Cost of Sales
-17,322,503 GBP2022-10-01 ~ 2023-09-30
-15,442,712 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-263,475 GBP2022-10-01 ~ 2023-09-30
-278,101 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,628,763 GBP2022-10-01 ~ 2023-09-30
-1,124,518 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
719 GBP2022-10-01 ~ 2023-09-30
20 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-146,761 GBP2022-10-01 ~ 2023-09-30
-82,588 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
763,307 GBP2022-10-01 ~ 2023-09-30
632,392 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
585,330 GBP2022-10-01 ~ 2023-09-30
474,396 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
585,330 GBP2022-10-01 ~ 2023-09-30
474,396 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
643,506 GBP2023-09-30
642,896 GBP2022-09-30
Debtors
5,407,234 GBP2023-09-30
5,576,491 GBP2022-09-30
Cash at bank and in hand
619,900 GBP2023-09-30
321,432 GBP2022-09-30
Current Assets
7,089,644 GBP2023-09-30
6,766,188 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,840,808 GBP2023-09-30
-4,800,197 GBP2022-09-30
Net Current Assets/Liabilities
2,248,836 GBP2023-09-30
1,965,991 GBP2022-09-30
Total Assets Less Current Liabilities
2,892,342 GBP2023-09-30
2,608,887 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-780,000 GBP2023-09-30
-961,875 GBP2022-09-30
Net Assets/Liabilities
2,112,342 GBP2023-09-30
1,647,012 GBP2022-09-30
Equity
Called up share capital
12,502 GBP2023-09-30
12,502 GBP2022-09-30
12,502 GBP2021-09-30
Share premium
976,904 GBP2023-09-30
976,904 GBP2022-09-30
976,904 GBP2021-09-30
Retained earnings (accumulated losses)
1,122,936 GBP2023-09-30
657,606 GBP2022-09-30
303,210 GBP2021-09-30
Equity
2,112,342 GBP2023-09-30
1,647,012 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
585,330 GBP2022-10-01 ~ 2023-09-30
474,396 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-120,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,925 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
142022-10-01 ~ 2023-09-30
152021-10-01 ~ 2022-09-30
Wages/Salaries
863,274 GBP2022-10-01 ~ 2023-09-30
631,171 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,932 GBP2022-10-01 ~ 2023-09-30
12,625 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
984,025 GBP2022-10-01 ~ 2023-09-30
712,336 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
230,351 GBP2022-10-01 ~ 2023-09-30
126,513 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
78,737 GBP2022-10-01 ~ 2023-09-30
120,076 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
630,000 GBP2023-09-30
630,000 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
78,413 GBP2023-09-30
72,627 GBP2022-09-30
Plant and equipment
18,177 GBP2023-09-30
18,177 GBP2022-09-30
Furniture and fittings
117,410 GBP2023-09-30
117,410 GBP2022-09-30
Motor vehicles
18,000 GBP2023-09-30
18,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
862,000 GBP2023-09-30
856,214 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-09-30
0 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
72,472 GBP2023-09-30
69,808 GBP2022-09-30
Plant and equipment
17,691 GBP2023-09-30
17,606 GBP2022-09-30
Furniture and fittings
117,410 GBP2023-09-30
117,343 GBP2022-09-30
Motor vehicles
10,921 GBP2023-09-30
8,561 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
218,494 GBP2023-09-30
213,318 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-10-01 ~ 2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
2,664 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
85 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
67 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
2,360 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,176 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
630,000 GBP2023-09-30
630,000 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
5,941 GBP2023-09-30
2,819 GBP2022-09-30
Plant and equipment
486 GBP2023-09-30
571 GBP2022-09-30
Furniture and fittings
0 GBP2023-09-30
67 GBP2022-09-30
Motor vehicles
7,079 GBP2023-09-30
9,439 GBP2022-09-30
Finished Goods/Goods for Resale
1,062,510 GBP2023-09-30
868,265 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,488,702 GBP2023-09-30
2,993,152 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
987,736 GBP2023-09-30
987,736 GBP2022-09-30
Other Debtors
Current
18,571 GBP2023-09-30
41,470 GBP2022-09-30
Prepayments/Accrued Income
Current
672,172 GBP2023-09-30
1,235,343 GBP2022-09-30
Debtors - Deferred Tax Asset
Current
1,065 GBP2023-09-30
0 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,168,246 GBP2023-09-30
5,257,701 GBP2022-09-30
Other Debtors
Non-current
238,988 GBP2023-09-30
238,988 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
2,575,812 GBP2023-09-30
3,086,965 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,458,400 GBP2023-09-30
1,218,727 GBP2022-09-30
Corporation Tax Payable
Current
99,240 GBP2023-09-30
0 GBP2022-09-30
Other Taxation & Social Security Payable
Current
67,795 GBP2023-09-30
24,767 GBP2022-09-30
Other Creditors
Current
10,373 GBP2023-09-30
22,416 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
629,188 GBP2023-09-30
447,322 GBP2022-09-30
Creditors
Current
4,840,808 GBP2023-09-30
4,800,197 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
780,000 GBP2023-09-30
961,875 GBP2022-09-30
Bank Borrowings
983,966 GBP2023-09-30
1,208,753 GBP2022-09-30
Bank Overdrafts
2,371,846 GBP2023-09-30
2,840,087 GBP2022-09-30
Total Borrowings
3,355,812 GBP2023-09-30
4,048,840 GBP2022-09-30
Current
2,575,812 GBP2023-09-30
3,086,965 GBP2022-09-30
Non-current
780,000 GBP2023-09-30
961,875 GBP2022-09-30