Average Number of Employees
312022-10-01 ~ 2023-09-30
312021-10-01 ~ 2022-09-30
Turnover/Revenue
36,735,526 GBP2022-10-01 ~ 2023-09-30
31,324,909 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-33,875,599 GBP2022-10-01 ~ 2023-09-30
-28,768,898 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,859,927 GBP2022-10-01 ~ 2023-09-30
2,556,011 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-1,159,434 GBP2022-10-01 ~ 2023-09-30
-1,072,822 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,285,145 GBP2022-10-01 ~ 2023-09-30
-1,186,409 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
415,348 GBP2022-10-01 ~ 2023-09-30
311,780 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
375,889 GBP2022-10-01 ~ 2023-09-30
309,132 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
358,956 GBP2022-10-01 ~ 2023-09-30
310,940 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
346,858 GBP2023-09-30
286,566 GBP2022-09-30
Total Inventories
3,113,598 GBP2023-09-30
2,892,465 GBP2022-09-30
Debtors
Current
4,582,813 GBP2023-09-30
5,069,608 GBP2022-09-30
Cash at bank and in hand
1,070,966 GBP2023-09-30
1,139,834 GBP2022-09-30
Current Assets
8,767,377 GBP2023-09-30
9,101,907 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-5,569,424 GBP2023-09-30
-5,947,142 GBP2022-09-30
Net Current Assets/Liabilities
3,197,953 GBP2023-09-30
3,154,765 GBP2022-09-30
Total Assets Less Current Liabilities
3,544,811 GBP2023-09-30
3,441,331 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-37,591 GBP2023-09-30
Net Assets/Liabilities
3,369,531 GBP2023-09-30
3,320,575 GBP2022-09-30
Equity
Called up share capital
272,000 GBP2023-09-30
272,000 GBP2022-09-30
272,000 GBP2021-10-01
Other miscellaneous reserve
34,000 GBP2023-09-30
34,000 GBP2022-09-30
34,000 GBP2021-10-01
Retained earnings (accumulated losses)
3,063,531 GBP2023-09-30
3,014,575 GBP2022-09-30
2,753,635 GBP2021-10-01
Equity
3,369,531 GBP2023-09-30
3,320,575 GBP2022-09-30
3,059,635 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
358,956 GBP2022-10-01 ~ 2023-09-30
310,940 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-310,000 GBP2022-10-01 ~ 2023-09-30
-50,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-310,000 GBP2022-10-01 ~ 2023-09-30
-50,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
19,475 GBP2022-10-01 ~ 2023-09-30
17,750 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,013,278 GBP2022-10-01 ~ 2023-09-30
921,532 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
90,957 GBP2022-10-01 ~ 2023-09-30
87,264 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,122,362 GBP2022-10-01 ~ 2023-09-30
1,024,356 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,933 GBP2022-10-01 ~ 2023-09-30
-1,808 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
82,696 GBP2022-10-01 ~ 2023-09-30
58,735 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
415,163 GBP2023-09-30
421,387 GBP2022-09-30
Motor vehicles
330,595 GBP2023-09-30
272,075 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
931,977 GBP2023-09-30
879,681 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,676 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-25,750 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-69,426 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
340,152 GBP2022-09-30
Motor vehicles
217,705 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
593,115 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
22,496 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
15,810 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
39,237 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
21,068 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
21,068 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-43,676 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-24,625 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-68,301 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
318,972 GBP2023-09-30
Motor vehicles
229,958 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
585,119 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
96,191 GBP2023-09-30
81,235 GBP2022-09-30
Motor vehicles
100,637 GBP2023-09-30
54,370 GBP2022-09-30
Motor vehicles, Under hire purchased contracts or finance leases
63,203 GBP2023-09-30
Raw materials and consumables
1,005 GBP2023-09-30
1,005 GBP2022-09-30
Finished Goods/Goods for Resale
3,112,593 GBP2023-09-30
2,891,460 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,900,251 GBP2023-09-30
3,166,305 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
1,152,324 GBP2023-09-30
1,332,864 GBP2022-09-30
Other Debtors
Current
19,347 GBP2023-09-30
29,166 GBP2022-09-30
Prepayments/Accrued Income
Current
510,891 GBP2023-09-30
541,273 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,423,042 GBP2023-09-30
4,243,508 GBP2022-09-30
Amounts owed to group undertakings
Current
237,684 GBP2023-09-30
Corporation Tax Payable
Current
4,479 GBP2023-09-30
4,479 GBP2022-09-30
Taxation/Social Security Payable
Current
141,897 GBP2023-09-30
84,159 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
24,244 GBP2023-09-30
Other Creditors
Current
1,467 GBP2023-09-30
1,193 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
220,941 GBP2023-09-30
188,642 GBP2022-09-30
Creditors
Current
5,569,424 GBP2023-09-30
5,947,142 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
37,591 GBP2023-09-30
Minimum gross finance lease payments owing
61,835 GBP2023-09-30
Net Deferred Tax Liability/Asset
79,191 GBP2023-09-30
62,258 GBP2022-09-30
64,066 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,933 GBP2022-10-01 ~ 2023-09-30
-1,808 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
79,191 GBP2023-09-30
62,258 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
272,000 shares2023-09-30
272,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
155,244 GBP2023-09-30
152,664 GBP2022-09-30
Between one and five year
39,152 GBP2023-09-30
194,396 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
194,396 GBP2023-09-30
347,060 GBP2022-09-30