Cost of Sales
-15,530,976 GBP2023-10-01 ~ 2024-09-30
-17,322,503 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-246,755 GBP2023-10-01 ~ 2024-09-30
-263,475 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,534,688 GBP2023-10-01 ~ 2024-09-30
-1,628,763 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,216 GBP2023-10-01 ~ 2024-09-30
719 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-132,035 GBP2023-10-01 ~ 2024-09-30
-146,761 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
641,501 GBP2023-10-01 ~ 2024-09-30
763,307 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
479,138 GBP2023-10-01 ~ 2024-09-30
585,330 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
479,138 GBP2023-10-01 ~ 2024-09-30
585,330 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
650,800 GBP2024-09-30
643,506 GBP2023-09-30
Debtors
5,322,227 GBP2024-09-30
5,407,234 GBP2023-09-30
Cash at bank and in hand
479,930 GBP2024-09-30
619,900 GBP2023-09-30
Current Assets
6,897,197 GBP2024-09-30
7,089,644 GBP2023-09-30
Net Current Assets/Liabilities
2,407,558 GBP2024-09-30
2,248,836 GBP2023-09-30
Total Assets Less Current Liabilities
3,058,358 GBP2024-09-30
2,892,342 GBP2023-09-30
Net Assets/Liabilities
2,471,480 GBP2024-09-30
2,112,342 GBP2023-09-30
Equity
Called up share capital
12,502 GBP2024-09-30
12,502 GBP2023-09-30
12,502 GBP2022-09-30
Share premium
976,904 GBP2024-09-30
976,904 GBP2023-09-30
976,904 GBP2022-09-30
Retained earnings (accumulated losses)
1,482,074 GBP2024-09-30
1,122,936 GBP2023-09-30
657,606 GBP2022-09-30
Equity
2,471,480 GBP2024-09-30
2,112,342 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
479,138 GBP2023-10-01 ~ 2024-09-30
585,330 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-120,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
19,350 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
162023-10-01 ~ 2024-09-30
142022-10-01 ~ 2023-09-30
Wages/Salaries
772,232 GBP2023-10-01 ~ 2024-09-30
863,274 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,012 GBP2023-10-01 ~ 2024-09-30
22,932 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
892,865 GBP2023-10-01 ~ 2024-09-30
984,025 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
212,034 GBP2023-10-01 ~ 2024-09-30
230,351 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,138 GBP2023-10-01 ~ 2024-09-30
78,737 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
630,000 GBP2024-09-30
630,000 GBP2023-09-30
Plant and equipment
18,177 GBP2024-09-30
18,177 GBP2023-09-30
Furniture and fittings
117,410 GBP2024-09-30
117,410 GBP2023-09-30
Motor vehicles
8,250 GBP2024-09-30
18,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
859,793 GBP2024-09-30
862,000 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-9,750 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-20,910 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
85,956 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
17,763 GBP2024-09-30
17,691 GBP2023-09-30
Furniture and fittings
117,410 GBP2024-09-30
117,410 GBP2023-09-30
Motor vehicles
5,640 GBP2024-09-30
10,921 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
208,993 GBP2024-09-30
218,494 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
870 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,810 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-6,151 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,311 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
68,180 GBP2024-09-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
630,000 GBP2024-09-30
630,000 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
17,776 GBP2024-09-30
Plant and equipment
414 GBP2024-09-30
486 GBP2023-09-30
Furniture and fittings
0 GBP2024-09-30
0 GBP2023-09-30
Motor vehicles
2,610 GBP2024-09-30
7,079 GBP2023-09-30
Finished Goods/Goods for Resale
1,095,040 GBP2024-09-30
1,062,510 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,257,560 GBP2024-09-30
3,488,702 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
987,736 GBP2024-09-30
987,736 GBP2023-09-30
Other Debtors
Current
320,182 GBP2024-09-30
18,571 GBP2023-09-30
Prepayments/Accrued Income
Current
517,761 GBP2024-09-30
672,172 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
0 GBP2024-09-30
1,065 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
5,083,239 GBP2024-09-30
5,168,246 GBP2023-09-30
Other Debtors
Non-current
238,988 GBP2024-09-30
238,988 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
2,575,325 GBP2024-09-30
2,575,812 GBP2023-09-30
Trade Creditors/Trade Payables
Current
915,646 GBP2024-09-30
1,458,400 GBP2023-09-30
Corporation Tax Payable
Current
159,444 GBP2024-09-30
99,240 GBP2023-09-30
Other Taxation & Social Security Payable
Current
37,711 GBP2024-09-30
67,795 GBP2023-09-30
Other Creditors
Current
15,772 GBP2024-09-30
10,373 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
785,741 GBP2024-09-30
629,188 GBP2023-09-30
Creditors
Current
4,489,639 GBP2024-09-30
4,840,808 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
584,805 GBP2024-09-30
780,000 GBP2023-09-30
Bank Borrowings
752,794 GBP2024-09-30
983,966 GBP2023-09-30
Bank Overdrafts
2,407,336 GBP2024-09-30
2,371,846 GBP2023-09-30
Total Borrowings
3,160,130 GBP2024-09-30
3,355,812 GBP2023-09-30
Current
2,575,325 GBP2024-09-30
2,575,812 GBP2023-09-30
Non-current
584,805 GBP2024-09-30
780,000 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,502 shares2024-09-30
12,502 shares2023-09-30