Average Number of Employees
1022021-10-04 ~ 2022-10-02
912020-10-04 ~ 2021-10-03
Turnover/Revenue
22,632,724 GBP2021-10-04 ~ 2022-10-02
17,378,248 GBP2020-10-04 ~ 2021-10-03
Cost of Sales
-15,255,984 GBP2021-10-04 ~ 2022-10-02
-11,831,418 GBP2020-10-04 ~ 2021-10-03
Gross Profit/Loss
7,376,740 GBP2021-10-04 ~ 2022-10-02
5,546,830 GBP2020-10-04 ~ 2021-10-03
Distribution Costs
-1,494,041 GBP2021-10-04 ~ 2022-10-02
-1,209,777 GBP2020-10-04 ~ 2021-10-03
Administrative Expenses
-3,952,145 GBP2021-10-04 ~ 2022-10-02
-2,887,824 GBP2020-10-04 ~ 2021-10-03
Operating Profit/Loss
1,939,245 GBP2021-10-04 ~ 2022-10-02
1,506,800 GBP2020-10-04 ~ 2021-10-03
Profit/Loss on Ordinary Activities Before Tax
1,889,504 GBP2021-10-04 ~ 2022-10-02
1,469,426 GBP2020-10-04 ~ 2021-10-03
Profit/Loss
1,638,657 GBP2021-10-04 ~ 2022-10-02
1,149,187 GBP2020-10-04 ~ 2021-10-03
Property, Plant & Equipment
3,825,038 GBP2022-10-02
3,638,433 GBP2021-10-03
Fixed Assets - Investments
400 GBP2022-10-02
400 GBP2021-10-03
Fixed Assets
3,825,438 GBP2022-10-02
3,638,833 GBP2021-10-03
Total Inventories
2,833,627 GBP2022-10-02
2,593,305 GBP2021-10-03
Debtors
4,668,998 GBP2022-10-02
4,650,442 GBP2021-10-03
Cash at bank and in hand
3,635,952 GBP2022-10-02
2,631,318 GBP2021-10-03
Current Assets
11,138,577 GBP2022-10-02
9,875,065 GBP2021-10-03
Net Current Assets/Liabilities
3,928,950 GBP2022-10-02
2,943,914 GBP2021-10-03
Total Assets Less Current Liabilities
7,754,388 GBP2022-10-02
6,582,747 GBP2021-10-03
Net Assets/Liabilities
6,002,313 GBP2022-10-02
4,610,544 GBP2021-10-03
Equity
Called up share capital
40,000 GBP2022-10-02
40,000 GBP2021-10-03
40,000 GBP2020-10-03
Retained earnings (accumulated losses)
5,962,313 GBP2022-10-02
4,570,544 GBP2021-10-03
3,759,050 GBP2020-10-03
Equity
6,002,313 GBP2022-10-02
4,610,544 GBP2021-10-03
3,799,050 GBP2020-10-03
Profit/Loss
Retained earnings (accumulated losses)
1,638,657 GBP2021-10-04 ~ 2022-10-02
1,149,187 GBP2020-10-04 ~ 2021-10-03
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,638,657 GBP2021-10-04 ~ 2022-10-02
1,149,187 GBP2020-10-04 ~ 2021-10-03
Comprehensive Income/Expense
1,638,657 GBP2021-10-04 ~ 2022-10-02
1,149,187 GBP2020-10-04 ~ 2021-10-03
Dividends Paid
Retained earnings (accumulated losses)
-246,888 GBP2021-10-04 ~ 2022-10-02
-337,693 GBP2020-10-04 ~ 2021-10-03
Dividends Paid
-246,888 GBP2021-10-04 ~ 2022-10-02
-337,693 GBP2020-10-04 ~ 2021-10-03
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-246,888 GBP2021-10-04 ~ 2022-10-02
-337,693 GBP2020-10-04 ~ 2021-10-03
Equity - Income/Expense Recognised Directly
-246,888 GBP2021-10-04 ~ 2022-10-02
-337,693 GBP2020-10-04 ~ 2021-10-03
Property, Plant & Equipment - Depreciation Expense
584,885 GBP2021-10-04 ~ 2022-10-02
532,611 GBP2020-10-04 ~ 2021-10-03
Audit Fees/Expenses
35,000 GBP2021-10-04 ~ 2022-10-02
34,650 GBP2020-10-04 ~ 2021-10-03
Average number of employees in administration and support functions
212021-10-04 ~ 2022-10-02
212020-10-04 ~ 2021-10-03
Wages/Salaries
3,881,421 GBP2021-10-04 ~ 2022-10-02
3,097,688 GBP2020-10-04 ~ 2021-10-03
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,971 GBP2021-10-04 ~ 2022-10-02
95,384 GBP2020-10-04 ~ 2021-10-03
Staff Costs/Employee Benefits Expense
3,980,392 GBP2021-10-04 ~ 2022-10-02
3,193,072 GBP2020-10-04 ~ 2021-10-03
Director Remuneration
21,201 GBP2021-10-04 ~ 2022-10-02
19,943 GBP2020-10-04 ~ 2021-10-03
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,741 GBP2021-10-04 ~ 2022-10-02
117,639 GBP2020-10-04 ~ 2021-10-03
Tax Expense/Credit at Applicable Tax Rate
359,006 GBP2021-10-04 ~ 2022-10-02
279,191 GBP2020-10-04 ~ 2021-10-03
Dividends Paid on Shares
All ordinary shares
246,888 GBP2021-10-04 ~ 2022-10-02
337,693 GBP2020-10-04 ~ 2021-10-03
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,193,281 GBP2022-10-02
1,193,281 GBP2021-10-03
Plant and equipment
6,211,079 GBP2022-10-02
5,463,229 GBP2021-10-03
Tools/Equipment for furniture and fittings
