Cost of Sales
-12,539,164 GBP2023-10-01 ~ 2024-09-30
-13,318,866 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-2,965,965 GBP2023-10-01 ~ 2024-09-30
-2,767,056 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-398,909 GBP2023-10-01 ~ 2024-09-30
-377,914 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
20,532 GBP2023-10-01 ~ 2024-09-30
10,159 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,116,198 GBP2023-10-01 ~ 2024-09-30
1,416,371 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
828,828 GBP2023-10-01 ~ 2024-09-30
1,124,338 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
645,108 GBP2024-09-30
640,786 GBP2023-09-30
617,320 GBP2022-09-30
Dividends Paid
-824,506 GBP2023-10-01 ~ 2024-09-30
Retained earnings (accumulated losses)
-1,100,872 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
241,574 GBP2024-09-30
259,721 GBP2023-09-30
Debtors
3,462,607 GBP2024-09-30
4,360,679 GBP2023-09-30
Cash at bank and in hand
1,911,200 GBP2024-09-30
1,863,098 GBP2023-09-30
Current Assets
5,373,807 GBP2024-09-30
6,223,777 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,812,126 GBP2024-09-30
Net Current Assets/Liabilities
561,681 GBP2024-09-30
543,584 GBP2023-09-30
Total Assets Less Current Liabilities
803,255 GBP2024-09-30
803,305 GBP2023-09-30
Net Assets/Liabilities
743,608 GBP2024-09-30
739,286 GBP2023-09-30
Equity
Called up share capital
36,500 GBP2024-09-30
36,500 GBP2023-09-30
Capital redemption reserve
62,000 GBP2024-09-30
62,000 GBP2023-09-30
Equity
743,608 GBP2024-09-30
739,286 GBP2023-09-30
Audit Fees/Expenses
8,000 GBP2023-10-01 ~ 2024-09-30
7,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
472023-10-01 ~ 2024-09-30
442022-10-01 ~ 2023-09-30
Wages/Salaries
2,354,631 GBP2023-10-01 ~ 2024-09-30
2,151,197 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
130,731 GBP2023-10-01 ~ 2024-09-30
116,047 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,735,236 GBP2023-10-01 ~ 2024-09-30
2,478,059 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
79,252 GBP2023-10-01 ~ 2024-09-30
54,776 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,372 GBP2023-10-01 ~ 2024-09-30
35,538 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
91,629 GBP2024-09-30
90,821 GBP2023-09-30
Plant and equipment
91,825 GBP2024-09-30
76,774 GBP2023-09-30
Furniture and fittings
94,645 GBP2024-09-30
94,645 GBP2023-09-30
Computers
1,119,900 GBP2024-09-30
1,027,613 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,397,999 GBP2024-09-30
1,289,853 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
89,804 GBP2024-09-30
89,238 GBP2023-09-30
Plant and equipment
75,318 GBP2024-09-30
69,107 GBP2023-09-30
Furniture and fittings
92,469 GBP2024-09-30
89,548 GBP2023-09-30
Computers
898,834 GBP2024-09-30
782,239 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,156,425 GBP2024-09-30
1,030,132 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
566 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
6,211 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
2,921 GBP2023-10-01 ~ 2024-09-30
Computers
116,595 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
126,293 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,825 GBP2024-09-30
1,583 GBP2023-09-30
Plant and equipment
16,507 GBP2024-09-30
7,667 GBP2023-09-30
Furniture and fittings
2,176 GBP2024-09-30
5,097 GBP2023-09-30
Computers
221,066 GBP2024-09-30
245,374 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,805,629 GBP2024-09-30
2,937,614 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
1,288,611 GBP2024-09-30
1,121,950 GBP2023-09-30
Other Debtors
Current
45,432 GBP2024-09-30
6,323 GBP2023-09-30
Prepayments/Accrued Income
Current
322,935 GBP2024-09-30
294,792 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
3,462,607 GBP2024-09-30
Amounts falling due within one year, Current
4,360,679 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-09-30
4,192 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,821,763 GBP2024-09-30
3,698,626 GBP2023-09-30
Corporation Tax Payable
Current
131,727 GBP2024-09-30
280,882 GBP2023-09-30
Other Taxation & Social Security Payable
Current
336,637 GBP2024-09-30
389,144 GBP2023-09-30
Other Creditors
Current
59,616 GBP2024-09-30
4,830 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,462,383 GBP2024-09-30
1,302,519 GBP2023-09-30
Creditors
Current
4,812,126 GBP2024-09-30
5,680,193 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
36,500 shares2024-09-30
36,500 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,466 GBP2024-09-30
49,965 GBP2023-09-30
Between two and five year
33,590 GBP2024-09-30
56,263 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
94,056 GBP2024-09-30
106,228 GBP2023-09-30