Cost of Sales
-5,040,361 GBP2022-10-01 ~ 2023-09-30
-5,796,862 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,868,873 GBP2022-10-01 ~ 2023-09-30
-5,365,301 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
8,549 GBP2022-10-01 ~ 2023-09-30
925 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,579,995 GBP2022-10-01 ~ 2023-09-30
1,040,971 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,001,055 GBP2022-10-01 ~ 2023-09-30
927,695 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,001,055 GBP2022-10-01 ~ 2023-09-30
927,695 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
3,343,458 GBP2023-09-30
2,231,997 GBP2022-09-30
Debtors
2,194,540 GBP2023-09-30
2,618,157 GBP2022-09-30
Cash at bank and in hand
2,167,640 GBP2023-09-30
2,003,380 GBP2022-09-30
Current Assets
7,575,670 GBP2023-09-30
5,930,054 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,310,431 GBP2023-09-30
-2,672,998 GBP2022-09-30
Net Current Assets/Liabilities
4,265,239 GBP2023-09-30
3,257,056 GBP2022-09-30
Total Assets Less Current Liabilities
7,608,697 GBP2023-09-30
5,489,053 GBP2022-09-30
Net Assets/Liabilities
7,473,805 GBP2023-09-30
5,472,750 GBP2022-09-30
Equity
Called up share capital
2,250 GBP2023-09-30
2,250 GBP2022-09-30
3,750 GBP2021-09-30
Capital redemption reserve
3,750 GBP2023-09-30
3,750 GBP2022-09-30
2,250 GBP2021-09-30
Retained earnings (accumulated losses)
7,467,805 GBP2023-09-30
5,466,750 GBP2022-09-30
7,339,055 GBP2021-09-30
Equity
7,473,805 GBP2023-09-30
5,472,750 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,001,055 GBP2022-10-01 ~ 2023-09-30
927,695 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
14,000 GBP2022-10-01 ~ 2023-09-30
13,500 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1052022-10-01 ~ 2023-09-30
942021-10-01 ~ 2022-09-30
Wages/Salaries
6,204,535 GBP2022-10-01 ~ 2023-09-30
5,360,451 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
176,499 GBP2022-10-01 ~ 2023-09-30
176,013 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
7,118,800 GBP2022-10-01 ~ 2023-09-30
6,189,269 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
636,259 GBP2022-10-01 ~ 2023-09-30
725,425 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
118,589 GBP2022-10-01 ~ 2023-09-30
-765 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,867,361 GBP2023-09-30
1,976,027 GBP2022-09-30
Plant and equipment
911,302 GBP2023-09-30
608,094 GBP2022-09-30
Motor vehicles
228,538 GBP2023-09-30
289,942 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,007,201 GBP2023-09-30
2,874,063 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-63,914 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-91,399 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-155,313 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-09-30
0 GBP2022-09-30
Plant and equipment
532,112 GBP2023-09-30
464,913 GBP2022-09-30
Motor vehicles
131,631 GBP2023-09-30
177,153 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
663,743 GBP2023-09-30
642,066 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
126,417 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
32,303 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,720 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-59,218 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-77,825 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-137,043 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,867,361 GBP2023-09-30
1,976,027 GBP2022-09-30
Plant and equipment
379,190 GBP2023-09-30
143,181 GBP2022-09-30
Motor vehicles
96,907 GBP2023-09-30
112,789 GBP2022-09-30
Finished Goods/Goods for Resale
3,213,490 GBP2023-09-30
1,308,517 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,056,976 GBP2023-09-30
2,531,043 GBP2022-09-30
Other Debtors
Current
5,204 GBP2023-09-30
10,900 GBP2022-09-30
Prepayments/Accrued Income
Current
132,360 GBP2023-09-30
76,214 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,194,540 GBP2023-09-30
2,618,157 GBP2022-09-30
Trade Creditors/Trade Payables
Current
871,299 GBP2023-09-30
544,730 GBP2022-09-30
Corporation Tax Payable
Current
468,792 GBP2023-09-30
88,272 GBP2022-09-30
Other Taxation & Social Security Payable
Current
590,705 GBP2023-09-30
629,593 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,379,635 GBP2023-09-30
1,410,403 GBP2022-09-30
Creditors
Current
3,310,431 GBP2023-09-30
2,672,998 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
107,257 GBP2023-09-30
117,067 GBP2022-09-30
Between two and five year
44,008 GBP2023-09-30
140,313 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
151,265 GBP2023-09-30
257,380 GBP2022-09-30