Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
20,641,231 GBP2023-10-01 ~ 2024-09-30
23,938,644 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
17,181,075 GBP2023-10-01 ~ 2024-09-30
19,759,594 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,460,156 GBP2023-10-01 ~ 2024-09-30
4,179,050 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
5,829,156 GBP2023-10-01 ~ 2024-09-30
5,852,853 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-2,369,000 GBP2023-10-01 ~ 2024-09-30
-1,673,803 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,886 GBP2023-10-01 ~ 2024-09-30
375 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
509,262 GBP2023-10-01 ~ 2024-09-30
942,724 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,875,376 GBP2023-10-01 ~ 2024-09-30
-2,616,152 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-146,646 GBP2023-10-01 ~ 2024-09-30
-298,890 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-2,728,730 GBP2023-10-01 ~ 2024-09-30
-2,317,262 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-2,728,730 GBP2023-10-01 ~ 2024-09-30
-2,317,262 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
1,351 GBP2024-09-30
1,630 GBP2023-09-30
Property, Plant & Equipment
208,377 GBP2024-09-30
4,998,761 GBP2023-09-30
Fixed Assets - Investments
17,323 GBP2024-09-30
17,323 GBP2023-09-30
Fixed Assets
227,051 GBP2024-09-30
5,017,714 GBP2023-09-30
Total Inventories
7,676,717 GBP2024-09-30
9,169,609 GBP2023-09-30
Debtors
2,594,425 GBP2024-09-30
2,929,714 GBP2023-09-30
Cash at bank and in hand
518,901 GBP2024-09-30
948,156 GBP2023-09-30
Current Assets
10,790,043 GBP2024-09-30
13,047,479 GBP2023-09-30
Creditors
Current
5,726,930 GBP2024-09-30
12,502,093 GBP2023-09-30
Net Current Assets/Liabilities
5,063,113 GBP2024-09-30
545,386 GBP2023-09-30
Total Assets Less Current Liabilities
5,290,164 GBP2024-09-30
5,563,100 GBP2023-09-30
Creditors
Non-current
-2,093,012 GBP2024-09-30
-2,390,572 GBP2023-09-30
Net Assets/Liabilities
3,160,401 GBP2024-09-30
2,989,131 GBP2023-09-30
Equity
Called up share capital
200,000 GBP2024-09-30
100,000 GBP2023-09-30
100,000 GBP2022-09-30
Share premium
2,800,000 GBP2024-09-30
Revaluation reserve
2,208,105 GBP2023-09-30
2,208,105 GBP2022-09-30
Retained earnings (accumulated losses)
160,401 GBP2024-09-30
681,026 GBP2023-09-30
2,998,288 GBP2022-09-30
Equity
3,160,401 GBP2024-09-30
2,989,131 GBP2023-09-30
5,306,393 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-520,625 GBP2023-10-01 ~ 2024-09-30
-2,317,262 GBP2022-10-01 ~ 2023-09-30
Issue of Equity Instruments
Called up share capital
100,000 GBP2023-10-01 ~ 2024-09-30
Issue of Equity Instruments
2,900,000 GBP2023-10-01 ~ 2024-09-30
Bank Overdrafts
-426,173 GBP2024-09-30
-898,378 GBP2023-09-30
-16,184,045 GBP2022-09-30
Wages/Salaries
2,052,331 GBP2023-10-01 ~ 2024-09-30
1,949,660 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
205,634 GBP2023-10-01 ~ 2024-09-30
198,213 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
300,640 GBP2023-10-01 ~ 2024-09-30
231,383 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,558,605 GBP2023-10-01 ~ 2024-09-30
2,379,256 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
652023-10-01 ~ 2024-09-30
642022-10-01 ~ 2023-09-30
Director Remuneration
198,419 GBP2023-10-01 ~ 2024-09-30
183,795 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,645 GBP2023-10-01 ~ 2024-09-30
175,768 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
17,250 GBP2023-10-01 ~ 2024-09-30
19,400 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
-278,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
5,295 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,944 GBP2024-09-30
3,665 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
279 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,351 GBP2024-09-30
1,630 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
4,800,000 GBP2023-09-30
Furniture and fittings
956,790 GBP2024-09-30
922,238 GBP2023-09-30
Motor vehicles
65,299 GBP2024-09-30
65,299 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,022,089 GBP2024-09-30
5,787,537 GBP2023-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-4,800,000 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-446 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-4,800,446 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
73,263 GBP2023-09-30
Furniture and fittings
781,062 GBP2024-09-30
699,188 GBP2023-09-30
Motor vehicles
32,650 GBP2024-09-30
16,325 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
813,712 GBP2024-09-30
788,776 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
82,320 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
16,325 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,645 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-73,263 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-446 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-73,709 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
175,728 GBP2024-09-30
223,050 GBP2023-09-30
Motor vehicles
32,649 GBP2024-09-30
48,974 GBP2023-09-30
Land and buildings
4,726,737 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
17,323 GBP2023-09-30
Investments in Group Undertakings
17,323 GBP2024-09-30
17,323 GBP2023-09-30
Merchandise
7,676,717 GBP2024-09-30
9,169,609 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,569,821 GBP2024-09-30
1,668,864 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
3,732 GBP2024-09-30
3,732 GBP2023-09-30
Other Debtors
Current
3,450 GBP2024-09-30
3,294 GBP2023-09-30
Amount of corporation tax that is recoverable
278,000 GBP2024-09-30
278,000 GBP2023-09-30
Prepayments/Accrued Income
Current
739,422 GBP2024-09-30
975,824 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,594,425 GBP2024-09-30
Current, Amounts falling due within one year
2,929,714 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
426,173 GBP2024-09-30
898,378 GBP2023-09-30
Other Remaining Borrowings
Current
1,266,751 GBP2024-09-30
5,448,306 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,637,389 GBP2024-09-30
4,429,144 GBP2023-09-30
Corporation Tax Payable
Current
279,866 GBP2023-09-30
Other Taxation & Social Security Payable
Current
41,175 GBP2024-09-30
47,466 GBP2023-09-30
Amount of value-added tax that is payable
341,771 GBP2024-09-30
98,551 GBP2023-09-30
Other Creditors
Current
842,086 GBP2024-09-30
901,016 GBP2023-09-30
Accrued Liabilities
Current
171,585 GBP2024-09-30
399,366 GBP2023-09-30
Other Remaining Borrowings
Non-current
2,093,012 GBP2024-09-30
2,390,572 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
6,346,684 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
999,277 GBP2024-09-30
558,138 GBP2023-09-30
Between one and five year
2,340,986 GBP2024-09-30
573,028 GBP2023-09-30
All periods
3,340,263 GBP2024-09-30
1,131,166 GBP2023-09-30
Bank Overdrafts
Secured
426,173 GBP2024-09-30
898,378 GBP2023-09-30
Total Borrowings
Secured
1,260,950 GBP2024-09-30
1,740,052 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,751 GBP2024-09-30
183,397 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
-2,728,730 GBP2023-10-01 ~ 2024-09-30