Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
11,122,113 GBP2023-10-01 ~ 2024-09-30
10,658,420 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-8,384,919 GBP2023-10-01 ~ 2024-09-30
-8,184,443 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,737,194 GBP2023-10-01 ~ 2024-09-30
2,473,977 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-78,067 GBP2023-10-01 ~ 2024-09-30
-79,141 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,164,813 GBP2023-10-01 ~ 2024-09-30
-1,866,320 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
560,197 GBP2023-10-01 ~ 2024-09-30
573,092 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
11,194 GBP2023-10-01 ~ 2024-09-30
6,978 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
512,160 GBP2023-10-01 ~ 2024-09-30
522,739 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
384,376 GBP2023-10-01 ~ 2024-09-30
419,217 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
384,376 GBP2023-10-01 ~ 2024-09-30
419,217 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
674,590 GBP2024-09-30
608,341 GBP2023-09-30
Total Inventories
776,327 GBP2024-09-30
638,207 GBP2023-09-30
Debtors
2,242,196 GBP2024-09-30
2,196,412 GBP2023-09-30
Cash at bank and in hand
1,888,372 GBP2024-09-30
1,307,225 GBP2023-09-30
Current Assets
4,906,895 GBP2024-09-30
4,141,844 GBP2023-09-30
Net Current Assets/Liabilities
2,594,644 GBP2024-09-30
2,788,833 GBP2023-09-30
Total Assets Less Current Liabilities
3,269,234 GBP2024-09-30
3,397,174 GBP2023-09-30
Net Assets/Liabilities
3,000,625 GBP2024-09-30
2,966,249 GBP2023-09-30
Equity
Called up share capital
242,887 GBP2024-09-30
242,887 GBP2023-09-30
242,887 GBP2022-09-30
Retained earnings (accumulated losses)
2,757,738 GBP2024-09-30
2,723,362 GBP2023-09-30
2,304,145 GBP2022-09-30
Equity
3,000,625 GBP2024-09-30
2,966,249 GBP2023-09-30
2,547,032 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
384,376 GBP2023-10-01 ~ 2024-09-30
419,217 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-350,000 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
703,132 GBP2023-10-01 ~ 2024-09-30
571,118 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
327,774 GBP2023-10-01 ~ 2024-09-30
277,870 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,200 GBP2023-10-01 ~ 2024-09-30
43,131 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,078,106 GBP2023-10-01 ~ 2024-09-30
892,119 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
622023-10-01 ~ 2024-09-30
602022-10-01 ~ 2023-09-30
Director Remuneration
440,361 GBP2023-10-01 ~ 2024-09-30
328,685 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
39,367 GBP2023-10-01 ~ 2024-09-30
46,013 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
11,500 GBP2023-10-01 ~ 2024-09-30
Current Tax for the Period
73,596 GBP2023-10-01 ~ 2024-09-30
9,859 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
128,040 GBP2023-10-01 ~ 2024-09-30
99,948 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
484,091 GBP2024-09-30
484,091 GBP2023-09-30
Plant and equipment
92,475 GBP2024-09-30
92,475 GBP2023-09-30
Furniture and fittings
135,629 GBP2024-09-30
127,669 GBP2023-09-30
Motor vehicles
755,713 GBP2024-09-30
664,993 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,467,908 GBP2024-09-30
1,369,228 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-106,767 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-106,767 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
182,940 GBP2024-09-30
173,298 GBP2023-09-30
Plant and equipment
89,619 GBP2024-09-30
88,905 GBP2023-09-30
Furniture and fittings
127,334 GBP2024-09-30
123,874 GBP2023-09-30
Motor vehicles
393,425 GBP2024-09-30
374,810 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
793,318 GBP2024-09-30
760,887 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,642 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
714 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
3,460 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
103,114 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,930 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-84,499 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-84,499 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
301,151 GBP2024-09-30
310,793 GBP2023-09-30
Plant and equipment
2,856 GBP2024-09-30
3,570 GBP2023-09-30
Furniture and fittings
8,295 GBP2024-09-30
3,795 GBP2023-09-30
Motor vehicles
362,288 GBP2024-09-30
290,183 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
339,267 GBP2023-09-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
171,487 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
151,034 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
77,563 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
178,589 GBP2024-09-30
188,233 GBP2023-09-30
Merchandise
776,327 GBP2024-09-30
638,207 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,304,529 GBP2024-09-30
1,371,920 GBP2023-09-30
Other Debtors
Current
4,851 GBP2024-09-30
4,851 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
27,490 GBP2023-09-30
Prepayments
Current
90,032 GBP2024-09-30
88,981 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,242,196 GBP2024-09-30
Current, Amounts falling due within one year
2,196,412 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
240,000 GBP2024-09-30
240,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
78,487 GBP2024-09-30
62,706 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,236,461 GBP2024-09-30
790,332 GBP2023-09-30
Amounts owed to group undertakings
Current
350,000 GBP2024-09-30
Corporation Tax Payable
Current
82,129 GBP2024-09-30
9,859 GBP2023-09-30
Other Taxation & Social Security Payable
Current
105,328 GBP2024-09-30
79,452 GBP2023-09-30
Other Creditors
Current
7,555 GBP2024-09-30
8,649 GBP2023-09-30
Accrued Liabilities
Current
23,728 GBP2024-09-30
13,375 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
160,000 GBP2024-09-30
400,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
81,911 GBP2024-09-30
30,925 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-09-30
Non-current, Between one and two years
160,000 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
30,925 GBP2023-09-30
hire purchase agreements
160,398 GBP2024-09-30
93,631 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,806 GBP2024-09-30
49,230 GBP2023-09-30
Between one and five year
11,739 GBP2024-09-30
All periods
59,545 GBP2024-09-30
49,230 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
26,698 GBP2024-09-30
-27,490 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
242,887 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
384,376 GBP2023-10-01 ~ 2024-09-30