Average Number of Employees
662022-10-01 ~ 2023-09-30
602021-10-01 ~ 2022-09-30
Turnover/Revenue
18,222,283 GBP2022-10-01 ~ 2023-09-30
17,192,653 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-11,370,366 GBP2022-10-01 ~ 2023-09-30
-11,436,779 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,851,917 GBP2022-10-01 ~ 2023-09-30
5,755,874 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-727,102 GBP2022-10-01 ~ 2023-09-30
-826,123 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,315,481 GBP2022-10-01 ~ 2023-09-30
-4,398,595 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
832,773 GBP2022-10-01 ~ 2023-09-30
567,156 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
99,060 GBP2022-10-01 ~ 2023-09-30
99,060 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-91,789 GBP2022-10-01 ~ 2023-09-30
-36,562 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
840,044 GBP2022-10-01 ~ 2023-09-30
629,654 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
646,600 GBP2022-10-01 ~ 2023-09-30
492,558 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
556,234 GBP2022-10-01 ~ 2023-09-30
606,776 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
2,990,734 GBP2023-09-30
2,620,426 GBP2022-09-30
Total Inventories
5,744,237 GBP2023-09-30
6,438,289 GBP2022-09-30
Debtors
Current
5,517,850 GBP2023-09-30
5,947,211 GBP2022-09-30
Cash at bank and in hand
7,872 GBP2023-09-30
25,597 GBP2022-09-30
Current Assets
11,269,959 GBP2023-09-30
12,411,097 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,531,808 GBP2023-09-30
-5,869,143 GBP2022-09-30
Net Current Assets/Liabilities
6,738,151 GBP2023-09-30
6,541,954 GBP2022-09-30
Total Assets Less Current Liabilities
9,728,885 GBP2023-09-30
9,162,380 GBP2022-09-30
Net Assets/Liabilities
9,609,632 GBP2023-09-30
9,053,398 GBP2022-09-30
Equity
Called up share capital
551,145 GBP2023-09-30
551,145 GBP2022-09-30
551,145 GBP2021-10-01
Revaluation reserve
923,046 GBP2023-09-30
946,122 GBP2022-09-30
969,185 GBP2021-10-01
Retained earnings (accumulated losses)
8,111,589 GBP2023-09-30
7,441,913 GBP2022-09-30
6,926,292 GBP2021-10-01
Equity
9,609,632 GBP2023-09-30
9,053,398 GBP2022-09-30
8,446,622 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
646,600 GBP2022-10-01 ~ 2023-09-30
492,558 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
646,600 GBP2022-10-01 ~ 2023-09-30
492,558 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
23,076 GBP2022-10-01 ~ 2023-09-30
23,063 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
7,950 GBP2022-10-01 ~ 2023-09-30
11,650 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
3,241,085 GBP2022-10-01 ~ 2023-09-30
2,811,479 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
347,826 GBP2022-10-01 ~ 2023-09-30
304,337 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,708,530 GBP2022-10-01 ~ 2023-09-30
3,183,047 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
501,071 GBP2022-10-01 ~ 2023-09-30
373,528 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,271 GBP2022-10-01 ~ 2023-09-30
69,809 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
210,011 GBP2022-10-01 ~ 2023-09-30
119,634 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
2,721,137 GBP2022-09-30
Plant and equipment
322,377 GBP2022-09-30
Furniture and fittings
1,877,675 GBP2022-09-30
Other
495,349 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,416,538 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-822,754 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-822,754 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Buildings
2,316,192 GBP2022-09-30
Furniture and fittings
259,476 GBP2022-09-30
Other
44,758 GBP2022-09-30
Raw materials and consumables
172,178 GBP2023-09-30
183,498 GBP2022-09-30
Value of work in progress
78,304 GBP2023-09-30
96,937 GBP2022-09-30
Finished Goods/Goods for Resale
5,493,755 GBP2023-09-30
6,157,854 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,679,375 GBP2023-09-30
3,011,215 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,677,840 GBP2023-09-30
2,662,207 GBP2022-09-30
Other Debtors
Current
7,068 GBP2023-09-30
7,068 GBP2022-09-30
Prepayments/Accrued Income
Current
129,715 GBP2023-09-30
152,503 GBP2022-09-30
Bank Overdrafts
-1,443,004 GBP2023-09-30
-3,242,178 GBP2022-09-30
Cash and Cash Equivalents
-1,435,132 GBP2023-09-30
-3,216,581 GBP2022-09-30
Bank Overdrafts
Current
1,443,004 GBP2023-09-30
3,242,178 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,630,829 GBP2023-09-30
1,994,206 GBP2022-09-30
Corporation Tax Payable
Current
183,133 GBP2023-09-30
67,257 GBP2022-09-30
Taxation/Social Security Payable
Current
224,702 GBP2023-09-30
274,528 GBP2022-09-30
Other Creditors
Current
10,884 GBP2023-09-30
18,264 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
505,293 GBP2023-09-30
264,945 GBP2022-09-30
Creditors
Current
4,531,808 GBP2023-09-30
5,869,143 GBP2022-09-30
Net Deferred Tax Liability/Asset
-119,253 GBP2023-09-30
119,253 GBP2023-09-30
-108,982 GBP2022-09-30
108,982 GBP2022-09-30
-39,173 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,271 GBP2022-10-01 ~ 2023-09-30
-69,809 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
121,423 GBP2023-09-30
112,984 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-09-30
200,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2023-09-30
1,000 shares2022-09-30
Par Value of Share
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,303,265 shares2023-09-30
7,303,265 shares2022-09-30
Par Value of Share
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,332 GBP2023-09-30
25,900 GBP2022-09-30
Between one and five year
100,446 GBP2023-09-30
20,793 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
169,778 GBP2023-09-30
46,693 GBP2022-09-30