Cost of Sales
-6,857,349 GBP2023-10-01 ~ 2024-09-30
-8,687,085 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-11,404,832 GBP2023-10-01 ~ 2024-09-30
-10,297,518 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,985 GBP2023-10-01 ~ 2024-09-30
2,097 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-43,226 GBP2023-10-01 ~ 2024-09-30
43,226 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,470,435 GBP2023-10-01 ~ 2024-09-30
2,801,121 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,215,543 GBP2023-10-01 ~ 2024-09-30
2,328,276 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
248,386 GBP2024-09-30
357,678 GBP2023-09-30
Property, Plant & Equipment
2,645,745 GBP2024-09-30
2,557,111 GBP2023-09-30
Investment Property
0 GBP2024-09-30
442,000 GBP2023-09-30
Fixed Assets
2,894,131 GBP2024-09-30
3,356,789 GBP2023-09-30
Debtors
2,593,685 GBP2024-09-30
3,880,887 GBP2023-09-30
Cash at bank and in hand
427,299 GBP2024-09-30
389,085 GBP2023-09-30
Current Assets
8,256,980 GBP2024-09-30
9,833,300 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,498,187 GBP2023-09-30
Net Current Assets/Liabilities
5,438,130 GBP2024-09-30
6,335,113 GBP2023-09-30
Total Assets Less Current Liabilities
8,332,261 GBP2024-09-30
9,691,902 GBP2023-09-30
Net Assets/Liabilities
8,193,778 GBP2024-09-30
9,528,235 GBP2023-09-30
Equity
Called up share capital
422,500 GBP2024-09-30
422,500 GBP2023-09-30
422,500 GBP2022-09-30
Share premium
38,310 GBP2024-09-30
38,310 GBP2023-09-30
38,310 GBP2022-09-30
Revaluation reserve
1,251,263 GBP2024-09-30
1,251,263 GBP2023-09-30
1,251,263 GBP2022-09-30
Other miscellaneous reserve
0 GBP2024-09-30
280,070 GBP2023-09-30
Retained earnings (accumulated losses)
6,481,705 GBP2024-09-30
7,536,092 GBP2023-09-30
8,312,279 GBP2022-09-30
Equity
8,193,778 GBP2024-09-30
9,528,235 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,215,543 GBP2023-10-01 ~ 2024-09-30
2,328,276 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-2,550,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
16,500 GBP2023-10-01 ~ 2024-09-30
15,850 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1372023-10-01 ~ 2024-09-30
1282022-10-01 ~ 2023-09-30
Wages/Salaries
3,054,723 GBP2023-10-01 ~ 2024-09-30
2,993,658 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,681 GBP2023-10-01 ~ 2024-09-30
46,217 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,389,036 GBP2023-10-01 ~ 2024-09-30
3,262,692 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
298,000 GBP2023-10-01 ~ 2024-09-30
297,404 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-85,094 GBP2023-10-01 ~ 2024-09-30
15,341 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,490,350 GBP2023-09-30
Improvements to leasehold property
4,166,473 GBP2024-09-30
3,738,992 GBP2023-09-30
Plant and equipment
140,146 GBP2024-09-30
165,261 GBP2023-09-30
Computers
352,873 GBP2024-09-30
332,963 GBP2023-09-30
Motor vehicles
291,385 GBP2024-09-30
0 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
6,625,728 GBP2024-09-30
5,891,366 GBP2023-09-30
Owned/Freehold, Land and buildings
1,511,051 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-09-30
Improvements to leasehold property
3,580,840 GBP2024-09-30
3,005,983 GBP2023-09-30
Plant and equipment
133,647 GBP2024-09-30
140,281 GBP2023-09-30
Computers
222,949 GBP2024-09-30
187,991 GBP2023-09-30
Motor vehicles
42,547 GBP2024-09-30
0 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,979,983 GBP2024-09-30
3,334,255 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
Improvements to leasehold property
574,857 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
4,260 GBP2023-10-01 ~ 2024-09-30
Computers
34,958 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
31,653 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
645,728 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,511,051 GBP2024-09-30
1,490,350 GBP2023-09-30
Improvements to leasehold property
585,633 GBP2024-09-30
733,009 GBP2023-09-30
Plant and equipment
6,499 GBP2024-09-30
24,980 GBP2023-09-30
Computers
129,924 GBP2024-09-30
144,972 GBP2023-09-30
Motor vehicles
248,838 GBP2024-09-30
0 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
163,800 GBP2023-09-30
Investment Property - Fair Value Model
0 GBP2024-09-30
442,000 GBP2023-09-30
Disposals of Investment Property - Fair Value Model
-442,000 GBP2023-10-01 ~ 2024-09-30
Finished Goods/Goods for Resale
4,660,815 GBP2024-09-30
5,011,455 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,027,846 GBP2024-09-30
1,167,676 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
126,035 GBP2024-09-30
1,497,101 GBP2023-09-30
Other Debtors
Current
189,727 GBP2024-09-30
179,608 GBP2023-09-30
Prepayments/Accrued Income
Current
1,250,077 GBP2024-09-30
1,036,502 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,593,685 GBP2024-09-30
Current, Amounts falling due within one year
3,880,887 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
119,822 GBP2024-09-30
0 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,557,780 GBP2024-09-30
1,755,733 GBP2023-09-30
Corporation Tax Payable
Current
339,842 GBP2024-09-30
762,251 GBP2023-09-30
Other Taxation & Social Security Payable
Current
483,760 GBP2024-09-30
349,175 GBP2023-09-30
Other Creditors
Current
10,612 GBP2024-09-30
0 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
307,034 GBP2024-09-30
631,028 GBP2023-09-30
Creditors
Current
2,818,850 GBP2024-09-30
3,498,187 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
59,910 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
119,822 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
179,732 GBP2024-09-30
0 GBP2023-09-30
Par Value of Share
Class 4 ordinary share
50 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
845,000 shares2024-09-30
845,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
592,446 GBP2024-09-30
734,333 GBP2023-09-30
Between two and five year
939,906 GBP2024-09-30
1,797,579 GBP2023-09-30
More than five year
222,351 GBP2024-09-30
406,449 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,754,703 GBP2024-09-30
2,938,361 GBP2023-09-30