Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,933,859 GBP2023-01-01 ~ 2023-12-31
13,064,662 GBP2021-10-01 ~ 2022-12-31
Cost of Sales
-6,390,730 GBP2023-01-01 ~ 2023-12-31
-6,633,256 GBP2021-10-01 ~ 2022-12-31
Gross Profit/Loss
5,543,129 GBP2023-01-01 ~ 2023-12-31
6,431,406 GBP2021-10-01 ~ 2022-12-31
Administrative Expenses
-4,879,337 GBP2023-01-01 ~ 2023-12-31
-5,832,281 GBP2021-10-01 ~ 2022-12-31
Operating Profit/Loss
663,792 GBP2023-01-01 ~ 2023-12-31
617,859 GBP2021-10-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
84 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
625,943 GBP2023-01-01 ~ 2023-12-31
575,285 GBP2021-10-01 ~ 2022-12-31
Profit/Loss
470,976 GBP2023-01-01 ~ 2023-12-31
472,209 GBP2021-10-01 ~ 2022-12-31
Comprehensive Income/Expense
470,976 GBP2023-01-01 ~ 2023-12-31
472,209 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment
3,417,714 GBP2023-12-31
3,820,594 GBP2022-12-31
Total Inventories
2,825,921 GBP2023-12-31
2,818,117 GBP2022-12-31
Debtors
2,278,171 GBP2023-12-31
2,070,778 GBP2022-12-31
Cash at bank and in hand
1,266,399 GBP2023-12-31
450,546 GBP2022-12-31
Current Assets
6,370,491 GBP2023-12-31
5,339,441 GBP2022-12-31
Creditors
Current
2,609,914 GBP2023-12-31
2,322,360 GBP2022-12-31
Net Current Assets/Liabilities
3,760,577 GBP2023-12-31
3,017,081 GBP2022-12-31
Total Assets Less Current Liabilities
7,178,291 GBP2023-12-31
6,837,675 GBP2022-12-31
Creditors
Non-current
-258,879 GBP2023-12-31
-324,735 GBP2022-12-31
Net Assets/Liabilities
6,588,677 GBP2023-12-31
6,117,700 GBP2022-12-31
Equity
Called up share capital
6,668 GBP2023-12-31
6,668 GBP2022-12-31
6,668 GBP2021-09-30
Capital redemption reserve
3,333 GBP2023-12-31
3,333 GBP2022-12-31
3,333 GBP2021-09-30
Equity
6,588,677 GBP2023-12-31
6,117,700 GBP2022-12-31
5,867,713 GBP2021-09-30
Retained earnings (accumulated losses)
6,578,676 GBP2023-12-31
6,107,700 GBP2022-12-31
5,857,712 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-222,222 GBP2021-10-01 ~ 2022-12-31
Dividends Paid
-222,222 GBP2021-10-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
470,976 GBP2023-01-01 ~ 2023-12-31
472,209 GBP2021-10-01 ~ 2022-12-31
Wages/Salaries
3,373,608 GBP2023-01-01 ~ 2023-12-31
3,972,568 GBP2021-10-01 ~ 2022-12-31
Social Security Costs
385,717 GBP2023-01-01 ~ 2023-12-31
490,656 GBP2021-10-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
145,100 GBP2023-01-01 ~ 2023-12-31
245,226 GBP2021-10-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,904,425 GBP2023-01-01 ~ 2023-12-31
4,708,450 GBP2021-10-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
632021-10-01 ~ 2022-12-31
Director Remuneration
81,997 GBP2023-01-01 ~ 2023-12-31
206,276 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
313,736 GBP2023-01-01 ~ 2023-12-31
356,072 GBP2021-10-01 ~ 2022-12-31
Audit Fees/Expenses
16,833 GBP2023-01-01 ~ 2023-12-31
13,000 GBP2021-10-01 ~ 2022-12-31
Current Tax for the Period
219,472 GBP2023-01-01 ~ 2023-12-31
46,279 GBP2021-10-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
147,222 GBP2023-01-01 ~ 2023-12-31
109,304 GBP2021-10-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,737,461 GBP2023-12-31
1,737,461 GBP2022-12-31
Plant and equipment
7,630,359 GBP2023-12-31
7,594,206 GBP2022-12-31
Furniture and fittings
463,948 GBP2023-12-31
457,840 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,831,768 GBP2023-12-31
9,789,507 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
173,812 GBP2023-12-31
139,063 GBP2022-12-31
Plant and equipment
5,818,416 GBP2023-12-31
5,426,989 GBP2022-12-31
Furniture and fittings
421,826 GBP2023-12-31
402,861 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,414,054 GBP2023-12-31
5,968,913 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
34,749 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
391,427 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
445,141 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,563,649 GBP2023-12-31
1,598,398 GBP2022-12-31
Plant and equipment
1,811,943 GBP2023-12-31
2,167,217 GBP2022-12-31
Furniture and fittings
42,122 GBP2023-12-31
54,979 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,267,458 GBP2023-12-31
1,880,086 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
403,473 GBP2023-12-31
680,387 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
131,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
863,985 GBP2023-12-31
1,199,699 GBP2022-12-31
Merchandise
2,825,921 GBP2023-12-31
2,818,117 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,133,655 GBP2023-12-31
1,892,708 GBP2022-12-31
Other Debtors
Current
12,996 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
53,721 GBP2022-12-31
Prepayments/Accrued Income
Current
144,516 GBP2023-12-31
111,353 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,278,171 GBP2023-12-31
2,070,778 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
271 GBP2023-12-31
2,105 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
184,747 GBP2023-12-31
236,173 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,517,997 GBP2023-12-31
1,342,729 GBP2022-12-31
Amounts owed to group undertakings
Current
66,245 GBP2023-12-31
166,245 GBP2022-12-31
Corporation Tax Payable
Current
90,750 GBP2023-12-31
Other Taxation & Social Security Payable
Current
207,183 GBP2023-12-31
244,278 GBP2022-12-31
Other Creditors
Current
1,490 GBP2023-12-31
274 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
111,291 GBP2023-12-31
70,382 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
258,879 GBP2023-12-31
324,735 GBP2022-12-31
Between one and five year, hire purchase agreements
258,879 GBP2023-12-31
324,735 GBP2022-12-31
hire purchase agreements
443,626 GBP2023-12-31
560,908 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,828 GBP2023-12-31
93,641 GBP2022-12-31
Between one and five year
143,447 GBP2023-12-31
66,838 GBP2022-12-31
All periods
274,275 GBP2023-12-31
160,479 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
330,735 GBP2023-12-31
395,240 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,668 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
470,976 GBP2023-01-01 ~ 2023-12-31