Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
20,998,438 GBP2023-10-01 ~ 2024-09-30
19,830,599 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
17,479,668 GBP2023-10-01 ~ 2024-09-30
16,696,429 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,518,770 GBP2023-10-01 ~ 2024-09-30
3,134,170 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,416,707 GBP2023-10-01 ~ 2024-09-30
2,348,120 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,102,063 GBP2023-10-01 ~ 2024-09-30
786,050 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
41,622 GBP2023-10-01 ~ 2024-09-30
56,550 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,060,441 GBP2023-10-01 ~ 2024-09-30
699,500 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
266,874 GBP2023-10-01 ~ 2024-09-30
164,401 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
793,567 GBP2023-10-01 ~ 2024-09-30
535,099 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
793,567 GBP2023-10-01 ~ 2024-09-30
535,099 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
142,887 GBP2024-09-30
233,460 GBP2023-09-30
Fixed Assets - Investments
14,620 GBP2024-09-30
14,620 GBP2023-09-30
Fixed Assets
157,507 GBP2024-09-30
248,080 GBP2023-09-30
Total Inventories
1,075,513 GBP2024-09-30
1,294,137 GBP2023-09-30
Debtors
8,034,865 GBP2024-09-30
7,497,017 GBP2023-09-30
Cash at bank and in hand
190,376 GBP2024-09-30
18,031 GBP2023-09-30
Current Assets
9,300,754 GBP2024-09-30
8,809,185 GBP2023-09-30
Creditors
Current
4,559,738 GBP2024-09-30
4,836,901 GBP2023-09-30
Net Current Assets/Liabilities
4,741,016 GBP2024-09-30
3,972,284 GBP2023-09-30
Total Assets Less Current Liabilities
4,898,523 GBP2024-09-30
4,220,364 GBP2023-09-30
Creditors
Non-current
-10,223 GBP2024-09-30
-26,834 GBP2023-09-30
Net Assets/Liabilities
4,871,764 GBP2024-09-30
4,157,197 GBP2023-09-30
Equity
Called up share capital
50,000 GBP2024-09-30
50,000 GBP2023-09-30
50,000 GBP2022-09-30
Retained earnings (accumulated losses)
4,821,764 GBP2024-09-30
4,107,197 GBP2023-09-30
3,749,598 GBP2022-09-30
Equity
4,871,764 GBP2024-09-30
4,157,197 GBP2023-09-30
3,799,598 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-79,000 GBP2023-10-01 ~ 2024-09-30
-177,500 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-79,000 GBP2023-10-01 ~ 2024-09-30
-177,500 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
793,567 GBP2023-10-01 ~ 2024-09-30
535,099 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,415,395 GBP2023-10-01 ~ 2024-09-30
1,358,266 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
132,793 GBP2023-10-01 ~ 2024-09-30
123,882 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,433 GBP2023-10-01 ~ 2024-09-30
91,854 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,642,621 GBP2023-10-01 ~ 2024-09-30
1,574,002 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
422023-10-01 ~ 2024-09-30
442022-10-01 ~ 2023-09-30
Director Remuneration
329,855 GBP2023-10-01 ~ 2024-09-30
306,983 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
88,815 GBP2023-10-01 ~ 2024-09-30
90,446 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
12,500 GBP2023-10-01 ~ 2024-09-30
12,121 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
285,716 GBP2023-10-01 ~ 2024-09-30
133,405 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
265,110 GBP2023-10-01 ~ 2024-09-30
174,875 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
220,593 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
220,593 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
411,070 GBP2024-09-30
411,070 GBP2023-09-30
Plant and equipment
86,354 GBP2024-09-30
85,323 GBP2023-09-30
Furniture and fittings
717,437 GBP2024-09-30
703,824 GBP2023-09-30
Motor vehicles
212,442 GBP2024-09-30
212,442 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,427,303 GBP2024-09-30
1,412,659 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
404,839 GBP2024-09-30
393,847 GBP2023-09-30
Plant and equipment
81,093 GBP2024-09-30
78,351 GBP2023-09-30
Furniture and fittings
665,263 GBP2024-09-30
638,785 GBP2023-09-30
Motor vehicles
133,221 GBP2024-09-30
68,216 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,284,416 GBP2024-09-30
1,179,199 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,992 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
2,742 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
26,478 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
65,005 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,217 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Improvements to leasehold property
6,231 GBP2024-09-30
17,223 GBP2023-09-30
Plant and equipment
5,261 GBP2024-09-30
6,972 GBP2023-09-30
Furniture and fittings
52,174 GBP2024-09-30
65,039 GBP2023-09-30
Motor vehicles
79,221 GBP2024-09-30
144,226 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
16,402 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
28,704 GBP2024-09-30
45,106 GBP2023-09-30
Merchandise
1,071,968 GBP2024-09-30
1,287,342 GBP2023-09-30
Raw Materials
3,545 GBP2024-09-30
6,795 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,446,209 GBP2024-09-30
4,064,847 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
3,363,237 GBP2024-09-30
3,214,297 GBP2023-09-30
Other Debtors
Current
4,455 GBP2023-09-30
Prepayments/Accrued Income
Current
225,419 GBP2024-09-30
213,418 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
8,034,865 GBP2024-09-30
7,497,017 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
15,333 GBP2024-09-30
15,333 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,875,105 GBP2024-09-30
3,904,017 GBP2023-09-30
Corporation Tax Payable
Current
285,716 GBP2024-09-30
133,405 GBP2023-09-30
Other Taxation & Social Security Payable
Current
241,459 GBP2024-09-30
187,735 GBP2023-09-30
Other Creditors
Current
489,705 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
142,125 GBP2024-09-30
106,706 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
10,223 GBP2024-09-30
26,834 GBP2023-09-30
Between one and five year, hire purchase agreements
10,223 GBP2024-09-30
26,834 GBP2023-09-30
hire purchase agreements
25,556 GBP2024-09-30
42,167 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
246,191 GBP2024-09-30
226,538 GBP2023-09-30
Between one and five year
92,630 GBP2024-09-30
279,150 GBP2023-09-30
All periods
338,821 GBP2024-09-30
505,688 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,536 GBP2024-09-30
36,333 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-09-30