Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
12,629,170 GBP2023-10-01 ~ 2024-09-30
10,670,614 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-6,612,447 GBP2023-10-01 ~ 2024-09-30
-6,103,943 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
6,016,723 GBP2023-10-01 ~ 2024-09-30
4,566,671 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,828,546 GBP2023-10-01 ~ 2024-09-30
-3,478,326 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
619 GBP2023-10-01 ~ 2024-09-30
1,523 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-3,006 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,188,796 GBP2023-10-01 ~ 2024-09-30
1,086,862 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,807,226 GBP2023-10-01 ~ 2024-09-30
940,077 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
4,015,918 GBP2024-09-30
2,888,030 GBP2023-09-30
2,391,208 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-679,338 GBP2023-10-01 ~ 2024-09-30
-443,255 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,512,675 GBP2024-09-30
1,182,935 GBP2023-09-30
Total Inventories
1,375,341 GBP2024-09-30
1,011,049 GBP2023-09-30
Debtors
3,485,196 GBP2024-09-30
2,542,071 GBP2023-09-30
Cash at bank and in hand
1,365,574 GBP2024-09-30
1,241,854 GBP2023-09-30
Current Assets
6,226,111 GBP2024-09-30
4,794,974 GBP2023-09-30
Net Current Assets/Liabilities
3,472,229 GBP2024-09-30
2,587,992 GBP2023-09-30
Total Assets Less Current Liabilities
4,984,904 GBP2024-09-30
3,770,927 GBP2023-09-30
Net Assets/Liabilities
4,615,918 GBP2024-09-30
3,488,030 GBP2023-09-30
Equity
Called up share capital
600,000 GBP2024-09-30
600,000 GBP2023-09-30
Equity
4,615,918 GBP2024-09-30
3,488,030 GBP2023-09-30
Wages/Salaries
4,431,003 GBP2023-10-01 ~ 2024-09-30
3,961,737 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
492,410 GBP2023-10-01 ~ 2024-09-30
378,242 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
132,398 GBP2023-10-01 ~ 2024-09-30
91,250 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,055,811 GBP2023-10-01 ~ 2024-09-30
4,431,229 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1112023-10-01 ~ 2024-09-30
952022-10-01 ~ 2023-09-30
Director Remuneration
442,735 GBP2023-10-01 ~ 2024-09-30
290,400 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
194,055 GBP2023-10-01 ~ 2024-09-30
135,996 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
13,020 GBP2023-10-01 ~ 2024-09-30
15,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
295,481 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
547,199 GBP2023-10-01 ~ 2024-09-30
239,110 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,541,064 GBP2024-09-30
2,144,854 GBP2023-09-30
Furniture and fittings
1,238,425 GBP2024-09-30
1,153,720 GBP2023-09-30
Motor vehicles
89,537 GBP2024-09-30
54,982 GBP2023-09-30
Computers
152,013 GBP2024-09-30
143,688 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,021,039 GBP2024-09-30
3,497,244 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,390,698 GBP2024-09-30
1,255,307 GBP2023-09-30
Furniture and fittings
958,089 GBP2024-09-30
925,765 GBP2023-09-30
Motor vehicles
21,540 GBP2024-09-30
5,789 GBP2023-09-30
Computers
138,037 GBP2024-09-30
127,448 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,508,364 GBP2024-09-30
2,314,309 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
135,391 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
32,324 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
15,751 GBP2023-10-01 ~ 2024-09-30
Computers
10,589 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
194,055 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
1,150,366 GBP2024-09-30
889,547 GBP2023-09-30
Furniture and fittings
280,336 GBP2024-09-30
227,955 GBP2023-09-30
Motor vehicles
67,997 GBP2024-09-30
49,193 GBP2023-09-30
Computers
13,976 GBP2024-09-30
16,240 GBP2023-09-30
Raw Materials
883,547 GBP2024-09-30
750,587 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,421,493 GBP2024-09-30
1,871,178 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
891,209 GBP2024-09-30
313,263 GBP2023-09-30
Other Debtors
Current
28,659 GBP2024-09-30
26,455 GBP2023-09-30
Prepayments
Current
143,835 GBP2024-09-30
288,775 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
3,485,196 GBP2024-09-30
2,542,071 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,282,356 GBP2024-09-30
1,262,607 GBP2023-09-30
Amounts owed to group undertakings
Current
713,871 GBP2024-09-30
302,315 GBP2023-09-30
Corporation Tax Payable
Current
295,481 GBP2024-09-30
110,191 GBP2023-09-30
Other Taxation & Social Security Payable
Current
180,742 GBP2024-09-30
99,267 GBP2023-09-30
Other Creditors
Current
9,890 GBP2024-09-30
38,947 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
73,439 GBP2024-09-30
237,815 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
173,225 GBP2024-09-30
154,632 GBP2023-09-30
Between one and five year
340,056 GBP2024-09-30
322,053 GBP2023-09-30
More than five year
322,630 GBP2024-09-30
327,681 GBP2023-09-30
All periods
835,911 GBP2024-09-30
804,366 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
368,986 GBP2024-09-30
282,897 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
368,986 GBP2024-09-30
282,897 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,807,226 GBP2023-10-01 ~ 2024-09-30