Average Number of Employees
372023-10-01 ~ 2024-09-30
412022-10-01 ~ 2023-09-30
Profit/Loss
729,711 GBP2023-10-01 ~ 2024-09-30
846,861 GBP2022-10-01 ~ 2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,115 GBP2024-09-30
69,605 GBP2023-09-30
Turnover/Revenue
20,116,466 GBP2023-10-01 ~ 2024-09-30
20,283,839 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
16,853,401 GBP2023-10-01 ~ 2024-09-30
16,577,068 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,263,065 GBP2023-10-01 ~ 2024-09-30
3,706,771 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,431,393 GBP2023-10-01 ~ 2024-09-30
2,547,269 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
979,672 GBP2023-10-01 ~ 2024-09-30
1,167,502 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
349,295 GBP2023-10-01 ~ 2024-09-30
277,768 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
828,641 GBP2023-10-01 ~ 2024-09-30
1,020,410 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
98,930 GBP2023-10-01 ~ 2024-09-30
173,549 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
729,711 GBP2023-10-01 ~ 2024-09-30
846,861 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
439,217 GBP2024-09-30
529,627 GBP2023-09-30
Fixed Assets - Investments
244,257 GBP2024-09-30
244,257 GBP2023-09-30
Fixed Assets
683,474 GBP2024-09-30
773,884 GBP2023-09-30
Total Inventories
8,339,337 GBP2024-09-30
6,282,197 GBP2023-09-30
Debtors
13,852,232 GBP2024-09-30
12,624,258 GBP2023-09-30
Cash at bank and in hand
192,731 GBP2024-09-30
506,784 GBP2023-09-30
Current Assets
22,384,300 GBP2024-09-30
19,413,239 GBP2023-09-30
Creditors
Amounts falling due within one year
11,405,132 GBP2024-09-30
8,780,126 GBP2023-09-30
Net Current Assets/Liabilities
10,979,168 GBP2024-09-30
10,633,113 GBP2023-09-30
Total Assets Less Current Liabilities
11,662,642 GBP2024-09-30
11,406,997 GBP2023-09-30
Creditors
Amounts falling due after one year
113,095 GBP2024-09-30
121,095 GBP2023-09-30
Net Assets/Liabilities
11,495,432 GBP2024-09-30
11,216,297 GBP2023-09-30
Equity
Called up share capital
750 GBP2024-09-30
750 GBP2023-09-30
750 GBP2022-09-30
Capital redemption reserve
250 GBP2024-09-30
250 GBP2023-09-30
250 GBP2022-09-30
Retained earnings (accumulated losses)
11,494,432 GBP2024-09-30
11,215,297 GBP2023-09-30
10,791,155 GBP2022-09-30
Equity
11,495,432 GBP2024-09-30
11,216,297 GBP2023-09-30
10,792,155 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
729,711 GBP2023-10-01 ~ 2024-09-30
846,861 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
729,711 GBP2023-10-01 ~ 2024-09-30
846,861 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-450,576 GBP2023-10-01 ~ 2024-09-30
-422,719 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-450,576 GBP2023-10-01 ~ 2024-09-30
-422,719 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-450,576 GBP2023-10-01 ~ 2024-09-30
-422,719 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-450,576 GBP2023-10-01 ~ 2024-09-30
-422,719 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
96,842 GBP2023-10-01 ~ 2024-09-30
109,544 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002023-10-01 ~ 2024-09-30
Furniture and fittings
20.002023-10-01 ~ 2024-09-30
Motor vehicles
25.002023-10-01 ~ 2024-09-30
Average number of employees in administration and support functions
142023-10-01 ~ 2024-09-30
142022-10-01 ~ 2023-09-30
Wages/Salaries
1,107,275 GBP2023-10-01 ~ 2024-09-30
1,141,729 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
110,145 GBP2023-10-01 ~ 2024-09-30
110,633 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
162,731 GBP2023-10-01 ~ 2024-09-30
175,408 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,380,151 GBP2023-10-01 ~ 2024-09-30
1,427,770 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
166,255 GBP2023-10-01 ~ 2024-09-30
114,576 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,490 GBP2023-10-01 ~ 2024-09-30
-4,512 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
207,160 GBP2023-10-01 ~ 2024-09-30
224,574 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
All ordinary shares
450,576 GBP2023-10-01 ~ 2024-09-30
422,719 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
396,050 GBP2024-09-30
396,050 GBP2023-09-30
Plant and equipment
496,276 GBP2024-09-30
489,844 GBP2023-09-30
Furniture and fittings
209,220 GBP2024-09-30
209,220 GBP2023-09-30
Motor vehicles
63,750 GBP2024-09-30
78,750 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,165,296 GBP2024-09-30
1,173,864 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-15,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-15,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
185,786 GBP2024-09-30
146,181 GBP2023-09-30
Plant and equipment
363,282 GBP2024-09-30
330,539 GBP2023-09-30
Furniture and fittings
113,261 GBP2024-09-30
88,767 GBP2023-09-30
Motor vehicles
63,750 GBP2024-09-30
78,750 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
726,079 GBP2024-09-30
644,237 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
39,605 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
32,743 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
24,494 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,842 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
210,264 GBP2024-09-30
249,869 GBP2023-09-30
Plant and equipment
132,994 GBP2024-09-30
159,305 GBP2023-09-30
Furniture and fittings
95,959 GBP2024-09-30
120,453 GBP2023-09-30
Amounts invested in assets
Non-current
244,257 GBP2024-09-30
244,257 GBP2023-09-30
Finished Goods
8,339,337 GBP2024-09-30
6,282,197 GBP2023-09-30
Trade Debtors/Trade Receivables
4,497,478 GBP2024-09-30
3,546,528 GBP2023-09-30
Prepayments/Accrued Income
953,874 GBP2024-09-30
436,869 GBP2023-09-30
Other Debtors
131,869 GBP2024-09-30
206,620 GBP2023-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,879,352 GBP2024-09-30
1,771,151 GBP2023-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
3,180,773 GBP2024-09-30
1,912,842 GBP2023-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,159,327 GBP2024-09-30
1,789,711 GBP2023-09-30
Corporation Tax Payable
Amounts falling due within one year
114,417 GBP2024-09-30
147,496 GBP2023-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
683,494 GBP2024-09-30
742,974 GBP2023-09-30
Amounts owed to directors
Amounts falling due within one year
217,722 GBP2024-09-30
260,531 GBP2023-09-30
Deferred Tax Liabilities
54,115 GBP2024-09-30
69,605 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
645 shares2024-09-30
645 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2024-09-30
50 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2024-09-30
50 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5 shares2024-09-30
5 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,142 GBP2024-09-30
349,142 GBP2023-09-30
Between one and five year
1,376,761 GBP2024-09-30
1,385,904 GBP2023-09-30
More than five year
85,000 GBP2024-09-30
425,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,810,903 GBP2024-09-30
2,160,046 GBP2023-09-30