1,504,138 GBP2022-10-02
1,480,496 GBP2021-10-03
Motor vehicles
130,443 GBP2022-10-02
130,443 GBP2021-10-03
Property, Plant & Equipment - Gross Cost
9,038,941 GBP2022-10-02
8,267,449 GBP2021-10-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
158,925 GBP2022-10-02
139,059 GBP2021-10-03
Plant and equipment
3,917,433 GBP2022-10-02
3,530,294 GBP2021-10-03
Tools/Equipment for furniture and fittings
1,047,090 GBP2022-10-02
896,496 GBP2021-10-03
Motor vehicles
90,455 GBP2022-10-02
63,169 GBP2021-10-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,213,903 GBP2022-10-02
4,629,018 GBP2021-10-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
19,866 GBP2021-10-04 ~ 2022-10-02
Plant and equipment
387,139 GBP2021-10-04 ~ 2022-10-02
Tools/Equipment for furniture and fittings
150,594 GBP2021-10-04 ~ 2022-10-02
Motor vehicles
27,286 GBP2021-10-04 ~ 2022-10-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
584,885 GBP2021-10-04 ~ 2022-10-02
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,034,356 GBP2022-10-02
1,054,222 GBP2021-10-03
Plant and equipment
2,293,646 GBP2022-10-02
1,932,935 GBP2021-10-03
Tools/Equipment for furniture and fittings
457,048 GBP2022-10-02
584,000 GBP2021-10-03
Motor vehicles
39,988 GBP2022-10-02
67,274 GBP2021-10-03
Under hire purchased contracts or finance leases, Plant and equipment
105,733 GBP2022-10-02
121,424 GBP2021-10-03
Under hire purchased contracts or finance leases, Motor vehicles
46,957 GBP2021-10-03
Amounts invested in assets
Cost valuation, Non-current
400 GBP2022-10-02
Non-current
400 GBP2022-10-02
400 GBP2021-10-03
Raw Materials
2,258,010 GBP2022-10-02
2,348,912 GBP2021-10-03
Finished Goods
575,617 GBP2022-10-02
244,393 GBP2021-10-03
Trade Debtors/Trade Receivables
2,950,994 GBP2022-10-02
3,148,757 GBP2021-10-03
Prepayments/Accrued Income
296,390 GBP2022-10-02
221,819 GBP2021-10-03
Other Debtors
381,514 GBP2022-10-02
142,031 GBP2021-10-03
Bank Borrowings/Overdrafts
Amounts falling due within one year
257,783 GBP2022-10-02
264,838 GBP2021-10-03
Trade Creditors/Trade Payables
Amounts falling due within one year
3,251,313 GBP2022-10-02
2,808,890 GBP2021-10-03
Accrued Liabilities/Deferred Income
Amounts falling due within one year
698,342 GBP2022-10-02
500,982 GBP2021-10-03
Corporation Tax Payable
Amounts falling due within one year
214,244 GBP2022-10-02
289,197 GBP2021-10-03
Other Taxation & Social Security Payable
Amounts falling due within one year
71,022 GBP2022-10-02
61,991 GBP2021-10-03
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
30,510 GBP2022-10-02
110,129 GBP2021-10-03
Amounts owed to directors
Amounts falling due within one year
10,545 GBP2022-10-02
32,724 GBP2021-10-03
Other Creditors
Amounts falling due within one year
2,675,868 GBP2022-10-02
2,862,400 GBP2021-10-03
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,072,410 GBP2022-10-02
1,329,901 GBP2021-10-03
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
29,952 GBP2021-10-03
Minimum gross finance lease payments owing
Amounts falling due within one year
30,510 GBP2022-10-02
110,129 GBP2021-10-03
Between one and five year
29,952 GBP2021-10-03
Finance Lease Liabilities - Total Present Value
30,510 GBP2022-10-02
140,081 GBP2021-10-03
Amounts set aside to cover potential liabilities or losses
Deferred taxation
575,659 GBP2022-10-02
498,918 GBP2021-10-03
Deferred Tax Liabilities
575,659 GBP2022-10-02
498,918 GBP2021-10-03
Par Value of Share
Class 1 ordinary share
1 shares2021-10-04 ~ 2022-10-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,384 GBP2022-10-02
68,185 GBP2021-10-03
Between one and five year
86,555 GBP2022-10-02
189,750 GBP2021-10-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
151,939 GBP2022-10-02
257,935 GBP2021-10-03
Advances or credits given to directors
-10,545 GBP2022-10-02
-32,724 GBP2021-10-03
-18,074 GBP2020-10-03
Advances or credits made to directors during the period
22,179 GBP2021-10-04 ~ 2022-10-02
-14,650 GBP2020-10-04 ~ 2021-10-03