Cost of Sales
-18,863,841 GBP2023-10-01 ~ 2024-09-30
-17,188,832 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,268,552 GBP2023-10-01 ~ 2024-09-30
-2,557,603 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,559 GBP2023-10-01 ~ 2024-09-30
2,151 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
917,128 GBP2023-10-01 ~ 2024-09-30
-2,774,749 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,089,030 GBP2023-10-01 ~ 2024-09-30
9,969 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,006,158 GBP2023-10-01 ~ 2024-09-30
-2,764,780 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
18,319 GBP2024-09-30
343,879 GBP2023-09-30
Fixed Assets - Investments
1 GBP2024-09-30
1 GBP2023-09-30
Fixed Assets
18,320 GBP2024-09-30
343,880 GBP2023-09-30
Debtors
2,856,146 GBP2024-09-30
3,076,908 GBP2023-09-30
Cash at bank and in hand
1,521,586 GBP2024-09-30
955,873 GBP2023-09-30
Current Assets
9,145,027 GBP2024-09-30
8,864,623 GBP2023-09-30
Net Current Assets/Liabilities
1,187,014 GBP2024-09-30
-1,117,676 GBP2023-09-30
Total Assets Less Current Liabilities
1,205,334 GBP2024-09-30
-773,796 GBP2023-09-30
Net Assets/Liabilities
-1,294,666 GBP2024-09-30
-3,300,824 GBP2023-09-30
Equity
Called up share capital
2 GBP2024-09-30
2 GBP2023-09-30
2 GBP2022-09-30
Retained earnings (accumulated losses)
-1,294,668 GBP2024-09-30
-3,300,826 GBP2023-09-30
-536,046 GBP2022-09-30
Equity
-1,294,666 GBP2024-09-30
-3,300,824 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,006,158 GBP2023-10-01 ~ 2024-09-30
-2,764,780 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
37,370 GBP2023-10-01 ~ 2024-09-30
38,500 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
252023-10-01 ~ 2024-09-30
252022-10-01 ~ 2023-09-30
Wages/Salaries
1,096,188 GBP2023-10-01 ~ 2024-09-30
949,452 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,149 GBP2023-10-01 ~ 2024-09-30
25,997 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,255,194 GBP2023-10-01 ~ 2024-09-30
1,086,285 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
81,146 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,089,030 GBP2023-10-01 ~ 2024-09-30
-9,969 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
0 GBP2024-09-30
300,000 GBP2023-09-30
Improvements to leasehold property
0 GBP2024-09-30
85,081 GBP2023-09-30
Plant and equipment
84,749 GBP2024-09-30
84,749 GBP2023-09-30
Motor vehicles
177,206 GBP2024-09-30
226,998 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
261,955 GBP2024-09-30
696,828 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-49,792 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-434,873 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-09-30
0 GBP2023-09-30
Improvements to leasehold property
0 GBP2024-09-30
85,081 GBP2023-09-30
Plant and equipment
80,359 GBP2024-09-30
77,659 GBP2023-09-30
Motor vehicles
163,277 GBP2024-09-30
190,209 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
243,636 GBP2024-09-30
352,949 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-10-01 ~ 2024-09-30
Improvements to leasehold property
0 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
2,700 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
22,860 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,560 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-49,792 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-134,873 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
0 GBP2024-09-30
300,000 GBP2023-09-30
Improvements to leasehold property
0 GBP2024-09-30
0 GBP2023-09-30
Plant and equipment
4,390 GBP2024-09-30
7,090 GBP2023-09-30
Motor vehicles
13,929 GBP2024-09-30
36,789 GBP2023-09-30
Finished Goods/Goods for Resale
2,388,721 GBP2024-09-30
2,334,043 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,099,964 GBP2024-09-30
2,834,907 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
649,884 GBP2024-09-30
213,920 GBP2023-09-30
Prepayments/Accrued Income
Current
44,296 GBP2024-09-30
28,081 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,794,144 GBP2024-09-30
3,076,908 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
182 GBP2024-09-30
9,102 GBP2023-09-30
Trade Creditors/Trade Payables
Current
214,605 GBP2024-09-30
219,738 GBP2023-09-30
Amounts owed to group undertakings
Current
6,482,847 GBP2024-09-30
8,921,846 GBP2023-09-30
Other Taxation & Social Security Payable
Current
528,976 GBP2024-09-30
386,718 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
609,076 GBP2024-09-30
372,703 GBP2023-09-30
Creditors
Current
7,958,013 GBP2024-09-30
9,982,299 GBP2023-09-30
Other Remaining Borrowings
Non-current
2,500,000 GBP2024-09-30
Creditors
Non-current
2,500,000 GBP2024-09-30
2,500,000 GBP2023-09-30
Bank Borrowings
182 GBP2024-09-30
9,102 GBP2023-09-30
Total Borrowings
2,500,182 GBP2024-09-30
2,509,102 GBP2023-09-30
Current
182 GBP2024-09-30
9,102 GBP2023-09-30
Non-current
2,500,000 GBP2024-09-30
2,500,000 GBP2023-09-30
Deferred Tax Liabilities
27,028 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,713 GBP2024-09-30
54,044 GBP2023-09-30
Between two and five year
62,735 GBP2024-09-30
40,613 GBP2023-09-30
More than five year
18,716 GBP2024-09-30
25,442 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
200,164 GBP2024-09-30
120,099 GBP2023-09-30