Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
18,379,744 GBP2023-10-01 ~ 2024-09-30
16,873,466 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-11,039,652 GBP2023-10-01 ~ 2024-09-30
-9,935,796 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
7,340,092 GBP2023-10-01 ~ 2024-09-30
6,937,670 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-100,290 GBP2023-10-01 ~ 2024-09-30
-109,418 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,995,816 GBP2023-10-01 ~ 2024-09-30
-2,718,175 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
4,243,986 GBP2023-10-01 ~ 2024-09-30
4,110,077 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
40,205 GBP2023-10-01 ~ 2024-09-30
36,474 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-16,610 GBP2023-10-01 ~ 2024-09-30
-15,901 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
4,267,581 GBP2023-10-01 ~ 2024-09-30
4,130,650 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
3,195,757 GBP2023-10-01 ~ 2024-09-30
3,264,159 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
8,138,543 GBP2024-09-30
7,442,786 GBP2023-09-30
6,178,627 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2023-10-01 ~ 2024-09-30
-2,000,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,195,803 GBP2024-09-30
1,172,101 GBP2023-09-30
Fixed Assets - Investments
1 GBP2024-09-30
1 GBP2023-09-30
Fixed Assets
1,195,804 GBP2024-09-30
1,172,102 GBP2023-09-30
Total Inventories
1,896,618 GBP2024-09-30
2,106,586 GBP2023-09-30
Debtors
Current
5,535,795 GBP2024-09-30
5,296,427 GBP2023-09-30
Cash at bank and in hand
2,186,268 GBP2024-09-30
2,945,739 GBP2023-09-30
Current Assets
9,618,681 GBP2024-09-30
10,348,752 GBP2023-09-30
Net Current Assets/Liabilities
7,212,681 GBP2024-09-30
6,573,489 GBP2023-09-30
Total Assets Less Current Liabilities
8,408,485 GBP2024-09-30
7,745,591 GBP2023-09-30
Creditors
Non-current
-73,648 GBP2024-09-30
-102,011 GBP2023-09-30
Net Assets/Liabilities
8,252,337 GBP2024-09-30
7,556,580 GBP2023-09-30
Equity
Called up share capital
101 GBP2024-09-30
101 GBP2023-09-30
Capital redemption reserve
39 GBP2024-09-30
39 GBP2023-09-30
Equity
8,252,337 GBP2024-09-30
7,556,580 GBP2023-09-30
Wages/Salaries
3,652,540 GBP2023-10-01 ~ 2024-09-30
3,281,167 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
351,997 GBP2023-10-01 ~ 2024-09-30
318,885 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
111,001 GBP2023-10-01 ~ 2024-09-30
93,401 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,115,538 GBP2023-10-01 ~ 2024-09-30
3,693,453 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
982023-10-01 ~ 2024-09-30
942022-10-01 ~ 2023-09-30
Director Remuneration
288,303 GBP2023-10-01 ~ 2024-09-30
268,597 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
121,950 GBP2023-10-01 ~ 2024-09-30
98,447 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
1,076,324 GBP2023-10-01 ~ 2024-09-30
858,955 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
1,066,895 GBP2023-10-01 ~ 2024-09-30
908,743 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
364,188 GBP2024-09-30
364,188 GBP2023-09-30
Land and buildings, Short leasehold
573,958 GBP2023-09-30
Plant and equipment
1,725,733 GBP2024-09-30
1,639,755 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
49,188 GBP2024-09-30
42,188 GBP2023-09-30
Land and buildings, Short leasehold
213,977 GBP2023-09-30
Plant and equipment
1,304,443 GBP2024-09-30
1,208,895 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,000 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
95,548 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
315,000 GBP2024-09-30
322,000 GBP2023-09-30
Plant and equipment
421,290 GBP2024-09-30
430,860 GBP2023-09-30
Land and buildings, Short leasehold
359,981 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
314,996 GBP2024-09-30
304,799 GBP2023-09-30
Motor vehicles
315,593 GBP2024-09-30
256,456 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
3,294,468 GBP2024-09-30
3,139,156 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-48,495 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-48,495 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
300,440 GBP2024-09-30
287,640 GBP2023-09-30
Motor vehicles
219,138 GBP2024-09-30
214,355 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,098,665 GBP2024-09-30
1,967,055 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,800 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
53,278 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
180,105 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-48,495 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-48,495 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
14,556 GBP2024-09-30
17,159 GBP2023-09-30
Motor vehicles
96,455 GBP2024-09-30
42,101 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
1 GBP2023-09-30
Investments in Group Undertakings
1 GBP2024-09-30
1 GBP2023-09-30
Raw Materials
1,508,574 GBP2024-09-30
1,542,273 GBP2023-09-30
Finished Goods
388,044 GBP2024-09-30
564,313 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,147,539 GBP2024-09-30
3,539,035 GBP2023-09-30
Other Debtors
Current
5,180 GBP2024-09-30
1,225 GBP2023-09-30
Prepayments/Accrued Income
Current
249,582 GBP2024-09-30
287,476 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
5,535,795 GBP2024-09-30
5,296,427 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
78,852 GBP2024-09-30
96,308 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,045,394 GBP2024-09-30
1,393,637 GBP2023-09-30
Amounts owed to group undertakings
Current
30,002 GBP2024-09-30
30,002 GBP2023-09-30
Corporation Tax Payable
Current
625,279 GBP2024-09-30
538,955 GBP2023-09-30
Other Taxation & Social Security Payable
Current
102,623 GBP2024-09-30
74,858 GBP2023-09-30
Other Creditors
Current
41,014 GBP2024-09-30
1,234,983 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
244,074 GBP2024-09-30
291,285 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
73,648 GBP2024-09-30
102,011 GBP2023-09-30
Current, hire purchase agreements, Amounts falling due within one year
78,852 GBP2024-09-30
Between one and five year, hire purchase agreements
73,648 GBP2024-09-30
hire purchase agreements
152,500 GBP2024-09-30
198,319 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
68,750 GBP2024-09-30
68,750 GBP2023-09-30
Between one and five year
68,750 GBP2023-09-30
All periods
68,750 GBP2024-09-30
137,500 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
82,500 GBP2024-09-30
87,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
82,500 GBP2024-09-30
87,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,080 shares2024-09-30