Average Number of Employees
3182024-10-01 ~ 2025-09-30
3512023-10-01 ~ 2024-09-30
Turnover/Revenue
59,206,765 GBP2024-10-01 ~ 2025-09-30
60,432,459 GBP2023-10-01 ~ 2024-09-30
Cost of Sales
-29,034,103 GBP2024-10-01 ~ 2025-09-30
-31,207,968 GBP2023-10-01 ~ 2024-09-30
Gross Profit/Loss
30,172,662 GBP2024-10-01 ~ 2025-09-30
29,224,491 GBP2023-10-01 ~ 2024-09-30
Distribution Costs
-12,007,440 GBP2024-10-01 ~ 2025-09-30
-15,556,419 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-13,462,696 GBP2024-10-01 ~ 2025-09-30
-12,241,618 GBP2023-10-01 ~ 2024-09-30
Operating Profit/Loss
4,533,423 GBP2024-10-01 ~ 2025-09-30
1,343,897 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,519 GBP2024-10-01 ~ 2025-09-30
2,029 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
4,300,671 GBP2024-10-01 ~ 2025-09-30
345,053 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
3,185,039 GBP2024-10-01 ~ 2025-09-30
249,999 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
3,295,413 GBP2024-10-01 ~ 2025-09-30
-6,634 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
255,417 GBP2025-09-30
349,111 GBP2024-09-30
Property, Plant & Equipment
641,923 GBP2025-09-30
864,586 GBP2024-09-30
Fixed Assets
897,340 GBP2025-09-30
1,213,697 GBP2024-09-30
Total Inventories
10,384,200 GBP2025-09-30
11,638,918 GBP2024-09-30
Debtors
Current
11,803,225 GBP2025-09-30
10,349,369 GBP2024-09-30
Cash at bank and in hand
3,452,532 GBP2025-09-30
583,823 GBP2024-09-30
Current Assets
25,639,957 GBP2025-09-30
22,572,110 GBP2024-09-30
Creditors
Current, Amounts falling due within one year
-28,782,844 GBP2025-09-30
Net Current Assets/Liabilities
-3,142,887 GBP2025-09-30
-6,280,422 GBP2024-09-30
Total Assets Less Current Liabilities
-2,245,547 GBP2025-09-30
-5,066,725 GBP2024-09-30
Net Assets/Liabilities
-2,743,546 GBP2025-09-30
-6,038,959 GBP2024-09-30
Equity
Called up share capital
12,886 GBP2025-09-30
12,886 GBP2024-09-30
12,886 GBP2023-10-01
Share premium
403,114 GBP2025-09-30
403,114 GBP2024-09-30
403,114 GBP2023-10-01
Capital redemption reserve
8,536 GBP2025-09-30
8,536 GBP2024-09-30
8,536 GBP2023-10-01
Other miscellaneous reserve
-64,454 GBP2025-09-30
-174,828 GBP2024-09-30
81,805 GBP2023-10-01
Retained earnings (accumulated losses)
-3,103,628 GBP2025-09-30
-6,288,667 GBP2024-09-30
-6,538,666 GBP2023-10-01
Equity
-2,743,546 GBP2025-09-30
-6,038,959 GBP2024-09-30
-6,032,325 GBP2023-10-01
Profit/Loss
Retained earnings (accumulated losses)
3,185,039 GBP2024-10-01 ~ 2025-09-30
249,999 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-10-01 ~ 2025-09-30
Motor vehicles
252024-10-01 ~ 2025-09-30
Furniture and fittings
252024-10-01 ~ 2025-09-30
Wages/Salaries
11,974,513 GBP2024-10-01 ~ 2025-09-30
11,853,156 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
1,411,842 GBP2024-10-01 ~ 2025-09-30
1,371,427 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
13,629,020 GBP2024-10-01 ~ 2025-09-30
13,475,015 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
497,500 GBP2024-10-01 ~ 2025-09-30
545,998 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,103,928 GBP2024-10-01 ~ 2025-09-30
82,100 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
1,075,168 GBP2024-10-01 ~ 2025-09-30
86,263 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Development expenditure
382,927 GBP2025-09-30
382,927 GBP2024-09-30
Intangible Assets - Gross Cost
563,334 GBP2025-09-30
