Turnover/Revenue
29,093,324 GBP2023-10-01 ~ 2024-09-30
28,304,998 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-19,442,510 GBP2023-10-01 ~ 2024-09-30
-19,164,445 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
9,650,814 GBP2023-10-01 ~ 2024-09-30
9,140,553 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-9,027,103 GBP2023-10-01 ~ 2024-09-30
-8,073,329 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
623,711 GBP2023-10-01 ~ 2024-09-30
1,067,224 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,982 GBP2023-10-01 ~ 2024-09-30
7,469 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
624,842 GBP2023-10-01 ~ 2024-09-30
1,070,306 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
451,476 GBP2023-10-01 ~ 2024-09-30
812,314 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,381,882 GBP2024-09-30
1,561,298 GBP2023-09-30
Total Inventories
201,466 GBP2024-09-30
196,662 GBP2023-09-30
Debtors
4,681,855 GBP2024-09-30
4,709,118 GBP2023-09-30
Cash at bank and in hand
652,261 GBP2024-09-30
349,020 GBP2023-09-30
Current Assets
5,535,582 GBP2024-09-30
5,254,800 GBP2023-09-30
Net Current Assets/Liabilities
1,323,539 GBP2024-09-30
701,910 GBP2023-09-30
Total Assets Less Current Liabilities
2,705,421 GBP2024-09-30
2,263,208 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-38,270 GBP2024-09-30
Net Assets/Liabilities
2,400,295 GBP2024-09-30
2,148,819 GBP2023-09-30
Equity
Called up share capital
138,611 GBP2024-09-30
138,611 GBP2023-09-30
138,611 GBP2022-09-30
Share premium
402,867 GBP2024-09-30
402,867 GBP2023-09-30
402,867 GBP2022-09-30
Retained earnings (accumulated losses)
1,858,817 GBP2024-09-30
1,607,341 GBP2023-09-30
1,345,027 GBP2022-09-30
Equity
2,400,295 GBP2024-09-30
2,148,819 GBP2023-09-30
1,886,505 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
451,476 GBP2023-10-01 ~ 2024-09-30
812,314 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-10-01 ~ 2024-09-30
-550,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-200,000 GBP2023-10-01 ~ 2024-09-30
-550,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
294,801 GBP2023-10-01 ~ 2024-09-30
280,884 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,806,553 GBP2023-10-01 ~ 2024-09-30
4,158,996 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
538,738 GBP2023-10-01 ~ 2024-09-30
494,782 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,466,888 GBP2023-10-01 ~ 2024-09-30
4,759,403 GBP2022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
82023-10-01 ~ 2024-09-30
82022-10-01 ~ 2023-09-30
Average Number of Employees
852023-10-01 ~ 2024-09-30
762022-10-01 ~ 2023-09-30
Director Remuneration
166,250 GBP2023-10-01 ~ 2024-09-30
149,250 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
21,500 GBP2023-10-01 ~ 2024-09-30
15,000 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,283 GBP2023-10-01 ~ 2024-09-30
59,075 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
156,211 GBP2023-10-01 ~ 2024-09-30
235,574 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
131,676 GBP2024-09-30
146,596 GBP2023-09-30
Deferred Tax Liabilities
131,676 GBP2024-09-30
146,596 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,477,151 GBP2024-09-30
1,478,158 GBP2023-09-30
Tools/Equipment for furniture and fittings
982,172 GBP2024-09-30
975,072 GBP2023-09-30
Motor vehicles
63,095 GBP2024-09-30
56,145 GBP2023-09-30
Other
948,621 GBP2024-09-30
942,340 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
3,471,039 GBP2024-09-30
3,451,715 GBP2023-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-1,007 GBP2023-10-01 ~ 2024-09-30
Other
-116,754 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-117,761 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,046,380 GBP2024-09-30
1,002,471 GBP2023-09-30
Tools/Equipment for furniture and fittings
462,745 GBP2024-09-30
323,138 GBP2023-09-30
Motor vehicles
16,807 GBP2024-09-30
9,661 GBP2023-09-30
Other
563,225 GBP2024-09-30
555,147 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,089,157 GBP2024-09-30
1,890,417 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,916 GBP2023-10-01 ~ 2024-09-30
Tools/Equipment for furniture and fittings
139,607 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
7,146 GBP2023-10-01 ~ 2024-09-30
Other
103,132 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
294,801 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-1,007 GBP2023-10-01 ~ 2024-09-30
Other
-95,054 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-96,061 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
430,771 GBP2024-09-30
475,687 GBP2023-09-30
Tools/Equipment for furniture and fittings
519,427 GBP2024-09-30
651,934 GBP2023-09-30
Motor vehicles
46,288 GBP2024-09-30
46,484 GBP2023-09-30
Other
385,396 GBP2024-09-30
387,193 GBP2023-09-30
Investments in Subsidiaries
Cost valuation
27,700 GBP2023-09-30
Raw materials and consumables
201,466 GBP2024-09-30
196,662 GBP2023-09-30
Trade Debtors/Trade Receivables
2,493,904 GBP2024-09-30
2,686,400 GBP2023-09-30
Amounts Owed By Related Parties
385,980 GBP2024-09-30
450,253 GBP2023-09-30
Other Debtors
645,689 GBP2024-09-30
428,188 GBP2023-09-30
Prepayments
1,156,282 GBP2024-09-30
1,144,277 GBP2023-09-30
Debtors
Current
4,681,855 GBP2024-09-30
4,709,118 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
13,916 GBP2024-09-30
55,417 GBP2023-09-30
Trade Creditors/Trade Payables
2,385,553 GBP2024-09-30
1,906,991 GBP2023-09-30
Amounts Owed to Related Parties
646,366 GBP2024-09-30
709,917 GBP2023-09-30
Taxation/Social Security Payable
158,481 GBP2024-09-30
179,415 GBP2023-09-30
Other Creditors
66,385 GBP2024-09-30
62,501 GBP2023-09-30
Total Borrowings
Non-current, Amounts falling due after one year
38,270 GBP2024-09-30
Other Remaining Borrowings
Current
55,417 GBP2023-09-30
Total Borrowings
Current
13,916 GBP2024-09-30
55,417 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
62,825 GBP2024-09-30
42,518 GBP2023-09-30
Between two and five year
186,078 GBP2024-09-30
14,379 GBP2023-09-30
More than five year
391,715 GBP2024-09-30
2,397 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
640,618 GBP2024-09-30
59,294 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
76,856 GBP2024-09-30
74,389 GBP2023-09-30
Par Value of Share
Class 1 ordinary share, Non-cumulative
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
138,611 shares2024-09-30
138,611 shares2023-09-30