Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
19,830,599 GBP2022-10-01 ~ 2023-09-30
16,702,041 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
16,696,429 GBP2022-10-01 ~ 2023-09-30
14,280,070 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,134,170 GBP2022-10-01 ~ 2023-09-30
2,421,971 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,348,120 GBP2022-10-01 ~ 2023-09-30
2,111,550 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
786,050 GBP2022-10-01 ~ 2023-09-30
310,640 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
56,550 GBP2022-10-01 ~ 2023-09-30
22,226 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
699,500 GBP2022-10-01 ~ 2023-09-30
288,414 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
164,401 GBP2022-10-01 ~ 2023-09-30
53,557 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
535,099 GBP2022-10-01 ~ 2023-09-30
234,857 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
535,099 GBP2022-10-01 ~ 2023-09-30
234,857 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
233,460 GBP2023-09-30
118,005 GBP2022-09-30
Fixed Assets - Investments
14,620 GBP2023-09-30
44,620 GBP2022-09-30
Fixed Assets
248,080 GBP2023-09-30
162,625 GBP2022-09-30
Total Inventories
1,294,137 GBP2023-09-30
1,186,144 GBP2022-09-30
Debtors
7,497,017 GBP2023-09-30
7,165,429 GBP2022-09-30
Cash at bank and in hand
18,031 GBP2023-09-30
42,314 GBP2022-09-30
Current Assets
8,809,185 GBP2023-09-30
8,393,887 GBP2022-09-30
Creditors
Current
4,836,901 GBP2023-09-30
4,752,273 GBP2022-09-30
Net Current Assets/Liabilities
3,972,284 GBP2023-09-30
3,641,614 GBP2022-09-30
Total Assets Less Current Liabilities
4,220,364 GBP2023-09-30
3,804,239 GBP2022-09-30
Creditors
Non-current
-26,834 GBP2023-09-30
Net Assets/Liabilities
4,157,197 GBP2023-09-30
3,799,598 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
50,000 GBP2021-09-30
Retained earnings (accumulated losses)
4,107,197 GBP2023-09-30
3,749,598 GBP2022-09-30
3,574,741 GBP2021-09-30
Equity
4,157,197 GBP2023-09-30
3,799,598 GBP2022-09-30
3,624,741 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-177,500 GBP2022-10-01 ~ 2023-09-30
-60,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-177,500 GBP2022-10-01 ~ 2023-09-30
-60,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
535,099 GBP2022-10-01 ~ 2023-09-30
234,857 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,319,535 GBP2022-10-01 ~ 2023-09-30
1,212,033 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
162,613 GBP2022-10-01 ~ 2023-09-30
163,157 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,854 GBP2022-10-01 ~ 2023-09-30
89,828 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,574,002 GBP2022-10-01 ~ 2023-09-30
1,465,018 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
442022-10-01 ~ 2023-09-30
432021-10-01 ~ 2022-09-30
Director Remuneration
306,983 GBP2022-10-01 ~ 2023-09-30
304,446 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
90,446 GBP2022-10-01 ~ 2023-09-30
65,897 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
12,121 GBP2022-10-01 ~ 2023-09-30
10,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
133,405 GBP2022-10-01 ~ 2023-09-30
56,902 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
174,875 GBP2022-10-01 ~ 2023-09-30
54,799 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
220,593 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
220,593 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
411,070 GBP2023-09-30
411,070 GBP2022-09-30
Plant and equipment
85,323 GBP2023-09-30
85,323 GBP2022-09-30
Furniture and fittings
703,824 GBP2023-09-30
672,929 GBP2022-09-30
Motor vehicles
212,442 GBP2023-09-30
33,335 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,412,659 GBP2023-09-30
1,202,657 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
393,847 GBP2023-09-30
382,839 GBP2022-09-30
Plant and equipment
78,351 GBP2023-09-30
70,139 GBP2022-09-30
Furniture and fittings
638,785 GBP2023-09-30
614,248 GBP2022-09-30
Motor vehicles
68,216 GBP2023-09-30
17,426 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,179,199 GBP2023-09-30
1,084,652 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,008 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
8,212 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
24,537 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
50,790 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,547 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
17,223 GBP2023-09-30
28,231 GBP2022-09-30
Plant and equipment
6,972 GBP2023-09-30
15,184 GBP2022-09-30
Furniture and fittings
65,039 GBP2023-09-30
58,681 GBP2022-09-30
Motor vehicles
144,226 GBP2023-09-30
15,909 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
4,101 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
45,106 GBP2023-09-30
Merchandise
1,287,342 GBP2023-09-30
1,180,465 GBP2022-09-30
Raw Materials
6,795 GBP2023-09-30
5,679 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,064,847 GBP2023-09-30
3,576,753 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
3,214,297 GBP2023-09-30
3,364,920 GBP2022-09-30
Other Debtors
Current
4,455 GBP2023-09-30
4,455 GBP2022-09-30
Prepayments/Accrued Income
Current
213,418 GBP2023-09-30
219,301 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
7,497,017 GBP2023-09-30
7,165,429 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
15,333 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,904,017 GBP2023-09-30
3,963,880 GBP2022-09-30
Corporation Tax Payable
Current
133,405 GBP2023-09-30
58,360 GBP2022-09-30
Other Taxation & Social Security Payable
Current
187,735 GBP2023-09-30
201,379 GBP2022-09-30
Other Creditors
Current
489,705 GBP2023-09-30
464,161 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
106,706 GBP2023-09-30
64,493 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
26,834 GBP2023-09-30
Between one and five year, hire purchase agreements
26,834 GBP2023-09-30
hire purchase agreements
42,167 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
226,538 GBP2023-09-30
255,310 GBP2022-09-30
Between one and five year
279,150 GBP2023-09-30
516,785 GBP2022-09-30
All periods
505,688 GBP2023-09-30
772,095 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,333 GBP2023-09-30
4,641 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-09-30