Average Number of Employees
302023-10-01 ~ 2024-09-30
312022-10-01 ~ 2023-09-30
Turnover/Revenue
8,835,266 GBP2023-10-01 ~ 2024-09-30
10,318,704 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-5,951,876 GBP2023-10-01 ~ 2024-09-30
-6,852,950 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,883,390 GBP2023-10-01 ~ 2024-09-30
3,465,754 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,312,154 GBP2023-10-01 ~ 2024-09-30
-1,107,915 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,571,236 GBP2023-10-01 ~ 2024-09-30
2,357,839 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
537,324 GBP2023-10-01 ~ 2024-09-30
85,749 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-399,889 GBP2023-10-01 ~ 2024-09-30
-4,540 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,708,671 GBP2023-10-01 ~ 2024-09-30
2,439,048 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
4,459 GBP2023-10-01 ~ 2024-09-30
-541,113 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
7,694,370 GBP2024-09-30
5,981,240 GBP2023-09-30
4,083,305 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,713,130 GBP2023-10-01 ~ 2024-09-30
1,897,935 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
501,064 GBP2024-09-30
518,456 GBP2023-09-30
Total Inventories
1,301,242 GBP2024-09-30
1,644,326 GBP2023-09-30
Debtors
Current
2,074,318 GBP2024-09-30
1,697,058 GBP2023-09-30
Cash at bank and in hand
6,412,273 GBP2024-09-30
23,152,809 GBP2023-09-30
Current Assets
9,787,833 GBP2024-09-30
26,494,193 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-19,540,063 GBP2023-09-30
Net Current Assets/Liabilities
8,680,193 GBP2024-09-30
6,954,130 GBP2023-09-30
Total Assets Less Current Liabilities
9,181,257 GBP2024-09-30
7,472,586 GBP2023-09-30
Net Assets/Liabilities
9,164,068 GBP2024-09-30
7,450,938 GBP2023-09-30
Equity
Called up share capital
30,000 GBP2024-09-30
30,000 GBP2023-09-30
Capital redemption reserve
1,439,698 GBP2024-09-30
1,439,698 GBP2023-09-30
Equity
9,164,068 GBP2024-09-30
7,450,938 GBP2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-10-01 ~ 2024-09-30
Furniture and fittings
152023-10-01 ~ 2024-09-30
Audit Fees/Expenses
25,500 GBP2023-10-01 ~ 2024-09-30
21,815 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,166,156 GBP2023-10-01 ~ 2024-09-30
984,531 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
95,766 GBP2023-10-01 ~ 2024-09-30
84,213 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,297,870 GBP2023-10-01 ~ 2024-09-30
1,100,273 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
48,453 GBP2024-09-30
48,453 GBP2023-09-30
Goodwill
1,072,711 GBP2024-09-30
1,072,711 GBP2023-09-30
Intangible Assets - Gross Cost
1,121,164 GBP2024-09-30
1,121,164 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,072,711 GBP2024-09-30
1,072,711 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,121,164 GBP2024-09-30
1,121,164 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
505,280 GBP2024-09-30
505,280 GBP2023-09-30
Plant and equipment
253,563 GBP2024-09-30
253,563 GBP2023-09-30
Office equipment
146,529 GBP2024-09-30
146,529 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
905,372 GBP2024-09-30
905,372 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
182,260 GBP2023-09-30
Office equipment
141,372 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
386,916 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
17,392 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
193,242 GBP2024-09-30
Office equipment
142,281 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
404,308 GBP2024-09-30
Property, Plant & Equipment
Buildings
436,495 GBP2024-09-30
441,996 GBP2023-09-30
Plant and equipment
60,321 GBP2024-09-30
71,303 GBP2023-09-30
Office equipment
4,248 GBP2024-09-30
5,157 GBP2023-09-30
Raw materials and consumables
1,046,096 GBP2024-09-30
1,261,175 GBP2023-09-30
Value of work in progress
98,287 GBP2024-09-30
159,073 GBP2023-09-30
Finished Goods/Goods for Resale
156,859 GBP2024-09-30
224,078 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
778,273 GBP2024-09-30
905,005 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
706,702 GBP2024-09-30
734,394 GBP2023-09-30
Other Debtors
Current
537,971 GBP2024-09-30
18,094 GBP2023-09-30
Prepayments/Accrued Income
Current
51,372 GBP2024-09-30
39,565 GBP2023-09-30
Trade Creditors/Trade Payables
Current
546,522 GBP2024-09-30
649,930 GBP2023-09-30
Amounts owed to group undertakings
Current
360,264 GBP2024-09-30
18,588,071 GBP2023-09-30
Corporation Tax Payable
Current
121,643 GBP2023-09-30
Taxation/Social Security Payable
Current
49,598 GBP2024-09-30
49,021 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
151,256 GBP2024-09-30
131,398 GBP2023-09-30
Creditors
Current
1,107,640 GBP2024-09-30
19,540,063 GBP2023-09-30
Net Deferred Tax Liability/Asset
17,189 GBP2024-09-30
21,648 GBP2023-09-30
19,487 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,459 GBP2023-10-01 ~ 2024-09-30
2,161 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
25,501 GBP2024-09-30
28,942 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-09-30
30,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
51,769 GBP2024-09-30
71,632 GBP2023-09-30
Between one and five year
23,333 GBP2024-09-30
82,037 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
75,102 GBP2024-09-30
153,669 GBP2023-09-30