Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
4,559,958 GBP2022-10-01 ~ 2023-09-30
3,237,158 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-3,625,112 GBP2022-10-01 ~ 2023-09-30
-2,783,499 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
934,846 GBP2022-10-01 ~ 2023-09-30
453,659 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-474,279 GBP2022-10-01 ~ 2023-09-30
-359,607 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
461,656 GBP2022-10-01 ~ 2023-09-30
94,052 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-1,616 GBP2022-10-01 ~ 2023-09-30
-21 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
460,040 GBP2022-10-01 ~ 2023-09-30
94,031 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
350,912 GBP2022-10-01 ~ 2023-09-30
81,874 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
350,912 GBP2022-10-01 ~ 2023-09-30
81,874 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
222 GBP2023-09-30
1,559 GBP2022-09-30
Property, Plant & Equipment
215,243 GBP2023-09-30
108,747 GBP2022-09-30
Fixed Assets - Investments
328,971 GBP2023-09-30
328,971 GBP2022-09-30
Fixed Assets
544,436 GBP2023-09-30
439,277 GBP2022-09-30
Total Inventories
302,951 GBP2023-09-30
243,626 GBP2022-09-30
Debtors
1,118,850 GBP2023-09-30
1,007,320 GBP2022-09-30
Cash at bank and in hand
377,254 GBP2023-09-30
63,994 GBP2022-09-30
Current Assets
1,799,055 GBP2023-09-30
1,314,940 GBP2022-09-30
Net Current Assets/Liabilities
835,295 GBP2023-09-30
556,393 GBP2022-09-30
Total Assets Less Current Liabilities
1,379,731 GBP2023-09-30
995,670 GBP2022-09-30
Net Assets/Liabilities
1,325,920 GBP2023-09-30
975,008 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Share premium
16,236 GBP2023-09-30
16,236 GBP2022-09-30
Retained earnings (accumulated losses)
1,309,584 GBP2023-09-30
958,672 GBP2022-09-30
Equity
1,325,920 GBP2023-09-30
975,008 GBP2022-09-30
Wages/Salaries
1,079,482 GBP2022-10-01 ~ 2023-09-30
892,586 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
103,711 GBP2022-10-01 ~ 2023-09-30
85,414 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,672 GBP2022-10-01 ~ 2023-09-30
17,144 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,205,865 GBP2022-10-01 ~ 2023-09-30
995,144 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
352022-10-01 ~ 2023-09-30
312021-10-01 ~ 2022-09-30
Director Remuneration
12,000 GBP2022-10-01 ~ 2023-09-30
10,800 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
85,584 GBP2022-10-01 ~ 2023-09-30
50,806 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
8,725 GBP2022-10-01 ~ 2023-09-30
8,640 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
75,979 GBP2022-10-01 ~ 2023-09-30
3,266 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
101,209 GBP2022-10-01 ~ 2023-09-30
17,866 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
20,383 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
20,161 GBP2023-09-30
18,824 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,337 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
222 GBP2023-09-30
1,559 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,188,255 GBP2023-09-30
1,033,829 GBP2022-09-30
Motor vehicles
11,982 GBP2023-09-30
11,982 GBP2022-09-30
Computers
36,160 GBP2023-09-30
30,386 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,236,397 GBP2023-09-30
1,076,197 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-31,880 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-31,880 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
980,427 GBP2023-09-30
929,122 GBP2022-09-30
Motor vehicles
11,982 GBP2023-09-30
11,982 GBP2022-09-30
Computers
28,745 GBP2023-09-30
26,346 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,021,154 GBP2023-09-30
967,450 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
83,185 GBP2022-10-01 ~ 2023-09-30
Computers
2,399 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
85,584 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-31,880 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,880 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
207,828 GBP2023-09-30
104,707 GBP2022-09-30
Computers
7,415 GBP2023-09-30
4,040 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
328,971 GBP2022-09-30
Investments in Group Undertakings
328,971 GBP2023-09-30
328,971 GBP2022-09-30
Merchandise
107,760 GBP2023-09-30
130,845 GBP2022-09-30
Value of work in progress
48,827 GBP2023-09-30
72,828 GBP2022-09-30
Finished Goods
146,364 GBP2023-09-30
39,953 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
965,882 GBP2023-09-30
712,300 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
131,129 GBP2023-09-30
275,909 GBP2022-09-30
Other Debtors
Current
1,125 GBP2023-09-30
2,346 GBP2022-09-30
Prepayments/Accrued Income
Current
20,714 GBP2023-09-30
16,765 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,118,850 GBP2023-09-30
1,007,320 GBP2022-09-30
Trade Creditors/Trade Payables
Current
715,252 GBP2023-09-30
585,850 GBP2022-09-30
Amounts owed to group undertakings
Current
449 GBP2023-09-30
Corporation Tax Payable
Current
75,979 GBP2023-09-30
3,206 GBP2022-09-30
Other Taxation & Social Security Payable
Current
25,069 GBP2023-09-30
25,767 GBP2022-09-30
Other Creditors
Current
427 GBP2023-09-30
427 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
41,341 GBP2023-09-30
51,621 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
53,811 GBP2023-09-30
20,662 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,811 GBP2023-09-30
20,662 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30