Cost of Sales
-35,348,891 GBP2023-10-01 ~ 2024-09-30
-23,579,568 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-3,208,491 GBP2023-10-01 ~ 2024-09-30
-1,611,505 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,476,234 GBP2023-10-01 ~ 2024-09-30
-2,410,755 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
13,932 GBP2023-10-01 ~ 2024-09-30
1,256 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-7,133 GBP2023-10-01 ~ 2024-09-30
-8,403 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,058,133 GBP2023-10-01 ~ 2024-09-30
-814,745 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,544,445 GBP2023-10-01 ~ 2024-09-30
-476,655 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
955,400 GBP2024-09-30
648,235 GBP2023-09-30
Investment Property
403,031 GBP2024-09-30
403,031 GBP2023-09-30
Fixed Assets - Investments
14 GBP2024-09-30
14 GBP2023-09-30
Fixed Assets
1,358,445 GBP2024-09-30
1,051,280 GBP2023-09-30
Debtors
8,947,519 GBP2024-09-30
8,003,847 GBP2023-09-30
Cash at bank and in hand
1,484,111 GBP2024-09-30
159,962 GBP2023-09-30
Current Assets
10,646,671 GBP2024-09-30
8,422,211 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-5,311,093 GBP2024-09-30
-4,549,474 GBP2023-09-30
Net Current Assets/Liabilities
5,335,578 GBP2024-09-30
3,872,737 GBP2023-09-30
Total Assets Less Current Liabilities
6,694,023 GBP2024-09-30
4,924,017 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-70,000 GBP2023-09-30
Net Assets/Liabilities
6,311,000 GBP2024-09-30
4,766,555 GBP2023-09-30
Equity
Called up share capital
100,000 GBP2024-09-30
100,000 GBP2023-09-30
100,000 GBP2022-09-30
Retained earnings (accumulated losses)
6,211,000 GBP2024-09-30
4,666,555 GBP2023-09-30
5,293,438 GBP2022-09-30
Equity
6,311,000 GBP2024-09-30
4,766,555 GBP2023-09-30
Revaluation reserve
0 GBP2024-09-30
0 GBP2023-09-30
113,052 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,544,445 GBP2023-10-01 ~ 2024-09-30
-476,655 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-263,280 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
45,500 GBP2023-10-01 ~ 2024-09-30
12,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
972023-10-01 ~ 2024-09-30
552022-10-01 ~ 2023-09-30
Wages/Salaries
3,266,370 GBP2023-10-01 ~ 2024-09-30
1,631,895 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,521 GBP2023-10-01 ~ 2024-09-30
26,358 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,561,588 GBP2023-10-01 ~ 2024-09-30
1,785,604 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
112,500 GBP2023-10-01 ~ 2024-09-30
45,098 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
507,779 GBP2023-10-01 ~ 2024-09-30
-338,090 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
376,230 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
2,049,471 GBP2024-09-30
2,049,471 GBP2023-09-30
Plant and equipment
4,741,891 GBP2024-09-30
4,549,465 GBP2023-09-30
Computers
54,411 GBP2024-09-30
48,783 GBP2023-09-30
Motor vehicles
464,933 GBP2024-09-30
529,933 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
7,936,936 GBP2024-09-30
7,553,882 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,400 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-65,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-77,400 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
626,230 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,049,471 GBP2024-09-30
2,049,471 GBP2023-09-30
Plant and equipment
4,422,701 GBP2024-09-30
4,318,111 GBP2023-09-30
Computers
47,463 GBP2024-09-30
43,989 GBP2023-09-30
Motor vehicles
423,171 GBP2024-09-30
467,846 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,981,536 GBP2024-09-30
6,905,647 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
116,985 GBP2023-10-01 ~ 2024-09-30
Computers
3,474 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
17,123 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
150,082 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-12,395 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-61,798 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-74,193 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
38,730 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
587,500 GBP2024-09-30
350,000 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-09-30
Plant and equipment
319,190 GBP2024-09-30
231,354 GBP2023-09-30
Computers
6,948 GBP2024-09-30
4,794 GBP2023-09-30
Motor vehicles
41,762 GBP2024-09-30
62,087 GBP2023-09-30
Investment Property - Fair Value Model
403,031 GBP2023-09-30
Finished Goods/Goods for Resale
90,939 GBP2024-09-30
155,124 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,167,513 GBP2024-09-30
3,018,981 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
3,766,308 GBP2024-09-30
3,766,308 GBP2023-09-30
Other Debtors
Current
795,222 GBP2024-09-30
593,166 GBP2023-09-30
Prepayments/Accrued Income
Current
218,476 GBP2024-09-30
199,839 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
0 GBP2024-09-30
425,553 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
8,947,519 GBP2024-09-30
8,003,847 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
40,000 GBP2024-09-30
40,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
50,000 GBP2024-09-30
0 GBP2023-09-30
Trade Creditors/Trade Payables
Current
4,101,694 GBP2024-09-30
4,222,064 GBP2023-09-30
Amounts owed to group undertakings
Current
430,000 GBP2024-09-30
0 GBP2023-09-30
Corporation Tax Payable
Current
5,909 GBP2024-09-30
0 GBP2023-09-30
Other Taxation & Social Security Payable
Current
70,149 GBP2024-09-30
40,945 GBP2023-09-30
Other Creditors
Current
37,142 GBP2024-09-30
48,210 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
576,199 GBP2024-09-30
198,255 GBP2023-09-30
Creditors
Current
5,311,093 GBP2024-09-30
4,549,474 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
30,000 GBP2024-09-30
70,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
183,334 GBP2024-09-30
0 GBP2023-09-30
Creditors
Non-current
213,334 GBP2024-09-30
70,000 GBP2023-09-30
Bank Borrowings
70,000 GBP2024-09-30
110,000 GBP2023-09-30
Total Borrowings
Current
40,000 GBP2024-09-30
40,000 GBP2023-09-30
Non-current
30,000 GBP2024-09-30
70,000 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
50,000 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
233,334 GBP2024-09-30
0 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-09-30
100,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,000 GBP2024-09-30
Between two and five year
840,000 GBP2024-09-30
840,000 GBP2023-09-30
More than five year
774,667 GBP2024-09-30
984,667 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,824,667 GBP2024-09-30