Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Class 3 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
25,596,701 GBP2023-10-01 ~ 2024-09-30
40,536,076 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
22,666,250 GBP2023-10-01 ~ 2024-09-30
35,383,866 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,930,451 GBP2023-10-01 ~ 2024-09-30
5,152,210 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
1,055 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,669,182 GBP2023-10-01 ~ 2024-09-30
2,641,480 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
261,269 GBP2023-10-01 ~ 2024-09-30
2,509,675 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
56,781 GBP2023-10-01 ~ 2024-09-30
47,716 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
4,695 GBP2023-10-01 ~ 2024-09-30
4,334 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
313,355 GBP2023-10-01 ~ 2024-09-30
2,553,057 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-178,079 GBP2023-10-01 ~ 2024-09-30
439,206 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
491,434 GBP2023-10-01 ~ 2024-09-30
2,113,851 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
491,434 GBP2023-10-01 ~ 2024-09-30
2,113,851 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
84,408 GBP2024-09-30
88,224 GBP2023-09-30
Property, Plant & Equipment
204,116 GBP2024-09-30
260,651 GBP2023-09-30
Fixed Assets
288,524 GBP2024-09-30
348,875 GBP2023-09-30
Total Inventories
3,544,714 GBP2024-09-30
2,923,851 GBP2023-09-30
Debtors
3,458,962 GBP2024-09-30
3,975,800 GBP2023-09-30
Cash at bank and in hand
2,644,713 GBP2024-09-30
4,321,381 GBP2023-09-30
Current Assets
9,648,389 GBP2024-09-30
11,221,032 GBP2023-09-30
Creditors
Current
3,992,852 GBP2024-09-30
5,762,720 GBP2023-09-30
Net Current Assets/Liabilities
5,655,537 GBP2024-09-30
5,458,312 GBP2023-09-30
Total Assets Less Current Liabilities
5,944,061 GBP2024-09-30
5,807,187 GBP2023-09-30
Creditors
Non-current
-50,280 GBP2023-09-30
Net Assets/Liabilities
5,903,308 GBP2024-09-30
5,702,677 GBP2023-09-30
Equity
Called up share capital
1,101 GBP2024-09-30
1,101 GBP2023-09-30
1,100 GBP2022-09-30
Retained earnings (accumulated losses)
5,902,207 GBP2024-09-30
5,701,576 GBP2023-09-30
5,507,768 GBP2022-09-30
Equity
5,903,308 GBP2024-09-30
5,702,677 GBP2023-09-30
5,508,868 GBP2022-09-30
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
Dividends Paid
Retained earnings (accumulated losses)
-290,803 GBP2023-10-01 ~ 2024-09-30
-1,920,043 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-290,803 GBP2023-10-01 ~ 2024-09-30
-1,920,043 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
491,434 GBP2023-10-01 ~ 2024-09-30
2,113,851 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,522,421 GBP2023-10-01 ~ 2024-09-30
1,599,954 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
180,736 GBP2023-10-01 ~ 2024-09-30
187,255 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,168 GBP2023-10-01 ~ 2024-09-30
35,574 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,737,325 GBP2023-10-01 ~ 2024-09-30
1,822,783 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
282023-10-01 ~ 2024-09-30
272022-10-01 ~ 2023-09-30
Director Remuneration
72,000 GBP2023-10-01 ~ 2024-09-30
172,533 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,109 GBP2023-10-01 ~ 2024-09-30
79,723 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
13,500 GBP2023-10-01 ~ 2024-09-30
11,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
121,098 GBP2023-10-01 ~ 2024-09-30
554,319 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
290,803 GBP2023-10-01 ~ 2024-09-30
1,920,043 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
95,400 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
10,992 GBP2024-09-30
7,176 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,816 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
84,408 GBP2024-09-30
88,224 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
249,909 GBP2024-09-30
239,581 GBP2023-09-30
Motor vehicles
208,894 GBP2024-09-30
202,444 GBP2023-09-30
Computers
119,612 GBP2024-09-30
111,914 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
578,415 GBP2024-09-30
553,939 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
132,780 GBP2024-09-30
93,727 GBP2023-09-30
Motor vehicles
137,675 GBP2024-09-30
113,935 GBP2023-09-30
Computers
103,844 GBP2024-09-30
85,626 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
374,299 GBP2024-09-30
293,288 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
39,053 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
23,740 GBP2023-10-01 ~ 2024-09-30
Computers
18,218 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,011 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
117,129 GBP2024-09-30
145,854 GBP2023-09-30
Motor vehicles
71,219 GBP2024-09-30
88,509 GBP2023-09-30
Computers
15,768 GBP2024-09-30
26,288 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
10,902 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
44,824 GBP2024-09-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
32,709 GBP2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
43,611 GBP2023-09-30
Merchandise
289,522 GBP2024-09-30
275,909 GBP2023-09-30
Value of work in progress
3,255,192 GBP2024-09-30
2,647,942 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,211,049 GBP2024-09-30
3,775,448 GBP2023-09-30
Other Debtors
Current
15,786 GBP2024-09-30
79,169 GBP2023-09-30
Prepayments/Accrued Income
Current
232,127 GBP2024-09-30
121,183 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
3,458,962 GBP2024-09-30
3,975,800 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
48,917 GBP2024-09-30
16,354 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,840,549 GBP2024-09-30
4,347,306 GBP2023-09-30
Corporation Tax Payable
Current
121,098 GBP2024-09-30
554,319 GBP2023-09-30
Other Taxation & Social Security Payable
Current
18,237 GBP2024-09-30
Other Creditors
Current
82,636 GBP2024-09-30
25,808 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
200,511 GBP2024-09-30
15,500 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
50,280 GBP2023-09-30
Current, hire purchase agreements, Amounts falling due within one year
48,917 GBP2024-09-30
hire purchase agreements
48,917 GBP2024-09-30
66,634 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,753 GBP2024-09-30
54,230 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-09-30
Class 2 ordinary share
100 shares2024-09-30
Class 3 ordinary share
1 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
491,434 GBP2023-10-01 ~ 2024-09-30