Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
22,225,180 GBP2023-10-01 ~ 2024-09-30
22,555,112 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-18,545,489 GBP2023-10-01 ~ 2024-09-30
-19,050,033 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,679,691 GBP2023-10-01 ~ 2024-09-30
3,505,079 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-725,251 GBP2023-10-01 ~ 2024-09-30
-713,947 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,833,021 GBP2023-10-01 ~ 2024-09-30
-2,628,267 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
121,419 GBP2023-10-01 ~ 2024-09-30
162,865 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
4,030 GBP2023-10-01 ~ 2024-09-30
656 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
119,015 GBP2023-10-01 ~ 2024-09-30
143,129 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
83,110 GBP2023-10-01 ~ 2024-09-30
106,870 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
2,594,593 GBP2024-09-30
2,511,483 GBP2023-09-30
2,404,613 GBP2022-09-30
Property, Plant & Equipment
895,190 GBP2024-09-30
942,516 GBP2023-09-30
Total Inventories
814,899 GBP2024-09-30
1,415,240 GBP2023-09-30
Debtors
4,090,307 GBP2024-09-30
2,980,750 GBP2023-09-30
Cash at bank and in hand
253,198 GBP2024-09-30
1,369,191 GBP2023-09-30
Current Assets
5,158,404 GBP2024-09-30
5,765,181 GBP2023-09-30
Net Current Assets/Liabilities
1,760,345 GBP2024-09-30
1,662,204 GBP2023-09-30
Total Assets Less Current Liabilities
2,655,535 GBP2024-09-30
2,604,720 GBP2023-09-30
Creditors
Non-current
-35,168 GBP2024-09-30
-62,430 GBP2023-09-30
Net Assets/Liabilities
2,608,521 GBP2024-09-30
2,525,411 GBP2023-09-30
Equity
Called up share capital
13,928 GBP2024-09-30
13,928 GBP2023-09-30
Equity
2,608,521 GBP2024-09-30
2,525,411 GBP2023-09-30
Wages/Salaries
1,849,421 GBP2023-10-01 ~ 2024-09-30
1,777,255 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
168,881 GBP2023-10-01 ~ 2024-09-30
158,377 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,376 GBP2023-10-01 ~ 2024-09-30
33,799 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,056,678 GBP2023-10-01 ~ 2024-09-30
1,969,431 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
672023-10-01 ~ 2024-09-30
692022-10-01 ~ 2023-09-30
Director Remuneration
194,672 GBP2023-10-01 ~ 2024-09-30
219,898 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
51,174 GBP2023-10-01 ~ 2024-09-30
71,964 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
11,000 GBP2023-10-01 ~ 2024-09-30
10,500 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
40,938 GBP2023-10-01 ~ 2024-09-30
46,883 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
29,754 GBP2023-10-01 ~ 2024-09-30
35,782 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,038,079 GBP2024-09-30
1,038,079 GBP2023-09-30
Improvements to leasehold property
97,766 GBP2024-09-30
97,766 GBP2023-09-30
Plant and equipment
127,138 GBP2024-09-30
123,869 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
256,722 GBP2024-09-30
235,960 GBP2023-09-30
Improvements to leasehold property
48,897 GBP2024-09-30
46,326 GBP2023-09-30
Plant and equipment
122,682 GBP2024-09-30
119,344 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
20,762 GBP2023-10-01 ~ 2024-09-30
Improvements to leasehold property
2,571 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
3,338 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
781,357 GBP2024-09-30
802,119 GBP2023-09-30
Improvements to leasehold property
48,869 GBP2024-09-30
51,440 GBP2023-09-30
Plant and equipment
4,456 GBP2024-09-30
4,525 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
342,441 GBP2024-09-30
342,441 GBP2023-09-30
Computers
98,714 GBP2024-09-30
98,135 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,704,138 GBP2024-09-30
1,700,290 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
287,285 GBP2024-09-30
277,504 GBP2023-09-30
Computers
93,362 GBP2024-09-30
78,640 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
808,948 GBP2024-09-30
757,774 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,781 GBP2023-10-01 ~ 2024-09-30
Computers
14,722 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,174 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
55,156 GBP2024-09-30
64,937 GBP2023-09-30
Computers
5,352 GBP2024-09-30
19,495 GBP2023-09-30
Merchandise
814,899 GBP2024-09-30
1,415,240 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,976,443 GBP2024-09-30
2,894,590 GBP2023-09-30
Prepayments
Current
113,864 GBP2024-09-30
86,160 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
4,090,307 GBP2024-09-30
2,980,750 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
26,000 GBP2024-09-30
26,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,046,375 GBP2024-09-30
3,753,775 GBP2023-09-30
Corporation Tax Payable
Current
40,938 GBP2024-09-30
46,884 GBP2023-09-30
Other Taxation & Social Security Payable
Current
231,367 GBP2024-09-30
218,747 GBP2023-09-30
Accrued Liabilities
Current
53,379 GBP2024-09-30
57,571 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
35,168 GBP2024-09-30
62,430 GBP2023-09-30
Bank Borrowings
Between two and five year, Non-current
35,168 GBP2024-09-30
62,430 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
153,751 GBP2024-09-30
157,993 GBP2023-09-30
Between one and five year
502,885 GBP2024-09-30
544,664 GBP2023-09-30
More than five year
93,804 GBP2023-09-30
All periods
656,636 GBP2024-09-30
796,461 GBP2023-09-30
Bank Borrowings
Secured
61,168 GBP2024-09-30
88,430 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,846 GBP2024-09-30
16,879 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-09-30
Class 2 ordinary share
3,928 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
83,110 GBP2023-10-01 ~ 2024-09-30