Average Number of Employees
3512023-10-01 ~ 2024-09-30
3882022-10-01 ~ 2023-09-30
Turnover/Revenue
60,432,459 GBP2023-10-01 ~ 2024-09-30
62,327,954 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-31,207,968 GBP2023-10-01 ~ 2024-09-30
-36,008,418 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
29,224,491 GBP2023-10-01 ~ 2024-09-30
26,319,536 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-15,556,419 GBP2023-10-01 ~ 2024-09-30
-15,197,570 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-12,241,618 GBP2023-10-01 ~ 2024-09-30
-11,596,347 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,343,897 GBP2023-10-01 ~ 2024-09-30
-606,025 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,029 GBP2023-10-01 ~ 2024-09-30
3,380 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
345,053 GBP2023-10-01 ~ 2024-09-30
-1,581,731 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
249,999 GBP2023-10-01 ~ 2024-09-30
-1,288,917 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-6,634 GBP2023-10-01 ~ 2024-09-30
-1,537,332 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
349,111 GBP2024-09-30
442,804 GBP2023-09-30
Property, Plant & Equipment
864,586 GBP2024-09-30
1,295,926 GBP2023-09-30
Fixed Assets
1,213,697 GBP2024-09-30
1,738,730 GBP2023-09-30
Total Inventories
11,638,918 GBP2024-09-30
11,854,008 GBP2023-09-30
Debtors
Current
10,725,143 GBP2024-09-30
9,908,631 GBP2023-09-30
Cash at bank and in hand
583,823 GBP2024-09-30
11,336,070 GBP2023-09-30
Current Assets
22,947,884 GBP2024-09-30
33,098,709 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-28,852,532 GBP2024-09-30
Net Current Assets/Liabilities
-5,904,648 GBP2024-09-30
-6,374,990 GBP2023-09-30
Total Assets Less Current Liabilities
-4,690,951 GBP2024-09-30
-4,636,260 GBP2023-09-30
Net Assets/Liabilities
-5,663,185 GBP2024-09-30
-5,656,551 GBP2023-09-30
Equity
Called up share capital
12,886 GBP2024-09-30
12,886 GBP2023-09-30
12,886 GBP2022-10-01
Share premium
403,114 GBP2024-09-30
403,114 GBP2023-09-30
403,114 GBP2022-10-01
Capital redemption reserve
8,536 GBP2024-09-30
8,536 GBP2023-09-30
8,536 GBP2022-10-01
Other miscellaneous reserve
-174,828 GBP2024-09-30
81,805 GBP2023-09-30
330,220 GBP2022-10-01
Retained earnings (accumulated losses)
-5,912,893 GBP2024-09-30
-6,162,892 GBP2023-09-30
-4,873,975 GBP2022-10-01
Equity
-5,663,185 GBP2024-09-30
-5,656,551 GBP2023-09-30
-4,119,219 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
249,999 GBP2023-10-01 ~ 2024-09-30
-1,288,917 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-10-01 ~ 2024-09-30
Motor vehicles
252023-10-01 ~ 2024-09-30
Furniture and fittings
252023-10-01 ~ 2024-09-30
Wages/Salaries
11,853,156 GBP2023-10-01 ~ 2024-09-30
12,860,384 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
1,371,427 GBP2023-10-01 ~ 2024-09-30
1,207,106 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
13,475,015 GBP2023-10-01 ~ 2024-09-30
14,303,419 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
545,998 GBP2023-10-01 ~ 2024-09-30
100,000 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
82,100 GBP2023-10-01 ~ 2024-09-30
-139,126 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
86,263 GBP2023-10-01 ~ 2024-09-30
-348,139 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
382,927 GBP2024-09-30
382,927 GBP2023-09-30
Intangible Assets - Gross Cost
563,334 GBP2024-09-30
563,334 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
214,223 GBP2024-09-30
120,530 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
93,693 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
76,585 GBP2024-09-30
Intangible Assets
Development expenditure
306,342 GBP2024-09-30
382,927 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,631,783 GBP2024-09-30
2,631,783 GBP2023-09-30
Motor vehicles
763,205 GBP2024-09-30
1,030,667 GBP2023-09-30
Furniture and fittings
1,184,167 GBP2024-09-30
1,104,724 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
7,447,692 GBP2024-09-30
7,541,382 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-267,462 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-267,462 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,489,798 GBP2023-09-30
Motor vehicles
948,321 GBP2023-09-30
Furniture and fittings
693,169 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,245,456 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
70,013 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
13,014 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings, Owned/Freehold
167,347 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
597,111 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-259,461 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-259,461 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,559,811 GBP2024-09-30
Motor vehicles
701,874 GBP2024-09-30
Furniture and fittings
860,516 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,583,106 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
71,972 GBP2024-09-30
141,985 GBP2023-09-30
Motor vehicles
61,331 GBP2024-09-30
82,346 GBP2023-09-30
Furniture and fittings
323,651 GBP2024-09-30
411,555 GBP2023-09-30
Finished Goods/Goods for Resale
11,638,918 GBP2024-09-30
11,854,008 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,005,420 GBP2024-09-30
4,199,890 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2,090,959 GBP2024-09-30
641,691 GBP2023-09-30
Other Debtors
Current
897,301 GBP2024-09-30
1,208,877 GBP2023-09-30
Prepayments/Accrued Income
Current
1,306,901 GBP2024-09-30
1,256,752 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
2,424,562 GBP2024-09-30
2,519,616 GBP2023-09-30
Bank Overdrafts
-972,019 GBP2024-09-30
-13,363,670 GBP2023-09-30
Cash and Cash Equivalents
-388,196 GBP2024-09-30
-2,027,600 GBP2023-09-30
Bank Overdrafts
Current
972,019 GBP2024-09-30
13,363,670 GBP2023-09-30
Trade Creditors/Trade Payables
Current
4,420,761 GBP2024-09-30
3,812,293 GBP2023-09-30
Amounts owed to group undertakings
Current
15,724,580 GBP2024-09-30
11,669,848 GBP2023-09-30
Taxation/Social Security Payable
Current
1,735,034 GBP2024-09-30
797,315 GBP2023-09-30
Other Creditors
Current
374,617 GBP2024-09-30
5,120,848 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
5,450,693 GBP2024-09-30
4,709,725 GBP2023-09-30
Creditors
Current
28,852,532 GBP2024-09-30
39,473,699 GBP2023-09-30
Net Deferred Tax Liability/Asset
2,424,562 GBP2024-09-30
2,519,616 GBP2023-09-30
2,226,802 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-95,054 GBP2023-10-01 ~ 2024-09-30
292,814 GBP2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
128,864 shares2024-09-30
128,864 shares2023-09-30
Par Value of Share
Class 1 ordinary share
0.102023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,000 GBP2024-09-30
112,000 GBP2023-09-30
Between one and five year
448,000 GBP2024-09-30
448,000 GBP2023-09-30
More than five year
280,000 GBP2024-09-30
392,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
840,000 GBP2024-09-30
952,000 GBP2023-09-30