP2022-09-30
Property, Plant & Equipment - Depreciation Expense
473,953 GBP2022-10-01 ~ 2023-09-30
523,237 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,632,680 GBP2022-10-01 ~ 2023-09-30
2,725,164 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
122,743 GBP2022-10-01 ~ 2023-09-30
129,337 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,497 GBP2022-10-01 ~ 2023-09-30
31,439 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,781,920 GBP2022-10-01 ~ 2023-09-30
2,885,940 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,298 GBP2022-10-01 ~ 2023-09-30
-40,650 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
134,031 GBP2022-10-01 ~ 2023-09-30
74,205 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
3,000,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
279,383 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
172,758 GBP2023-09-30
153,065 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
19,693 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
284,597 GBP2023-09-30
284,597 GBP2022-09-30
Land and buildings, Long leasehold
885,049 GBP2023-09-30
885,049 GBP2022-09-30
Plant and equipment
5,583,048 GBP2023-09-30
5,376,091 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
6,752,694 GBP2023-09-30
6,545,737 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
186,585 GBP2023-09-30
179,470 GBP2022-09-30
Plant and equipment
4,474,572 GBP2023-09-30
4,025,805 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,516,679 GBP2023-09-30
5,042,726 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
7,115 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
448,767 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
473,953 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
98,012 GBP2023-09-30
105,127 GBP2022-09-30
Land and buildings, Long leasehold
29,527 GBP2023-09-30
47,598 GBP2022-09-30
Plant and equipment
1,108,476 GBP2023-09-30
1,350,286 GBP2022-09-30
Finished Goods
54,853 GBP2023-09-30
51,331 GBP2022-09-30
Trade Debtors/Trade Receivables
747 GBP2023-09-30
Prepayments/Accrued Income
238,667 GBP2023-09-30
254,909 GBP2022-09-30
Other Debtors
227,597 GBP2023-09-30
227,868 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
879,715 GBP2023-09-30
621,345 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
219,388 GBP2023-09-30
269,354 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
266,131 GBP2023-09-30
257,941 GBP2022-09-30
Other Creditors
Amounts falling due within one year
112,752 GBP2023-09-30
188,851 GBP2022-09-30
Deferred Tax Liabilities
10,298 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
0.10 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750 shares2023-09-30
750 shares2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,025 GBP2023-09-30
329,151 GBP2022-09-30
Between one and five year
814,602 GBP2023-09-30
926,516 GBP2022-09-30
More than five year
199,630 GBP2023-09-30
186,411 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,314,257 GBP2023-09-30
1,442,078 GBP2022-09-30