Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
16,873,466 GBP2022-10-01 ~ 2023-09-30
14,127,729 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-9,935,796 GBP2022-10-01 ~ 2023-09-30
-9,041,844 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,937,670 GBP2022-10-01 ~ 2023-09-30
5,085,885 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-109,418 GBP2022-10-01 ~ 2023-09-30
-97,884 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,718,175 GBP2022-10-01 ~ 2023-09-30
-1,844,876 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
4,110,077 GBP2022-10-01 ~ 2023-09-30
3,143,125 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
36,474 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-15,901 GBP2022-10-01 ~ 2023-09-30
-12,825 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
4,130,650 GBP2022-10-01 ~ 2023-09-30
3,130,300 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
3,264,159 GBP2022-10-01 ~ 2023-09-30
2,595,870 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
7,442,786 GBP2023-09-30
6,178,627 GBP2022-09-30
4,582,757 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,172,101 GBP2023-09-30
1,181,480 GBP2022-09-30
Fixed Assets - Investments
1 GBP2023-09-30
1 GBP2022-09-30
Fixed Assets
1,172,102 GBP2023-09-30
1,181,481 GBP2022-09-30
Total Inventories
2,106,586 GBP2023-09-30
1,729,568 GBP2022-09-30
Debtors
Current
5,296,427 GBP2023-09-30
4,315,271 GBP2022-09-30
Cash at bank and in hand
2,945,739 GBP2023-09-30
1,409,905 GBP2022-09-30
Current Assets
10,348,752 GBP2023-09-30
7,454,744 GBP2022-09-30
Net Current Assets/Liabilities
6,573,489 GBP2023-09-30
5,308,654 GBP2022-09-30
Total Assets Less Current Liabilities
7,745,591 GBP2023-09-30
6,490,135 GBP2022-09-30
Creditors
Non-current
-102,011 GBP2023-09-30
-124,639 GBP2022-09-30
Net Assets/Liabilities
7,556,580 GBP2023-09-30
6,292,421 GBP2022-09-30
Equity
Called up share capital
101 GBP2023-09-30
101 GBP2022-09-30
Capital redemption reserve
39 GBP2023-09-30
39 GBP2022-09-30
Equity
7,556,580 GBP2023-09-30
6,292,421 GBP2022-09-30
Wages/Salaries
3,281,167 GBP2022-10-01 ~ 2023-09-30
3,115,596 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
318,885 GBP2022-10-01 ~ 2023-09-30
290,890 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,401 GBP2022-10-01 ~ 2023-09-30
85,064 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,693,453 GBP2022-10-01 ~ 2023-09-30
3,491,550 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
942022-10-01 ~ 2023-09-30
942021-10-01 ~ 2022-09-30
Director Remuneration
268,597 GBP2022-10-01 ~ 2023-09-30
247,586 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,447 GBP2022-10-01 ~ 2023-09-30
72,705 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
858,955 GBP2022-10-01 ~ 2023-09-30
535,410 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
908,743 GBP2022-10-01 ~ 2023-09-30
594,757 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
364,188 GBP2023-09-30
364,188 GBP2022-09-30
Plant and equipment
1,639,755 GBP2023-09-30
1,538,709 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-25,593 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
42,188 GBP2023-09-30
35,188 GBP2022-09-30
Plant and equipment
1,208,895 GBP2023-09-30
1,151,449 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,000 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
82,194 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,748 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
322,000 GBP2023-09-30
329,000 GBP2022-09-30
Plant and equipment
430,860 GBP2023-09-30
387,260 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
304,799 GBP2023-09-30
297,080 GBP2022-09-30
Motor vehicles
256,456 GBP2023-09-30
240,616 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,139,156 GBP2023-09-30
3,014,551 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-14,380 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-39,973 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
287,640 GBP2023-09-30
275,286 GBP2022-09-30
Motor vehicles
214,355 GBP2023-09-30
168,651 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,967,055 GBP2023-09-30
1,833,071 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,354 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
60,084 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
173,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-14,380 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-39,128 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
17,159 GBP2023-09-30
21,794 GBP2022-09-30
Motor vehicles
42,101 GBP2023-09-30
71,965 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
1 GBP2022-09-30
Investments in Group Undertakings
1 GBP2023-09-30
1 GBP2022-09-30
Raw Materials
1,542,273 GBP2023-09-30
1,228,884 GBP2022-09-30
Finished Goods
564,313 GBP2023-09-30
500,684 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,539,035 GBP2023-09-30
3,046,133 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
28,782 GBP2022-09-30
Other Debtors
Current
1,225 GBP2023-09-30
720 GBP2022-09-30
Prepayments/Accrued Income
Current
287,476 GBP2023-09-30
222,046 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,296,427 GBP2023-09-30
4,315,271 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
96,308 GBP2023-09-30
125,409 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,393,637 GBP2023-09-30
1,087,196 GBP2022-09-30
Amounts owed to group undertakings
Current
30,002 GBP2023-09-30
30,002 GBP2022-09-30
Corporation Tax Payable
Current
538,955 GBP2023-09-30
535,305 GBP2022-09-30
Other Taxation & Social Security Payable
Current
74,858 GBP2023-09-30
68,594 GBP2022-09-30
Other Creditors
Current
1,234,983 GBP2023-09-30
34,724 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
291,285 GBP2023-09-30
218,205 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
102,011 GBP2023-09-30
124,639 GBP2022-09-30
Between one and five year, hire purchase agreements
102,011 GBP2023-09-30
124,639 GBP2022-09-30
hire purchase agreements
198,319 GBP2023-09-30
250,048 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
68,750 GBP2023-09-30
68,750 GBP2022-09-30
Between one and five year
68,750 GBP2023-09-30
137,500 GBP2022-09-30
All periods
137,500 GBP2023-09-30
206,250 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
87,000 GBP2023-09-30
73,075 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
87,000 GBP2023-09-30
73,075 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,080 shares2023-09-30