Cost of Sales
-14,750,290 GBP2023-10-01 ~ 2024-09-30
-14,793,716 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-373,014 GBP2023-10-01 ~ 2024-09-30
-380,812 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,733,240 GBP2023-10-01 ~ 2024-09-30
-2,727,187 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,093 GBP2023-10-01 ~ 2024-09-30
4,806 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
364,949 GBP2023-10-01 ~ 2024-09-30
205,747 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
270,596 GBP2023-10-01 ~ 2024-09-30
121,946 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
270,596 GBP2023-10-01 ~ 2024-09-30
121,946 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
2,345 GBP2024-09-30
2,880 GBP2023-09-30
Property, Plant & Equipment
1,001,270 GBP2024-09-30
1,080,545 GBP2023-09-30
Fixed Assets
1,003,615 GBP2024-09-30
1,083,425 GBP2023-09-30
Debtors
965,164 GBP2024-09-30
870,015 GBP2023-09-30
Current assets - Investments
66,692 GBP2024-09-30
56,875 GBP2023-09-30
Cash at bank and in hand
620,383 GBP2024-09-30
527,171 GBP2023-09-30
Current Assets
3,665,060 GBP2024-09-30
3,161,521 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,669,285 GBP2024-09-30
Net Current Assets/Liabilities
1,995,775 GBP2024-09-30
1,830,348 GBP2023-09-30
Total Assets Less Current Liabilities
2,999,390 GBP2024-09-30
2,913,773 GBP2023-09-30
Net Assets/Liabilities
2,870,015 GBP2024-09-30
2,699,419 GBP2023-09-30
Equity
Called up share capital
80 GBP2024-09-30
80 GBP2023-09-30
80 GBP2022-09-30
Capital redemption reserve
20 GBP2024-09-30
20 GBP2023-09-30
20 GBP2022-09-30
Retained earnings (accumulated losses)
2,869,915 GBP2024-09-30
2,699,319 GBP2023-09-30
2,717,373 GBP2022-09-30
Equity
2,870,015 GBP2024-09-30
2,699,419 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
270,596 GBP2023-10-01 ~ 2024-09-30
121,946 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-140,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-100,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
532023-10-01 ~ 2024-09-30
542022-10-01 ~ 2023-09-30
Wages/Salaries
1,653,595 GBP2023-10-01 ~ 2024-09-30
1,605,750 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,977 GBP2023-10-01 ~ 2024-09-30
56,793 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,871,086 GBP2023-10-01 ~ 2024-09-30
1,814,110 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
101,714 GBP2023-10-01 ~ 2024-09-30
100,964 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,047 GBP2023-10-01 ~ 2024-09-30
47,689 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
57,482 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
55,137 GBP2024-09-30
54,602 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
535 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
2,345 GBP2024-09-30
2,880 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
504,146 GBP2024-09-30
504,146 GBP2023-09-30
Plant and equipment
188,772 GBP2024-09-30
186,782 GBP2023-09-30
Furniture and fittings
492,870 GBP2024-09-30
490,305 GBP2023-09-30
Computers
212,899 GBP2024-09-30
185,355 GBP2023-09-30
Motor vehicles
593,973 GBP2024-09-30
535,096 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,189,213 GBP2024-09-30
2,098,237 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
172,094 GBP2024-09-30
162,011 GBP2023-09-30
Plant and equipment
100,336 GBP2024-09-30
83,211 GBP2023-09-30
Furniture and fittings
335,152 GBP2024-09-30
295,017 GBP2023-09-30
Computers
173,212 GBP2024-09-30
147,087 GBP2023-09-30
Motor vehicles
333,238 GBP2024-09-30
264,317 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,187,943 GBP2024-09-30
1,017,692 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,083 GBP2023-10-01 ~ 2024-09-30
Land and buildings, Under hire purchased contracts or finance leases
7,862 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
17,125 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
40,135 GBP2023-10-01 ~ 2024-09-30
Computers
26,125 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
68,921 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
170,251 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
332,052 GBP2024-09-30
342,135 GBP2023-09-30
Plant and equipment
88,436 GBP2024-09-30
103,571 GBP2023-09-30
Furniture and fittings
157,718 GBP2024-09-30
195,288 GBP2023-09-30
Computers
39,687 GBP2024-09-30
38,268 GBP2023-09-30
Motor vehicles
260,735 GBP2024-09-30
270,779 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
130,504 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
704,324 GBP2024-09-30
701,166 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
34,914 GBP2024-09-30
33,831 GBP2023-09-30
Other Debtors
Current
93,801 GBP2024-09-30
5,527 GBP2023-09-30
Prepayments/Accrued Income
Current
130,172 GBP2024-09-30
64,624 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
963,211 GBP2024-09-30
Amounts falling due within one year, Current
805,148 GBP2023-09-30
Other Debtors
Non-current
1,953 GBP2024-09-30
64,867 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
44,564 GBP2024-09-30
47,352 GBP2023-09-30
Other Remaining Borrowings
Current
70,000 GBP2024-09-30
120,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,233,192 GBP2024-09-30
1,108,710 GBP2023-09-30
Corporation Tax Payable
Current
111,483 GBP2024-09-30
37,169 GBP2023-09-30
Other Taxation & Social Security Payable
Current
24,916 GBP2024-09-30
26,094 GBP2023-09-30
Other Creditors
Current
61,680 GBP2024-09-30
-85,433 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
123,450 GBP2024-09-30
77,281 GBP2023-09-30
Creditors
Current
1,669,285 GBP2024-09-30
1,331,173 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-09-30
70,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
105,395 GBP2024-09-30
100,988 GBP2023-09-30
Other Remaining Borrowings
Non-current
-131,550 GBP2024-09-30
-128,341 GBP2023-09-30
Creditors
Non-current
-26,155 GBP2024-09-30
42,647 GBP2023-09-30
Bank Borrowings
0 GBP2024-09-30
70,000 GBP2023-09-30
Total Borrowings
-61,550 GBP2024-09-30
61,659 GBP2023-09-30
Current
70,000 GBP2024-09-30
120,000 GBP2023-09-30
Non-current
-131,550 GBP2024-09-30
-58,341 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
44,564 GBP2024-09-30
47,352 GBP2023-09-30
Minimum gross finance lease payments owing
149,959 GBP2024-09-30
148,340 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
8,000 shares2024-09-30
8,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
68,532 GBP2024-09-30
69,156 GBP2023-09-30
Between two and five year
96,648 GBP2024-09-30
44,706 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
165,180 GBP2024-09-30
113,862 GBP2023-09-30