Average Number of Employees
412022-10-01 ~ 2023-09-30
422021-10-01 ~ 2022-09-30
Profit/Loss
846,861 GBP2022-10-01 ~ 2023-09-30
1,430,447 GBP2021-10-01 ~ 2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
69,605 GBP2023-09-30
74,117 GBP2022-09-30
Turnover/Revenue
20,283,839 GBP2022-10-01 ~ 2023-09-30
22,038,511 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-16,577,068 GBP2022-10-01 ~ 2023-09-30
-17,968,636 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,706,771 GBP2022-10-01 ~ 2023-09-30
4,069,875 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,547,269 GBP2022-10-01 ~ 2023-09-30
-2,230,950 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,167,502 GBP2022-10-01 ~ 2023-09-30
1,846,925 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,020,410 GBP2022-10-01 ~ 2023-09-30
1,739,365 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
846,861 GBP2022-10-01 ~ 2023-09-30
1,430,447 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-422,719 GBP2022-10-01 ~ 2023-09-30
-325,513 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
11,215,297 GBP2023-09-30
10,791,155 GBP2022-09-30
9,686,221 GBP2021-09-30
Property, Plant & Equipment
529,627 GBP2023-09-30
549,871 GBP2022-09-30
Fixed Assets - Investments
244,257 GBP2023-09-30
244,257 GBP2022-09-30
Fixed Assets
773,884 GBP2023-09-30
794,128 GBP2022-09-30
Total Inventories
6,282,197 GBP2023-09-30
6,830,240 GBP2022-09-30
Debtors
12,624,258 GBP2023-09-30
9,835,141 GBP2022-09-30
Cash at bank and in hand
506,784 GBP2023-09-30
518,614 GBP2022-09-30
Current Assets
19,413,239 GBP2023-09-30
17,183,995 GBP2022-09-30
Creditors
Amounts falling due within one year
8,780,126 GBP2023-09-30
6,982,756 GBP2022-09-30
Net Current Assets/Liabilities
10,633,113 GBP2023-09-30
10,201,239 GBP2022-09-30
Total Assets Less Current Liabilities
11,406,997 GBP2023-09-30
10,995,367 GBP2022-09-30
Creditors
Amounts falling due after one year
121,095 GBP2023-09-30
129,095 GBP2022-09-30
Net Assets/Liabilities
11,216,297 GBP2023-09-30
10,792,155 GBP2022-09-30
Equity
Called up share capital
750 GBP2023-09-30
750 GBP2022-09-30
Capital redemption reserve
250 GBP2023-09-30
250 GBP2022-09-30
Equity
11,216,297 GBP2023-09-30
10,792,155 GBP2022-09-30
Property, Plant & Equipment - Depreciation Expense
109,544 GBP2022-10-01 ~ 2023-09-30
104,704 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202022-10-01 ~ 2023-09-30
Furniture and fittings
0.202022-10-01 ~ 2023-09-30
Motor vehicles
0.252022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
142022-10-01 ~ 2023-09-30
142021-10-01 ~ 2022-09-30
Wages/Salaries
1,141,729 GBP2022-10-01 ~ 2023-09-30
1,092,465 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
110,633 GBP2022-10-01 ~ 2023-09-30
104,543 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
175,408 GBP2022-10-01 ~ 2023-09-30
177,461 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,427,770 GBP2022-10-01 ~ 2023-09-30
1,374,469 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
114,576 GBP2022-10-01 ~ 2023-09-30
128,863 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,512 GBP2022-10-01 ~ 2023-09-30
-1,987 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
224,574 GBP2022-10-01 ~ 2023-09-30
330,479 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
422,719 GBP2022-10-01 ~ 2023-09-30
325,513 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
396,050 GBP2023-09-30
396,050 GBP2022-09-30
Plant and equipment
489,844 GBP2023-09-30
489,844 GBP2022-09-30
Furniture and fittings
209,220 GBP2023-09-30
119,920 GBP2022-09-30
Motor vehicles
78,750 GBP2023-09-30
78,750 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,173,864 GBP2023-09-30
1,084,564 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
146,181 GBP2023-09-30
106,576 GBP2022-09-30
Plant and equipment
330,539 GBP2023-09-30
291,218 GBP2022-09-30
Furniture and fittings
88,767 GBP2023-09-30
58,149 GBP2022-09-30
Motor vehicles
78,750 GBP2023-09-30
78,750 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
644,237 GBP2023-09-30
534,693 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
39,605 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
39,321 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
30,618 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
109,544 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
249,869 GBP2023-09-30
289,474 GBP2022-09-30
Plant and equipment
159,305 GBP2023-09-30
198,626 GBP2022-09-30
Furniture and fittings
120,453 GBP2023-09-30
61,771 GBP2022-09-30
Amounts invested in assets
Cost valuation, Non-current
244,257 GBP2023-09-30
Non-current
244,257 GBP2023-09-30
244,257 GBP2022-09-30
Finished Goods
6,282,197 GBP2023-09-30
6,830,240 GBP2022-09-30
Trade Debtors/Trade Receivables
3,546,528 GBP2023-09-30
3,553,578 GBP2022-09-30
Prepayments/Accrued Income
436,869 GBP2023-09-30
112,392 GBP2022-09-30
Other Debtors
206,620 GBP2023-09-30
879,363 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,771,151 GBP2023-09-30
1,370,014 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,912,842 GBP2023-09-30
2,400,900 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,789,711 GBP2023-09-30
1,868,450 GBP2022-09-30
Corporation Tax Payable
Amounts falling due within one year
147,496 GBP2023-09-30
296,989 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
742,974 GBP2023-09-30
719,660 GBP2022-09-30
Amounts owed to directors
Amounts falling due within one year
260,531 GBP2023-09-30
326,743 GBP2022-09-30
Deferred Tax Liabilities
69,605 GBP2023-09-30
74,117 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
645 shares2023-09-30
645 shares2022-09-30
Par Value of Share
Class 2 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2023-09-30
50 shares2022-09-30
Par Value of Share
Class 3 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2023-09-30
50 shares2022-09-30
Par Value of Share
Class 4 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5 shares2023-09-30
5 shares2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,142 GBP2023-09-30
214,075 GBP2022-09-30
Between one and five year
1,385,904 GBP2023-09-30
1,360,000 GBP2022-09-30
More than five year
425,000 GBP2023-09-30
906,667 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,160,046 GBP2023-09-30
2,480,742 GBP2022-09-30