Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
17,817,082 GBP2022-10-01 ~ 2023-09-30
13,676,423 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-9,453,187 GBP2022-10-01 ~ 2023-09-30
-9,480,789 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
8,363,895 GBP2022-10-01 ~ 2023-09-30
4,195,634 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,615,692 GBP2022-10-01 ~ 2023-09-30
-1,316,368 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
6,748,203 GBP2022-10-01 ~ 2023-09-30
2,879,766 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
14,102 GBP2022-10-01 ~ 2023-09-30
479 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
6,762,305 GBP2022-10-01 ~ 2023-09-30
2,880,245 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
5,272,558 GBP2022-10-01 ~ 2023-09-30
2,283,079 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
7,157,980 GBP2023-09-30
5,718,116 GBP2022-09-30
3,435,037 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,832,694 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
991,471 GBP2023-09-30
1,380,080 GBP2022-09-30
Total Inventories
367,415 GBP2023-09-30
42,125 GBP2022-09-30
Debtors
6,746,530 GBP2023-09-30
3,377,691 GBP2022-09-30
Cash at bank and in hand
4,595,937 GBP2023-09-30
3,045,731 GBP2022-09-30
Current Assets
11,709,882 GBP2023-09-30
6,465,547 GBP2022-09-30
Net Current Assets/Liabilities
6,352,694 GBP2023-09-30
4,611,150 GBP2022-09-30
Total Assets Less Current Liabilities
7,344,165 GBP2023-09-30
5,991,230 GBP2022-09-30
Net Assets/Liabilities
7,158,156 GBP2023-09-30
5,718,292 GBP2022-09-30
Equity
7,158,156 GBP2023-09-30
5,718,292 GBP2022-09-30
Wages/Salaries
2,173,775 GBP2022-10-01 ~ 2023-09-30
2,017,083 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
229,815 GBP2022-10-01 ~ 2023-09-30
228,080 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,352 GBP2022-10-01 ~ 2023-09-30
71,977 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,456,942 GBP2022-10-01 ~ 2023-09-30
2,317,140 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
512022-10-01 ~ 2023-09-30
472021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
509,128 GBP2022-10-01 ~ 2023-09-30
435,540 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
14,850 GBP2022-10-01 ~ 2023-09-30
13,500 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
1,576,676 GBP2022-10-01 ~ 2023-09-30
429,527 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
1,690,576 GBP2022-10-01 ~ 2023-09-30
547,247 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
245,853 GBP2023-09-30
245,853 GBP2022-09-30
Plant and equipment
1,235,968 GBP2023-09-30
1,140,327 GBP2022-09-30
Furniture and fittings
1,160,345 GBP2023-09-30
1,160,345 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-13,981 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
190,520 GBP2023-09-30
151,175 GBP2022-09-30
Plant and equipment
915,943 GBP2023-09-30
725,569 GBP2022-09-30
Furniture and fittings
652,137 GBP2023-09-30
420,884 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
39,345 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
193,654 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
231,253 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,280 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
55,333 GBP2023-09-30
94,678 GBP2022-09-30
Plant and equipment
320,025 GBP2023-09-30
414,758 GBP2022-09-30
Furniture and fittings
508,208 GBP2023-09-30
739,461 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
79,755 GBP2023-09-30
79,755 GBP2022-09-30
Computers
268,041 GBP2023-09-30
246,443 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,989,962 GBP2023-09-30
2,872,723 GBP2022-09-30
Property, Plant & Equipment - Disposals
-13,981 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,847 GBP2023-09-30
27,147 GBP2022-09-30
Computers
202,044 GBP2023-09-30
167,868 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,998,491 GBP2023-09-30
1,492,643 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
10,700 GBP2022-10-01 ~ 2023-09-30
Computers
34,176 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
509,128 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,280 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
41,908 GBP2023-09-30
52,608 GBP2022-09-30
Computers
65,997 GBP2023-09-30
78,575 GBP2022-09-30
Merchandise
255,665 GBP2023-09-30
42,125 GBP2022-09-30
Value of work in progress
111,750 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
5,219,318 GBP2023-09-30
111,284 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
67,340 GBP2023-09-30
75,697 GBP2022-09-30
Other Debtors
Current
20,427 GBP2023-09-30
Prepayments/Accrued Income
Current
431,990 GBP2023-09-30
149,261 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
6,746,530 GBP2023-09-30
3,377,691 GBP2022-09-30
Trade Creditors/Trade Payables
Current
914,565 GBP2023-09-30
260,617 GBP2022-09-30
Corporation Tax Payable
Current
684,694 GBP2023-09-30
429,527 GBP2022-09-30
Other Taxation & Social Security Payable
Current
514,449 GBP2023-09-30
312,048 GBP2022-09-30
Other Creditors
Current
7,667 GBP2023-09-30
2,696 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
3,235,813 GBP2023-09-30
849,509 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
87,613 GBP2023-09-30
106,845 GBP2022-09-30
Between one and five year
87,613 GBP2022-09-30
All periods
87,613 GBP2023-09-30
194,458 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
186,009 GBP2023-09-30
272,938 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
Class 2 ordinary share
1 shares2023-09-30
Equity
Share premium
75 GBP2023-09-30
75 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
5,272,558 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-3,832,694 GBP2022-10-01 ~ 2023-09-30