Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
40,536,076 GBP2022-10-01 ~ 2023-09-30
24,396,066 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
35,383,866 GBP2022-10-01 ~ 2023-09-30
21,715,919 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,152,210 GBP2022-10-01 ~ 2023-09-30
2,680,147 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
1,055 GBP2022-10-01 ~ 2023-09-30
11,686 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,641,480 GBP2022-10-01 ~ 2023-09-30
1,944,253 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,509,675 GBP2022-10-01 ~ 2023-09-30
724,208 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
47,716 GBP2022-10-01 ~ 2023-09-30
6,219 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
4,334 GBP2022-10-01 ~ 2023-09-30
1,445 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,553,057 GBP2022-10-01 ~ 2023-09-30
728,982 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
439,206 GBP2022-10-01 ~ 2023-09-30
114,937 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,113,851 GBP2022-10-01 ~ 2023-09-30
614,045 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,113,851 GBP2022-10-01 ~ 2023-09-30
614,045 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
88,224 GBP2023-09-30
80,640 GBP2022-09-30
Property, Plant & Equipment
260,651 GBP2023-09-30
147,940 GBP2022-09-30
Fixed Assets
348,875 GBP2023-09-30
228,580 GBP2022-09-30
Total Inventories
2,923,851 GBP2023-09-30
2,429,822 GBP2022-09-30
Debtors
3,975,800 GBP2023-09-30
3,355,175 GBP2022-09-30
Cash at bank and in hand
4,321,381 GBP2023-09-30
2,462,952 GBP2022-09-30
Current Assets
11,221,032 GBP2023-09-30
8,247,949 GBP2022-09-30
Creditors
Current
5,762,720 GBP2023-09-30
2,862,858 GBP2022-09-30
Net Current Assets/Liabilities
5,458,312 GBP2023-09-30
5,385,091 GBP2022-09-30
Total Assets Less Current Liabilities
5,807,187 GBP2023-09-30
5,613,671 GBP2022-09-30
Creditors
Non-current
-50,280 GBP2023-09-30
-73,449 GBP2022-09-30
Net Assets/Liabilities
5,702,677 GBP2023-09-30
5,508,868 GBP2022-09-30
Equity
Called up share capital
1,101 GBP2023-09-30
1,100 GBP2022-09-30
1,100 GBP2021-09-30
Retained earnings (accumulated losses)
5,701,576 GBP2023-09-30
5,507,768 GBP2022-09-30
6,056,651 GBP2021-09-30
Equity
5,702,677 GBP2023-09-30
5,508,868 GBP2022-09-30
6,057,751 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,920,043 GBP2022-10-01 ~ 2023-09-30
-1,162,928 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,920,043 GBP2022-10-01 ~ 2023-09-30
-1,162,928 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,113,851 GBP2022-10-01 ~ 2023-09-30
614,045 GBP2021-10-01 ~ 2022-09-30
Issue of Equity Instruments
Called up share capital
1 GBP2022-10-01 ~ 2023-09-30
Issue of Equity Instruments
1 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,594,914 GBP2022-10-01 ~ 2023-09-30
1,145,329 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
187,255 GBP2022-10-01 ~ 2023-09-30
143,681 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,614 GBP2022-10-01 ~ 2023-09-30
32,897 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,822,783 GBP2022-10-01 ~ 2023-09-30
1,321,907 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
272022-10-01 ~ 2023-09-30
222021-10-01 ~ 2022-09-30
Director Remuneration
172,533 GBP2022-10-01 ~ 2023-09-30
163,208 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
79,723 GBP2022-10-01 ~ 2023-09-30
34,730 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
11,000 GBP2022-10-01 ~ 2023-09-30
8,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
554,319 GBP2022-10-01 ~ 2023-09-30
144,487 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
1,920,043 GBP2022-10-01 ~ 2023-09-30
1,162,928 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
95,400 GBP2023-09-30
84,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,176 GBP2023-09-30
3,360 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,816 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
88,224 GBP2023-09-30
80,640 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
239,581 GBP2023-09-30
101,180 GBP2022-09-30
Motor vehicles
202,444 GBP2023-09-30
165,094 GBP2022-09-30
Computers
111,914 GBP2023-09-30
80,693 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
553,939 GBP2023-09-30
346,967 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
93,727 GBP2023-09-30
45,104 GBP2022-09-30
Motor vehicles
113,935 GBP2023-09-30
84,429 GBP2022-09-30
Computers
85,626 GBP2023-09-30
69,494 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
293,288 GBP2023-09-30
199,027 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
48,623 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
29,506 GBP2022-10-01 ~ 2023-09-30
Computers
16,132 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,261 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
145,854 GBP2023-09-30
56,076 GBP2022-09-30
Motor vehicles
88,509 GBP2023-09-30
80,665 GBP2022-09-30
Computers
26,288 GBP2023-09-30
11,199 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
14,538 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
43,611 GBP2023-09-30
58,149 GBP2022-09-30
Merchandise
275,909 GBP2023-09-30
Value of work in progress
2,647,942 GBP2023-09-30
2,429,822 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,775,448 GBP2023-09-30
3,270,501 GBP2022-09-30
Other Debtors
Current
79,169 GBP2023-09-30
15,786 GBP2022-09-30
Prepayments/Accrued Income
Current
121,183 GBP2023-09-30
30,856 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
3,975,800 GBP2023-09-30
3,355,175 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
16,354 GBP2023-09-30
9,540 GBP2022-09-30
Trade Creditors/Trade Payables
Current
4,347,306 GBP2023-09-30
2,277,428 GBP2022-09-30
Corporation Tax Payable
Current
554,319 GBP2023-09-30
144,487 GBP2022-09-30
Other Taxation & Social Security Payable
Current
94,148 GBP2022-09-30
Other Creditors
Current
25,808 GBP2023-09-30
28,037 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
15,500 GBP2023-09-30
14,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
50,280 GBP2023-09-30
73,449 GBP2022-09-30
Between one and five year, hire purchase agreements
50,280 GBP2023-09-30
73,449 GBP2022-09-30
hire purchase agreements
66,634 GBP2023-09-30
82,989 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,230 GBP2023-09-30
31,354 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-09-30
Class 2 ordinary share
100 shares2023-09-30
Class 3 ordinary share
1 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,113,851 GBP2022-10-01 ~ 2023-09-30