Average Number of Employees
682023-10-01 ~ 2024-09-30
662022-10-01 ~ 2023-09-30
Turnover/Revenue
16,513,583 GBP2023-10-01 ~ 2024-09-30
18,222,283 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,632,953 GBP2023-10-01 ~ 2024-09-30
-11,370,366 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,880,630 GBP2023-10-01 ~ 2024-09-30
6,851,917 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-686,746 GBP2023-10-01 ~ 2024-09-30
-727,102 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,792,035 GBP2023-10-01 ~ 2024-09-30
-5,315,481 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
439,459 GBP2023-10-01 ~ 2024-09-30
832,773 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
99,060 GBP2023-10-01 ~ 2024-09-30
99,060 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
451,439 GBP2023-10-01 ~ 2024-09-30
840,044 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
327,505 GBP2023-10-01 ~ 2024-09-30
646,600 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
235,578 GBP2023-10-01 ~ 2024-09-30
556,234 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,988,083 GBP2024-09-30
2,990,734 GBP2023-09-30
Total Inventories
5,996,859 GBP2024-09-30
5,744,237 GBP2023-09-30
Debtors
Current
5,410,619 GBP2024-09-30
5,517,850 GBP2023-09-30
Cash at bank and in hand
46,949 GBP2024-09-30
7,872 GBP2023-09-30
Current Assets
11,454,427 GBP2024-09-30
11,269,959 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,531,808 GBP2023-09-30
Net Current Assets/Liabilities
6,994,397 GBP2024-09-30
6,738,151 GBP2023-09-30
Total Assets Less Current Liabilities
9,982,480 GBP2024-09-30
9,728,885 GBP2023-09-30
Net Assets/Liabilities
9,845,210 GBP2024-09-30
9,609,632 GBP2023-09-30
Equity
Called up share capital
551,145 GBP2024-09-30
551,145 GBP2023-09-30
551,145 GBP2022-10-01
Revaluation reserve
899,970 GBP2024-09-30
923,046 GBP2023-09-30
946,122 GBP2022-10-01
Retained earnings (accumulated losses)
8,462,170 GBP2024-09-30
8,111,589 GBP2023-09-30
7,441,913 GBP2022-10-01
Equity
9,845,210 GBP2024-09-30
9,609,632 GBP2023-09-30
9,053,398 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
327,505 GBP2023-10-01 ~ 2024-09-30
646,600 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
327,505 GBP2023-10-01 ~ 2024-09-30
646,600 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
23,076 GBP2023-10-01 ~ 2024-09-30
23,076 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
8,370 GBP2023-10-01 ~ 2024-09-30
7,950 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
407,280 GBP2023-10-01 ~ 2024-09-30
501,071 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,017 GBP2023-10-01 ~ 2024-09-30
10,271 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
112,860 GBP2023-10-01 ~ 2024-09-30
210,011 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
3,217,813 GBP2023-09-30
Plant and equipment
322,377 GBP2023-09-30
Furniture and fittings
1,148,988 GBP2023-09-30
Other
527,843 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,217,021 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-322,377 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-431,036 GBP2023-10-01 ~ 2024-09-30
Other
-365,577 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-1,118,990 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Buildings
2,740,388 GBP2023-09-30
Furniture and fittings
202,016 GBP2023-09-30
Other
48,330 GBP2023-09-30
Raw materials and consumables
145,805 GBP2024-09-30
172,178 GBP2023-09-30
Value of work in progress
105,757 GBP2024-09-30
78,304 GBP2023-09-30
Finished Goods/Goods for Resale
5,745,297 GBP2024-09-30
5,493,755 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,395,033 GBP2024-09-30
2,679,375 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2,840,101 GBP2024-09-30
2,677,840 GBP2023-09-30
Other Debtors
Current
7,081 GBP2024-09-30
7,068 GBP2023-09-30
Prepayments/Accrued Income
Current
168,404 GBP2024-09-30
129,715 GBP2023-09-30
Bank Overdrafts
-1,360,683 GBP2024-09-30
-1,443,004 GBP2023-09-30
Cash and Cash Equivalents
-1,313,734 GBP2024-09-30
-1,435,132 GBP2023-09-30
Bank Overdrafts
Current
1,360,683 GBP2024-09-30
1,443,004 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,614,836 GBP2024-09-30
1,630,829 GBP2023-09-30
Corporation Tax Payable
Current
55,877 GBP2024-09-30
183,133 GBP2023-09-30
Taxation/Social Security Payable
Current
192,878 GBP2024-09-30
224,702 GBP2023-09-30
Other Creditors
Current
9,222 GBP2024-09-30
10,884 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
152,325 GBP2024-09-30
505,293 GBP2023-09-30
Creditors
Current
4,460,030 GBP2024-09-30
4,531,808 GBP2023-09-30
Net Deferred Tax Liability/Asset
-137,270 GBP2024-09-30
137,270 GBP2024-09-30
-119,253 GBP2023-09-30
119,253 GBP2023-09-30
-108,982 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-18,017 GBP2023-10-01 ~ 2024-09-30
-10,271 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
139,575 GBP2024-09-30
121,423 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-09-30
200,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2024-09-30
1,000 shares2023-09-30
Par Value of Share
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,303,265 shares2024-09-30
7,303,265 shares2023-09-30
Par Value of Share
Class 3 ordinary share
12023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,955 GBP2024-09-30
69,332 GBP2023-09-30
Between one and five year
25,899 GBP2024-09-30
100,446 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
85,854 GBP2024-09-30
169,778 GBP2023-09-30