Cost of Sales
-14,590,572 GBP2022-10-01 ~ 2023-09-30
-13,980,110 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-237,225 GBP2022-10-01 ~ 2023-09-30
-169,121 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,577,071 GBP2022-10-01 ~ 2023-09-30
-2,319,479 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
9,527 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,282,933 GBP2022-10-01 ~ 2023-09-30
1,616,158 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,057,333 GBP2022-10-01 ~ 2023-09-30
1,529,799 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Other
7,010 GBP2023-09-30
6,583 GBP2022-09-30
Property, Plant & Equipment
1,027,432 GBP2023-09-30
1,196,281 GBP2022-09-30
Fixed Assets
1,034,442 GBP2023-09-30
1,202,864 GBP2022-09-30
Debtors
8,975,303 GBP2023-09-30
7,188,491 GBP2022-09-30
Cash at bank and in hand
1,353,285 GBP2023-09-30
1,081,944 GBP2022-09-30
Current Assets
12,834,162 GBP2023-09-30
10,803,303 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-7,347,157 GBP2023-09-30
-5,796,417 GBP2022-09-30
Net Current Assets/Liabilities
5,487,005 GBP2023-09-30
5,006,886 GBP2022-09-30
Total Assets Less Current Liabilities
6,521,447 GBP2023-09-30
6,209,750 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-208,132 GBP2023-09-30
-309,306 GBP2022-09-30
Net Assets/Liabilities
6,093,004 GBP2023-09-30
5,635,671 GBP2022-09-30
Equity
Called up share capital
101,000 GBP2023-09-30
101,000 GBP2022-09-30
101,000 GBP2021-09-30
Retained earnings (accumulated losses)
5,992,004 GBP2023-09-30
5,534,671 GBP2022-09-30
4,484,632 GBP2021-09-30
Equity
6,093,004 GBP2023-09-30
5,635,671 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,057,333 GBP2022-10-01 ~ 2023-09-30
1,529,799 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-600,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
8,500 GBP2022-10-01 ~ 2023-09-30
7,150 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
442022-10-01 ~ 2023-09-30
382021-10-01 ~ 2022-09-30
Wages/Salaries
1,788,205 GBP2022-10-01 ~ 2023-09-30
1,664,617 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,813 GBP2022-10-01 ~ 2023-09-30
59,077 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,865,018 GBP2022-10-01 ~ 2023-09-30
1,723,694 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
313,458 GBP2022-10-01 ~ 2023-09-30
297,846 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,477 GBP2022-10-01 ~ 2023-09-30
120,988 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
18,228 GBP2023-09-30
18,228 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
6,932 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets - Gross Cost
25,160 GBP2023-09-30
18,228 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
429 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
18,150 GBP2023-09-30
11,645 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
429 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
6,505 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,503 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets
7,010 GBP2023-09-30
6,583 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
211,350 GBP2023-09-30
205,710 GBP2022-09-30
Plant and equipment
3,327,283 GBP2023-09-30
3,264,839 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,538,633 GBP2023-09-30
3,470,549 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-13,143 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-13,143 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
181,040 GBP2023-09-30
174,750 GBP2022-09-30
Plant and equipment
2,330,161 GBP2023-09-30
2,099,518 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,511,201 GBP2023-09-30
2,274,268 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
6,290 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
243,786 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
250,076 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-13,143 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,143 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
30,310 GBP2023-09-30
30,960 GBP2022-09-30
Plant and equipment
997,122 GBP2023-09-30
1,165,321 GBP2022-09-30
Finished Goods/Goods for Resale
2,505,574 GBP2023-09-30
2,532,868 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,736,349 GBP2023-09-30
3,228,146 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2023-09-30
185,469 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
5,879,221 GBP2023-09-30
3,413,283 GBP2022-09-30
Other Debtors
Current
700 GBP2023-09-30
1,699 GBP2022-09-30
Prepayments/Accrued Income
Current
359,033 GBP2023-09-30
359,894 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
8,975,303 GBP2023-09-30
7,188,491 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
118,611 GBP2023-09-30
118,611 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,340,299 GBP2023-09-30
1,737,973 GBP2022-09-30
Amounts owed to group undertakings
Current
4,734,736 GBP2023-09-30
2,813,359 GBP2022-09-30
Corporation Tax Payable
Current
25,737 GBP2023-09-30
0 GBP2022-09-30
Other Taxation & Social Security Payable
Current
484,325 GBP2023-09-30
519,822 GBP2022-09-30
Other Creditors
Current
8,005 GBP2023-09-30
7,326 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
635,444 GBP2023-09-30
599,326 GBP2022-09-30
Creditors
Current
7,347,157 GBP2023-09-30
5,796,417 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
208,132 GBP2023-09-30
309,306 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
105,825 GBP2023-09-30
118,611 GBP2022-09-30
Minimum gross finance lease payments owing
326,743 GBP2023-09-30
427,917 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
154,512 GBP2023-09-30
202,698 GBP2022-09-30
Between two and five year
473,744 GBP2023-09-30
493,016 GBP2022-09-30
More than five year
249,350 GBP2023-09-30
360,172 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
877,606 GBP2023-09-30
1,055,886 GBP2022-09-30