Turnover/Revenue
22,161,796 GBP2021-10-01 ~ 2022-09-30
17,310,356 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-19,072,815 GBP2021-10-01 ~ 2022-09-30
-15,915,687 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
3,088,981 GBP2021-10-01 ~ 2022-09-30
1,394,669 GBP2020-10-01 ~ 2021-09-30
Distribution Costs
-1,005,416 GBP2021-10-01 ~ 2022-09-30
-801,278 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-1,944,468 GBP2021-10-01 ~ 2022-09-30
-1,723,351 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
139,097 GBP2021-10-01 ~ 2022-09-30
-871,030 GBP2020-10-01 ~ 2021-09-30
Other Interest Receivable/Similar Income (Finance Income)
640 GBP2021-10-01 ~ 2022-09-30
56 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
-5,572 GBP2021-10-01 ~ 2022-09-30
-1,309 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
134,165 GBP2021-10-01 ~ 2022-09-30
-872,283 GBP2020-10-01 ~ 2021-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2021-10-01 ~ 2022-09-30
21,639 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
134,165 GBP2021-10-01 ~ 2022-09-30
-850,644 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
702,155 GBP2022-09-30
820,862 GBP2021-09-30
Investment Property
403,031 GBP2022-09-30
403,031 GBP2021-09-30
Fixed Assets
1,105,186 GBP2022-09-30
1,223,893 GBP2021-09-30
Total Inventories
204,835 GBP2022-09-30
254,620 GBP2021-09-30
Debtors
5,375,667 GBP2022-09-30
5,314,172 GBP2021-09-30
Cash at bank and in hand
877,662 GBP2022-09-30
720,071 GBP2021-09-30
Current Assets
6,458,164 GBP2022-09-30
6,288,863 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-1,946,860 GBP2022-09-30
-1,886,559 GBP2021-09-30
Net Current Assets/Liabilities
4,511,304 GBP2022-09-30
4,402,304 GBP2021-09-30
Total Assets Less Current Liabilities
5,616,490 GBP2022-09-30
5,626,197 GBP2021-09-30
Creditors
Non-current, Amounts falling due after one year
-110,000 GBP2022-09-30
-150,000 GBP2021-09-30
Net Assets/Liabilities
5,506,490 GBP2022-09-30
5,476,197 GBP2021-09-30
Equity
Called up share capital
100,000 GBP2022-09-30
100,000 GBP2021-09-30
100,000 GBP2020-09-30
Revaluation reserve
113,052 GBP2022-09-30
113,052 GBP2021-09-30
113,052 GBP2020-09-30
Retained earnings (accumulated losses)
5,293,438 GBP2022-09-30
5,263,145 GBP2021-09-30
6,217,661 GBP2020-09-30
Equity
5,506,490 GBP2022-09-30
5,476,197 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
134,165 GBP2021-10-01 ~ 2022-09-30
-850,644 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-103,872 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
-103,872 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
13,750 GBP2021-10-01 ~ 2022-09-30
12,000 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
502021-10-01 ~ 2022-09-30
582020-10-01 ~ 2021-09-30
Wages/Salaries
1,285,740 GBP2021-10-01 ~ 2022-09-30
1,468,309 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
121,659 GBP2021-10-01 ~ 2022-09-30
127,748 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,480 GBP2021-10-01 ~ 2022-09-30
29,284 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
1,430,879 GBP2021-10-01 ~ 2022-09-30
1,625,341 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
17,688 GBP2021-10-01 ~ 2022-09-30
22,475 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2021-10-01 ~ 2022-09-30
-21,639 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
376,230 GBP2022-09-30
376,230 GBP2021-09-30
Land and buildings, Under hire purchased contracts or finance leases
2,049,471 GBP2022-09-30
2,049,471 GBP2021-09-30
Plant and equipment
4,657,816 GBP2022-09-30
4,653,240 GBP2021-09-30
Computers
57,135 GBP2022-09-30
57,135 GBP2021-09-30
Motor vehicles
662,858 GBP2022-09-30
829,368 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
7,803,510 GBP2022-09-30
7,965,444 GBP2021-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-10-01 ~ 2022-09-30
Computers
0 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-166,510 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals
-166,510 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
26,230 GBP2022-09-30
26,230 GBP2021-09-30
Land and buildings, Under hire purchased contracts or finance leases
2,049,471 GBP2022-09-30
2,049,471 GBP2021-09-30
Plant and equipment
4,386,507 GBP2022-09-30
4,292,083 GBP2021-09-30
Computers
55,245 GBP2022-09-30
54,300 GBP2021-09-30
Motor vehicles
583,902 GBP2022-09-30
722,498 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,101,355 GBP2022-09-30
7,144,582 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2021-10-01 ~ 2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2021-10-01 ~ 2022-09-30
Plant and equipment
94,424 GBP2021-10-01 ~ 2022-09-30
Computers
945 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
26,688 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,057 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-10-01 ~ 2022-09-30
Computers
0 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-165,284 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-165,284 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
350,000 GBP2022-09-30
350,000 GBP2021-09-30
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-09-30
0 GBP2021-09-30
Plant and equipment
271,309 GBP2022-09-30
361,157 GBP2021-09-30
Computers
1,890 GBP2022-09-30
2,835 GBP2021-09-30
Motor vehicles
78,956 GBP2022-09-30
106,870 GBP2021-09-30
Investment Property - Fair Value Model
403,031 GBP2021-09-30
Raw materials and consumables
151,501 GBP2022-09-30
127,811 GBP2021-09-30
Finished Goods/Goods for Resale
53,334 GBP2022-09-30
126,809 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
1,489,461 GBP2022-09-30
1,412,413 GBP2021-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2022-09-30
16,250 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
3,766,308 GBP2022-09-30
3,766,308 GBP2021-09-30
Other Debtors
Current
102,681 GBP2022-09-30
111,180 GBP2021-09-30
Prepayments/Accrued Income
Current
17,217 GBP2022-09-30
8,021 GBP2021-09-30
Debtors
Current, Amounts falling due within one year
5,375,667 GBP2022-09-30
5,314,172 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
40,000 GBP2022-09-30
40,000 GBP2021-09-30
Trade Creditors/Trade Payables
Current
1,485,481 GBP2022-09-30
1,208,527 GBP2021-09-30
Other Taxation & Social Security Payable
Current
22,274 GBP2022-09-30
29,080 GBP2021-09-30
Other Creditors
Current
52,494 GBP2022-09-30
74,053 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
346,611 GBP2022-09-30
534,899 GBP2021-09-30
Creditors
Current
1,946,860 GBP2022-09-30
1,886,559 GBP2021-09-30
Bank Borrowings/Overdrafts
Non-current
110,000 GBP2022-09-30
150,000 GBP2021-09-30
Bank Borrowings
150,000 GBP2022-09-30
190,000 GBP2021-09-30
Total Borrowings
Current
40,000 GBP2022-09-30
40,000 GBP2021-09-30
Non-current
110,000 GBP2022-09-30
150,000 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,436 GBP2022-09-30
75,436 GBP2021-09-30
Between two and five year
119,561 GBP2022-09-30
119,997 GBP2021-09-30
More than five year
269,125 GBP2022-09-30
344,125 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
464,122 GBP2022-09-30
539,558 GBP2021-09-30