Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
3,449,166 GBP2023-10-01 ~ 2024-09-30
4,559,958 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-2,967,195 GBP2023-10-01 ~ 2024-09-30
-3,625,112 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
481,971 GBP2023-10-01 ~ 2024-09-30
934,846 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-474,266 GBP2023-10-01 ~ 2024-09-30
-474,279 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
18,911 GBP2023-10-01 ~ 2024-09-30
461,656 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,728 GBP2023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
-1,616 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
25,639 GBP2023-10-01 ~ 2024-09-30
460,040 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
19,212 GBP2023-10-01 ~ 2024-09-30
350,912 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
19,212 GBP2023-10-01 ~ 2024-09-30
350,912 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
1 GBP2024-09-30
222 GBP2023-09-30
Property, Plant & Equipment
206,135 GBP2024-09-30
215,243 GBP2023-09-30
Fixed Assets - Investments
328,971 GBP2024-09-30
328,971 GBP2023-09-30
Fixed Assets
535,107 GBP2024-09-30
544,436 GBP2023-09-30
Total Inventories
237,442 GBP2024-09-30
302,951 GBP2023-09-30
Debtors
763,392 GBP2024-09-30
1,118,850 GBP2023-09-30
Cash at bank and in hand
406,580 GBP2024-09-30
377,254 GBP2023-09-30
Current Assets
1,407,414 GBP2024-09-30
1,799,055 GBP2023-09-30
Net Current Assets/Liabilities
861,559 GBP2024-09-30
835,295 GBP2023-09-30
Total Assets Less Current Liabilities
1,396,666 GBP2024-09-30
1,379,731 GBP2023-09-30
Net Assets/Liabilities
1,345,132 GBP2024-09-30
1,325,920 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
Share premium
16,236 GBP2024-09-30
16,236 GBP2023-09-30
Retained earnings (accumulated losses)
1,328,796 GBP2024-09-30
1,309,584 GBP2023-09-30
Equity
1,345,132 GBP2024-09-30
1,325,920 GBP2023-09-30
Wages/Salaries
1,092,872 GBP2023-10-01 ~ 2024-09-30
1,079,482 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
107,117 GBP2023-10-01 ~ 2024-09-30
103,711 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,593 GBP2023-10-01 ~ 2024-09-30
22,672 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,222,582 GBP2023-10-01 ~ 2024-09-30
1,205,865 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
342023-10-01 ~ 2024-09-30
352022-10-01 ~ 2023-09-30
Director Remuneration
12,000 GBP2023-10-01 ~ 2024-09-30
12,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
87,463 GBP2023-10-01 ~ 2024-09-30
85,584 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
8,819 GBP2023-10-01 ~ 2024-09-30
8,725 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
8,704 GBP2023-10-01 ~ 2024-09-30
75,979 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
6,410 GBP2023-10-01 ~ 2024-09-30
101,209 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
20,383 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
20,382 GBP2024-09-30
20,161 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
221 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
1 GBP2024-09-30
222 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,159,968 GBP2024-09-30
1,188,255 GBP2023-09-30
Motor vehicles
11,982 GBP2024-09-30
11,982 GBP2023-09-30
Computers
39,042 GBP2024-09-30
36,160 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,210,992 GBP2024-09-30
1,236,397 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-103,760 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-103,760 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
960,936 GBP2024-09-30
980,427 GBP2023-09-30
Motor vehicles
11,982 GBP2024-09-30
11,982 GBP2023-09-30
Computers
31,939 GBP2024-09-30
28,745 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,004,857 GBP2024-09-30
1,021,154 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
84,269 GBP2023-10-01 ~ 2024-09-30
Computers
3,194 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
87,463 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-103,760 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-103,760 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
199,032 GBP2024-09-30
207,828 GBP2023-09-30
Computers
7,103 GBP2024-09-30
7,415 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
328,971 GBP2023-09-30
Investments in Group Undertakings
328,971 GBP2024-09-30
328,971 GBP2023-09-30
Merchandise
101,936 GBP2024-09-30
107,760 GBP2023-09-30
Value of work in progress
73,839 GBP2024-09-30
48,827 GBP2023-09-30
Finished Goods
61,667 GBP2024-09-30
146,364 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
623,381 GBP2024-09-30
965,882 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
126,056 GBP2024-09-30
131,129 GBP2023-09-30
Other Debtors
Current
1,125 GBP2023-09-30
Prepayments/Accrued Income
Current
13,955 GBP2024-09-30
20,714 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
763,392 GBP2024-09-30
Current, Amounts falling due within one year
1,118,850 GBP2023-09-30
Trade Creditors/Trade Payables
Current
330,936 GBP2024-09-30
715,252 GBP2023-09-30
Amounts owed to group undertakings
Current
23,519 GBP2024-09-30
449 GBP2023-09-30
Corporation Tax Payable
Current
8,672 GBP2024-09-30
75,979 GBP2023-09-30
Other Taxation & Social Security Payable
Current
25,091 GBP2024-09-30
25,069 GBP2023-09-30
Other Creditors
Current
355 GBP2024-09-30
427 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
43,065 GBP2024-09-30
41,341 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
51,534 GBP2024-09-30
53,811 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
51,534 GBP2024-09-30
53,811 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30