Average Number of Employees
02023-10-01 ~ 2024-09-30
312022-10-01 ~ 2023-09-30
Turnover/Revenue
42,747,575 GBP2023-10-01 ~ 2024-09-30
36,735,526 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-39,335,183 GBP2023-10-01 ~ 2024-09-30
-33,875,599 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,412,392 GBP2023-10-01 ~ 2024-09-30
2,859,927 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-1,258,487 GBP2023-10-01 ~ 2024-09-30
-1,159,434 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,528,131 GBP2023-10-01 ~ 2024-09-30
-1,285,145 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
625,774 GBP2023-10-01 ~ 2024-09-30
415,348 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
563,155 GBP2023-10-01 ~ 2024-09-30
375,889 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
543,769 GBP2023-10-01 ~ 2024-09-30
358,956 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
414,076 GBP2024-09-30
346,858 GBP2023-09-30
Fixed Assets
414,076 GBP2024-09-30
346,858 GBP2023-09-30
Total Inventories
3,300,023 GBP2024-09-30
3,113,598 GBP2023-09-30
Debtors
Current
5,279,532 GBP2024-09-30
4,582,813 GBP2023-09-30
Cash at bank and in hand
854,567 GBP2024-09-30
1,070,966 GBP2023-09-30
Current Assets
9,434,122 GBP2024-09-30
8,767,377 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-6,192,489 GBP2024-09-30
-5,569,424 GBP2023-09-30
Net Current Assets/Liabilities
3,241,633 GBP2024-09-30
3,197,953 GBP2023-09-30
Total Assets Less Current Liabilities
3,655,709 GBP2024-09-30
3,544,811 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-37,150 GBP2024-09-30
-37,591 GBP2023-09-30
Net Assets/Liabilities
3,463,300 GBP2024-09-30
3,369,531 GBP2023-09-30
Equity
Called up share capital
272,000 GBP2024-09-30
272,000 GBP2023-09-30
272,000 GBP2022-10-01
Other miscellaneous reserve
34,000 GBP2024-09-30
34,000 GBP2023-09-30
34,000 GBP2022-10-01
Retained earnings (accumulated losses)
3,157,300 GBP2024-09-30
3,063,531 GBP2023-09-30
3,014,575 GBP2022-10-01
Equity
3,463,300 GBP2024-09-30
3,369,531 GBP2023-09-30
3,320,575 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
543,769 GBP2023-10-01 ~ 2024-09-30
358,956 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2023-10-01 ~ 2024-09-30
-310,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-450,000 GBP2023-10-01 ~ 2024-09-30
-310,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
20,500 GBP2023-10-01 ~ 2024-09-30
19,475 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,013,278 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
90,957 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,122,362 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,570 GBP2023-10-01 ~ 2024-09-30
16,933 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
106,999 GBP2023-10-01 ~ 2024-09-30
82,696 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
450,000 GBP2023-10-01 ~ 2024-09-30
310,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
501,359 GBP2024-09-30
415,163 GBP2023-09-30
Motor vehicles
322,233 GBP2024-09-30
330,595 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,009,811 GBP2024-09-30
931,977 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-54,362 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-54,362 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
318,972 GBP2023-09-30
Motor vehicles
229,958 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
585,119 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
26,006 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
7,191 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
34,128 GBP2023-10-01 ~ 2024-09-30
Plant and equipment, Under hire purchased contracts or finance leases
4,278 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
16,417 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
20,695 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-44,207 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-44,207 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
349,256 GBP2024-09-30
Motor vehicles
209,359 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
595,735 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
152,103 GBP2024-09-30
96,191 GBP2023-09-30
Motor vehicles
112,874 GBP2024-09-30
100,637 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
43,416 GBP2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
47,402 GBP2024-09-30
63,203 GBP2023-09-30
Under hire purchased contracts or finance leases
90,818 GBP2024-09-30
63,203 GBP2023-09-30
Raw materials and consumables
1,005 GBP2024-09-30
1,005 GBP2023-09-30
Finished Goods/Goods for Resale
3,299,018 GBP2024-09-30
3,112,593 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,520,784 GBP2024-09-30
2,900,251 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
1,209,478 GBP2024-09-30
1,152,324 GBP2023-09-30
Other Debtors
Current
87,209 GBP2024-09-30
19,347 GBP2023-09-30
Prepayments/Accrued Income
Current
462,061 GBP2024-09-30
510,891 GBP2023-09-30
Cash and Cash Equivalents
854,567 GBP2024-09-30
1,070,966 GBP2023-09-30
Trade Creditors/Trade Payables
Current
4,486,781 GBP2024-09-30
3,423,042 GBP2023-09-30
Amounts owed to group undertakings
Current
214,629 GBP2024-09-30
237,684 GBP2023-09-30
Corporation Tax Payable
Current
6,295 GBP2024-09-30
4,479 GBP2023-09-30
Taxation/Social Security Payable
Current
141,897 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
38,241 GBP2024-09-30
24,244 GBP2023-09-30
Other Creditors
Current
201 GBP2024-09-30
1,467 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
89,075 GBP2024-09-30
220,941 GBP2023-09-30
Creditors
Current
6,192,489 GBP2024-09-30
5,569,424 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
37,150 GBP2024-09-30
37,591 GBP2023-09-30
Creditors
Non-current
37,150 GBP2024-09-30
37,591 GBP2023-09-30
Minimum gross finance lease payments owing
81,978 GBP2024-09-30
61,835 GBP2023-09-30
Net Deferred Tax Liability/Asset
96,761 GBP2024-09-30
79,191 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,570 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
96,761 GBP2024-09-30
79,191 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
272,000 shares2024-09-30
272,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
167,399 GBP2024-09-30
155,244 GBP2023-09-30
Between one and five year
638,654 GBP2024-09-30
39,152 GBP2023-09-30
More than five year
25,798 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
831,851 GBP2024-09-30
194,396 GBP2023-09-30