Cost of Sales
-14,341,152 GBP2022-10-01 ~ 2023-09-30
-15,040,972 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-986,012 GBP2022-10-01 ~ 2023-09-30
-932,469 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
5,536 GBP2022-10-01 ~ 2023-09-30
4,025 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
181,348 GBP2022-10-01 ~ 2023-09-30
962,208 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
245,554 GBP2022-10-01 ~ 2023-09-30
825,932 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
2,714,401 GBP2023-09-30
2,711,847 GBP2022-09-30
2,209,915 GBP2021-09-30
Dividends Paid
-243,000 GBP2022-10-01 ~ 2023-09-30
Retained earnings (accumulated losses)
-324,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
8,654,108 GBP2023-09-30
6,568,071 GBP2022-09-30
Fixed Assets - Investments
10 GBP2023-09-30
10 GBP2022-09-30
Fixed Assets
8,654,118 GBP2023-09-30
6,568,081 GBP2022-09-30
Debtors
3,656,297 GBP2023-09-30
3,756,504 GBP2022-09-30
Cash at bank and in hand
263,011 GBP2023-09-30
27,502 GBP2022-09-30
Current Assets
3,921,371 GBP2023-09-30
3,787,833 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-6,057,712 GBP2023-09-30
-4,539,859 GBP2022-09-30
Net Current Assets/Liabilities
-2,136,341 GBP2023-09-30
-752,026 GBP2022-09-30
Total Assets Less Current Liabilities
6,517,777 GBP2023-09-30
5,816,055 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-2,771,437 GBP2023-09-30
-2,008,063 GBP2022-09-30
Net Assets/Liabilities
2,764,851 GBP2023-09-30
2,762,297 GBP2022-09-30
Equity
Called up share capital
500 GBP2023-09-30
500 GBP2022-09-30
Share premium
49,950 GBP2023-09-30
49,950 GBP2022-09-30
Equity
2,764,851 GBP2023-09-30
2,762,297 GBP2022-09-30
Audit Fees/Expenses
17,800 GBP2022-10-01 ~ 2023-09-30
14,500 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
832022-10-01 ~ 2023-09-30
832021-10-01 ~ 2022-09-30
Wages/Salaries
3,623,258 GBP2022-10-01 ~ 2023-09-30
3,379,176 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,280 GBP2022-10-01 ~ 2023-09-30
92,012 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,073,222 GBP2022-10-01 ~ 2023-09-30
3,774,779 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
29,335 GBP2022-10-01 ~ 2023-09-30
49,351 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,476 GBP2022-10-01 ~ 2023-09-30
103,569 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,008,839 GBP2023-09-30
1,008,839 GBP2022-09-30
Improvements to leasehold property
206,244 GBP2023-09-30
206,244 GBP2022-09-30
Plant and equipment
82,634 GBP2023-09-30
82,634 GBP2022-09-30
Computers
21,719 GBP2023-09-30
21,719 GBP2022-09-30
Motor vehicles
452,995 GBP2023-09-30
257,592 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
10,624,534 GBP2023-09-30
8,308,525 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-99,550 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-1,948,760 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
25,650 GBP2023-09-30
15,390 GBP2022-09-30
Improvements to leasehold property
37,481 GBP2023-09-30
27,169 GBP2022-09-30
Plant and equipment
53,608 GBP2023-09-30
43,932 GBP2022-09-30
Computers
17,415 GBP2023-09-30
15,980 GBP2022-09-30
Motor vehicles
72,385 GBP2023-09-30
32,535 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,970,426 GBP2023-09-30
1,740,454 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,260 GBP2022-10-01 ~ 2023-09-30
Improvements to leasehold property
10,312 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
9,676 GBP2022-10-01 ~ 2023-09-30
Computers
1,435 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
49,805 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,102,406 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-9,955 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-872,434 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
983,189 GBP2023-09-30
993,449 GBP2022-09-30
Improvements to leasehold property
168,763 GBP2023-09-30
179,075 GBP2022-09-30
Plant and equipment
29,026 GBP2023-09-30
38,702 GBP2022-09-30
Computers
4,304 GBP2023-09-30
5,739 GBP2022-09-30
Motor vehicles
380,610 GBP2023-09-30
225,057 GBP2022-09-30
Finished Goods/Goods for Resale
2,063 GBP2023-09-30
3,827 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,283,953 GBP2023-09-30
3,290,216 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
60,783 GBP2023-09-30
135,570 GBP2022-09-30
Other Debtors
Current
298,436 GBP2023-09-30
222,028 GBP2022-09-30
Prepayments/Accrued Income
Current
13,125 GBP2023-09-30
108,690 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
3,656,297 GBP2023-09-30
3,756,504 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
2,518,862 GBP2023-09-30
2,206,174 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
2,191,560 GBP2023-09-30
1,384,194 GBP2022-09-30
Trade Creditors/Trade Payables
Current
808,393 GBP2023-09-30
667,726 GBP2022-09-30
Amounts owed to group undertakings
Current
10 GBP2023-09-30
10 GBP2022-09-30
Corporation Tax Payable
Current
24,254 GBP2023-09-30
0 GBP2022-09-30
Other Taxation & Social Security Payable
Current
320,810 GBP2023-09-30
183,738 GBP2022-09-30
Other Creditors
Current
13,337 GBP2023-09-30
7,012 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
117,938 GBP2023-09-30
91,005 GBP2022-09-30
Creditors
Current
6,057,712 GBP2023-09-30
4,539,859 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
604,368 GBP2023-09-30
652,975 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
2,068,034 GBP2023-09-30
1,355,088 GBP2022-09-30
Creditors
Non-current
2,771,437 GBP2023-09-30
2,008,063 GBP2022-09-30
Bank Borrowings
653,075 GBP2023-09-30
716,746 GBP2022-09-30
Total Borrowings
3,123,230 GBP2023-09-30
2,859,149 GBP2022-09-30
Current
2,518,862 GBP2023-09-30
2,206,174 GBP2022-09-30
Non-current
604,368 GBP2023-09-30
652,975 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
2,191,560 GBP2023-09-30
1,384,931 GBP2022-09-30
Minimum gross finance lease payments owing
4,259,594 GBP2023-09-30
2,739,282 GBP2022-09-30
Amounts received in advance for goods or services to be provided in the future
161,583 GBP2023-09-30
0 GBP2022-09-30
Equity
Called up share capital
500 GBP2023-09-30
500 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
325,557 GBP2023-09-30
396,724 GBP2022-09-30
Between two and five year
182,787 GBP2023-09-30
508,012 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
508,344 GBP2023-09-30
904,736 GBP2022-09-30