563,334 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
153,171 GBP2025-09-30
76,585 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
307,917 GBP2025-09-30
214,223 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
93,694 GBP2024-10-01 ~ 2025-09-30
Intangible Assets
Development expenditure
229,756 GBP2025-09-30
306,342 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,631,782 GBP2025-09-30
2,631,782 GBP2024-09-30
Motor vehicles
1,002,967 GBP2025-09-30
763,205 GBP2024-09-30
Furniture and fittings
1,355,503 GBP2025-09-30
1,184,167 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
7,858,789 GBP2025-09-30
7,447,691 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-157,805 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-157,805 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,614,447 GBP2025-09-30
2,559,810 GBP2024-09-30
Motor vehicles
686,369 GBP2025-09-30
701,874 GBP2024-09-30
Furniture and fittings
1,088,795 GBP2025-09-30
860,516 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,216,866 GBP2025-09-30
6,583,105 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
54,637 GBP2024-10-01 ~ 2025-09-30
Owned/Freehold
791,566 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-157,805 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-157,805 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Plant and equipment
17,335 GBP2025-09-30
71,972 GBP2024-09-30
Motor vehicles
316,598 GBP2025-09-30
61,331 GBP2024-09-30
Furniture and fittings
266,708 GBP2025-09-30
323,651 GBP2024-09-30
Finished Goods/Goods for Resale
10,384,200 GBP2025-09-30
11,638,918 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
3,647,072 GBP2025-09-30
3,629,646 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
5,042,278 GBP2025-09-30
2,090,959 GBP2024-09-30
Other Debtors
Current
858,850 GBP2025-09-30
897,301 GBP2024-09-30
Prepayments/Accrued Income
Current
944,557 GBP2025-09-30
1,306,901 GBP2024-09-30
Debtors - Deferred Tax Asset
Current
1,310,468 GBP2025-09-30
2,424,562 GBP2024-09-30
Bank Overdrafts
-332 GBP2025-09-30
-972,019 GBP2024-09-30
Cash and Cash Equivalents
3,452,200 GBP2025-09-30
-388,196 GBP2024-09-30
Bank Overdrafts
Current
332 GBP2025-09-30
972,019 GBP2024-09-30
Trade Creditors/Trade Payables
Current
3,844,038 GBP2025-09-30
4,420,761 GBP2024-09-30
Amounts owed to group undertakings
Current
19,161,277 GBP2025-09-30
15,724,580 GBP2024-09-30
Corporation Tax Payable
Current
1,538 GBP2025-09-30
Taxation/Social Security Payable
Current
1,214,064 GBP2025-09-30
1,735,034 GBP2024-09-30
Other Creditors
Current
360,541 GBP2025-09-30
374,617 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
4,136,598 GBP2025-09-30
5,450,693 GBP2024-09-30
Creditors
Current
28,782,844 GBP2025-09-30
28,852,532 GBP2024-09-30
Net Deferred Tax Liability/Asset
1,310,468 GBP2025-09-30
2,424,562 GBP2024-09-30
2,519,616 GBP2023-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,114,094 GBP2024-10-01 ~ 2025-09-30
-95,054 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
128,864 shares2025-09-30
128,864 shares2024-09-30
Par Value of Share
Class 1 ordinary share
0.102024-10-01 ~ 2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,000 GBP2025-09-30
112,000 GBP2024-09-30
Between one and five year
448,000 GBP2025-09-30
448,000 GBP2024-09-30
More than five year
168,000 GBP2025-09-30
280,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
728,000 GBP2025-09-30
840,000 GBP2024-09-30