Turnover/Revenue
9,638,990 GBP2023-10-01 ~ 2024-09-30
8,452,563 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-6,060,142 GBP2023-10-01 ~ 2024-09-30
-5,761,279 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,578,848 GBP2023-10-01 ~ 2024-09-30
2,691,284 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,439,455 GBP2023-10-01 ~ 2024-09-30
-2,315,624 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,139,393 GBP2023-10-01 ~ 2024-09-30
380,160 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
21,826 GBP2023-10-01 ~ 2024-09-30
7,941 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,123,716 GBP2023-10-01 ~ 2024-09-30
337,974 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,010,723 GBP2023-10-01 ~ 2024-09-30
547,029 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,010,723 GBP2023-10-01 ~ 2024-09-30
547,029 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
2 GBP2024-09-30
2 GBP2023-09-30
Property, Plant & Equipment
1,537,452 GBP2024-09-30
1,499,740 GBP2023-09-30
Fixed Assets
1,537,454 GBP2024-09-30
1,499,742 GBP2023-09-30
Total Inventories
1,750,735 GBP2024-09-30
2,026,111 GBP2023-09-30
Debtors
Current
1,491,092 GBP2024-09-30
1,953,788 GBP2023-09-30
Cash at bank and in hand
2,761,410 GBP2024-09-30
1,427,265 GBP2023-09-30
Current Assets
6,003,237 GBP2024-09-30
5,407,164 GBP2023-09-30
Net Current Assets/Liabilities
3,920,532 GBP2024-09-30
3,296,501 GBP2023-09-30
Total Assets Less Current Liabilities
5,457,986 GBP2024-09-30
4,796,243 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-574,849 GBP2023-09-30
Net Assets/Liabilities
4,620,436 GBP2024-09-30
3,909,713 GBP2023-09-30
Equity
Called up share capital
10,516 GBP2024-09-30
10,516 GBP2023-09-30
10,516 GBP2022-09-30
Share premium
198,731 GBP2024-09-30
198,731 GBP2023-09-30
198,731 GBP2022-09-30
Capital redemption reserve
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Retained earnings (accumulated losses)
4,411,089 GBP2024-09-30
3,700,366 GBP2023-09-30
3,953,337 GBP2022-09-30
Equity
4,620,436 GBP2024-09-30
3,909,713 GBP2023-09-30
4,162,684 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,010,723 GBP2023-10-01 ~ 2024-09-30
547,029 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-10-01 ~ 2024-09-30
-800,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-300,000 GBP2023-10-01 ~ 2024-09-30
-800,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
441,566 GBP2023-10-01 ~ 2024-09-30
460,300 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,592,358 GBP2023-10-01 ~ 2024-09-30
3,449,221 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
344,253 GBP2023-10-01 ~ 2024-09-30
322,537 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,032,203 GBP2023-10-01 ~ 2024-09-30
3,856,588 GBP2022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
202023-10-01 ~ 2024-09-30
182022-10-01 ~ 2023-09-30
Average Number of Employees
1122023-10-01 ~ 2024-09-30
1102022-10-01 ~ 2023-09-30
Director Remuneration
209,981 GBP2023-10-01 ~ 2024-09-30
233,821 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
22,000 GBP2023-10-01 ~ 2024-09-30
21,200 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,249 GBP2023-10-01 ~ 2024-09-30
11,108 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
280,929 GBP2023-10-01 ~ 2024-09-30
74,354 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
250,001 GBP2024-09-30
250,001 GBP2023-09-30
Intangible Assets - Gross Cost
250,002 GBP2024-09-30
250,001 GBP2023-09-30
Other
1 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
250,000 GBP2024-09-30
250,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
250,000 GBP2024-09-30
250,000 GBP2023-09-30
Intangible Assets
Goodwill
1 GBP2024-09-30
1 GBP2023-09-30
Other
1 GBP2024-09-30
1 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
550,457 GBP2024-09-30
502,350 GBP2023-09-30
Motor vehicles
188,053 GBP2024-09-30
175,923 GBP2023-09-30
Plant and equipment
5,072,709 GBP2024-09-30
5,030,915 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,811,219 GBP2024-09-30
5,709,188 GBP2023-09-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-16,768 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-56,095 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
-346,111 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-418,974 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
442,966 GBP2024-09-30
434,204 GBP2023-09-30
Motor vehicles
74,306 GBP2024-09-30
96,751 GBP2023-09-30
Plant and equipment
3,756,495 GBP2024-09-30
3,678,493 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,273,767 GBP2024-09-30
4,209,448 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
25,510 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
24,249 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
391,805 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
441,564 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-16,748 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-46,694 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
-313,803 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-377,245 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
107,491 GBP2024-09-30
68,146 GBP2023-09-30
Motor vehicles
113,747 GBP2024-09-30
79,172 GBP2023-09-30
Plant and equipment
1,316,214 GBP2024-09-30
1,352,422 GBP2023-09-30
Raw materials and consumables
215,229 GBP2024-09-30
244,158 GBP2023-09-30
Value of work in progress
1,108,461 GBP2024-09-30
1,373,187 GBP2023-09-30
Finished Goods/Goods for Resale
427,045 GBP2024-09-30
408,766 GBP2023-09-30
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,391,921 GBP2024-09-30
1,632,828 GBP2023-09-30
Other Debtors
Current, Amounts falling due within one year
3,965 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,491,092 GBP2024-09-30
1,953,788 GBP2023-09-30
Cash and Cash Equivalents
2,761,410 GBP2024-09-30
1,427,265 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
315,293 GBP2024-09-30
304,424 GBP2023-09-30
Trade Creditors/Trade Payables
289,619 GBP2024-09-30
464,643 GBP2023-09-30
Taxation/Social Security Payable
434,325 GBP2024-09-30
341,048 GBP2023-09-30
Other Creditors
104,235 GBP2024-09-30
216,934 GBP2023-09-30
Corporation Tax Payable
163,449 GBP2024-09-30
63,415 GBP2023-09-30
Total Borrowings
Non-current, Amounts falling due after one year
574,849 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
335,930 GBP2024-09-30
311,681 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
335,568 GBP2024-09-30
316,348 GBP2023-09-30
Deferred Tax Liabilities
335,930 GBP2024-09-30
311,681 GBP2023-09-30
Bank Borrowings
Current
24,174 GBP2024-09-30
38,306 GBP2023-09-30
Other Remaining Borrowings
Current
63,968 GBP2024-09-30
81,394 GBP2023-09-30
Total Borrowings
Current
315,293 GBP2024-09-30
304,424 GBP2023-09-30
Bank Borrowings
Non-current
37,335 GBP2024-09-30
62,915 GBP2023-09-30
Total Borrowings
Non-current
501,620 GBP2024-09-30
574,849 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,110 GBP2024-09-30
11,952 GBP2023-09-30
Between two and five year
35,713 GBP2024-09-30
18,221 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
66,823 GBP2024-09-30
30,173 GBP2023-09-30