Average Number of Employees
1072023-10-01 ~ 2024-09-30
1052022-10-01 ~ 2023-09-30
Turnover/Revenue
11,081,769 GBP2023-10-01 ~ 2024-09-30
10,592,353 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-6,599,319 GBP2023-10-01 ~ 2024-09-30
-6,464,748 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
4,482,450 GBP2023-10-01 ~ 2024-09-30
4,127,605 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-1,517,385 GBP2023-10-01 ~ 2024-09-30
-1,424,871 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,840,607 GBP2023-10-01 ~ 2024-09-30
-2,322,982 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
124,458 GBP2023-10-01 ~ 2024-09-30
379,752 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
46,551 GBP2023-10-01 ~ 2024-09-30
318,470 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
17,136 GBP2023-10-01 ~ 2024-09-30
252,267 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
766,659 GBP2024-09-30
835,057 GBP2023-09-30
Fixed Assets - Investments
54 GBP2024-09-30
54 GBP2023-09-30
Fixed Assets
766,713 GBP2024-09-30
835,111 GBP2023-09-30
Total Inventories
617,110 GBP2024-09-30
427,578 GBP2023-09-30
Debtors
Current
2,588,860 GBP2024-09-30
2,599,176 GBP2023-09-30
Cash at bank and in hand
55,310 GBP2024-09-30
37,386 GBP2023-09-30
Current Assets
3,261,280 GBP2024-09-30
3,064,140 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-2,919,669 GBP2023-09-30
Net Current Assets/Liabilities
-19,917 GBP2024-09-30
144,471 GBP2023-09-30
Total Assets Less Current Liabilities
746,796 GBP2024-09-30
979,582 GBP2023-09-30
Net Assets/Liabilities
91,402 GBP2024-09-30
345,132 GBP2023-09-30
Equity
Called up share capital
64 GBP2024-09-30
64 GBP2023-09-30
64 GBP2022-10-01
Capital redemption reserve
104 GBP2024-09-30
104 GBP2023-09-30
104 GBP2022-10-01
Retained earnings (accumulated losses)
91,234 GBP2024-09-30
344,964 GBP2023-09-30
327,697 GBP2022-10-01
Equity
91,402 GBP2024-09-30
345,132 GBP2023-09-30
327,865 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
17,136 GBP2023-10-01 ~ 2024-09-30
252,267 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
17,136 GBP2023-10-01 ~ 2024-09-30
252,267 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
17,136 GBP2023-10-01 ~ 2024-09-30
252,267 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-270,866 GBP2023-10-01 ~ 2024-09-30
-235,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-270,866 GBP2023-10-01 ~ 2024-09-30
-235,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-270,866 GBP2023-10-01 ~ 2024-09-30
-235,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-270,866 GBP2023-10-01 ~ 2024-09-30
-235,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
378,487 GBP2023-10-01 ~ 2024-09-30
344,596 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
55,310 GBP2024-09-30
37,386 GBP2023-09-30
132,938 GBP2022-10-01
Audit Fees/Expenses
17,600 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
4,443,679 GBP2023-10-01 ~ 2024-09-30
3,808,839 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
450,391 GBP2023-10-01 ~ 2024-09-30
348,313 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,991,950 GBP2023-10-01 ~ 2024-09-30
4,251,458 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
416,187 GBP2023-10-01 ~ 2024-09-30
99,399 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,705 GBP2023-10-01 ~ 2024-09-30
-57,704 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
11,638 GBP2023-10-01 ~ 2024-09-30
70,090 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
154,632 GBP2024-09-30
154,632 GBP2023-09-30
Motor vehicles
1,587,446 GBP2024-09-30
1,480,003 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,840,465 GBP2024-09-30
1,733,022 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-230,246 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-230,246 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
128,269 GBP2023-09-30
Motor vehicles
709,145 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
897,965 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
5,594 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
11,269 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
367,218 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
367,218 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-202,646 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-202,646 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
133,863 GBP2024-09-30
Motor vehicles
873,717 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,073,806 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
20,769 GBP2024-09-30
26,363 GBP2023-09-30
Motor vehicles
713,729 GBP2024-09-30
770,858 GBP2023-09-30
Under hire purchased contracts or finance leases, Motor vehicles
713,729 GBP2024-09-30
770,858 GBP2023-09-30
Under hire purchased contracts or finance leases
713,729 GBP2024-09-30
770,858 GBP2023-09-30
Finished Goods/Goods for Resale
617,110 GBP2024-09-30
427,578 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,217,587 GBP2024-09-30
2,209,883 GBP2023-09-30
Other Debtors
Current
371,273 GBP2024-09-30
389,293 GBP2023-09-30
Bank Borrowings
Current
100,000 GBP2024-09-30
100,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
869,703 GBP2024-09-30
804,537 GBP2023-09-30
Corporation Tax Payable
Current
123,907 GBP2023-09-30
Taxation/Social Security Payable
Current
380,530 GBP2024-09-30
172,765 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
298,365 GBP2024-09-30
397,455 GBP2023-09-30
Other Creditors
Current
1,137,721 GBP2024-09-30
789,393 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
494,878 GBP2024-09-30
531,612 GBP2023-09-30
Creditors
Current
3,281,197 GBP2024-09-30
2,919,669 GBP2023-09-30
Bank Borrowings
Non-current
83,333 GBP2024-09-30
183,333 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
449,252 GBP2024-09-30
358,013 GBP2023-09-30
Creditors
Non-current
532,585 GBP2024-09-30
541,346 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2023-09-30
Total Borrowings
183,333 GBP2024-09-30
283,333 GBP2023-09-30
Minimum gross finance lease payments owing
747,617 GBP2024-09-30
755,468 GBP2023-09-30
Net Deferred Tax Liability/Asset
-122,809 GBP2024-09-30
-93,104 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-29,705 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-140,673 GBP2024-09-30
-96,872 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-09-30
50 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
14 shares2024-09-30
14 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
301,141 GBP2024-09-30
164,217 GBP2023-09-30
Between one and five year
693,902 GBP2024-09-30
380,689 GBP2023-09-30
More than five year
134,106 GBP2024-09-30
228,590 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,129,149 GBP2024-09-30
773,496 GBP2023-09-30