Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
11,298,574 GBP2022-10-01 ~ 2023-09-30
11,163,636 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
8,187,417 GBP2022-10-01 ~ 2023-09-30
8,391,615 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,111,157 GBP2022-10-01 ~ 2023-09-30
2,772,021 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,633,671 GBP2022-10-01 ~ 2023-09-30
2,501,027 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
641,721 GBP2022-10-01 ~ 2023-09-30
434,476 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
18,220 GBP2022-10-01 ~ 2023-09-30
9,381 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
61,735 GBP2022-10-01 ~ 2023-09-30
25,541 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
598,206 GBP2022-10-01 ~ 2023-09-30
418,316 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
155,628 GBP2022-10-01 ~ 2023-09-30
131,561 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
442,578 GBP2022-10-01 ~ 2023-09-30
286,755 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
442,578 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,965,007 GBP2023-09-30
1,949,479 GBP2022-09-30
Fixed Assets
2,965,007 GBP2023-09-30
1,949,479 GBP2022-09-30
Total Inventories
119,249 GBP2023-09-30
120,000 GBP2022-09-30
Debtors
1,016,031 GBP2023-09-30
696,659 GBP2022-09-30
Cash at bank and in hand
1,893,490 GBP2023-09-30
2,956,597 GBP2022-09-30
Current Assets
3,028,770 GBP2023-09-30
3,773,256 GBP2022-09-30
Creditors
Current
1,947,566 GBP2023-09-30
2,030,316 GBP2022-09-30
Net Current Assets/Liabilities
1,081,204 GBP2023-09-30
1,742,940 GBP2022-09-30
Total Assets Less Current Liabilities
4,046,211 GBP2023-09-30
3,692,419 GBP2022-09-30
Creditors
Non-current
-812,682 GBP2023-09-30
-915,055 GBP2022-09-30
Net Assets/Liabilities
3,142,532 GBP2023-09-30
Equity
Called up share capital
3,300 GBP2023-09-30
3,300 GBP2022-09-30
3,300 GBP2021-09-30
Retained earnings (accumulated losses)
3,139,232 GBP2023-09-30
3,243,358 GBP2022-09-30
2,409,899 GBP2021-09-30
Equity
3,142,532 GBP2023-09-30
3,246,658 GBP2022-09-30
2,413,199 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
442,578 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,403,250 GBP2022-10-01 ~ 2023-09-30
4,129,782 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
386,393 GBP2022-10-01 ~ 2023-09-30
357,865 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,607 GBP2022-10-01 ~ 2023-09-30
58,394 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,846,250 GBP2022-10-01 ~ 2023-09-30
4,546,041 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1852022-10-01 ~ 2023-09-30
2052021-10-01 ~ 2022-09-30
Director Remuneration
516,985 GBP2022-10-01 ~ 2023-09-30
458,811 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
221,030 GBP2022-10-01 ~ 2023-09-30
307,024 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
19,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
142,041 GBP2022-10-01 ~ 2023-09-30
120,416 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
131,653 GBP2022-10-01 ~ 2023-09-30
79,480 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
115,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
115,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,114,925 GBP2023-09-30
1,313,879 GBP2022-09-30
Plant and equipment
202,394 GBP2023-09-30
202,394 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
178,853 GBP2023-09-30
148,570 GBP2022-09-30
Plant and equipment
124,550 GBP2023-09-30
106,095 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
30,283 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
18,455 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
1,936,072 GBP2023-09-30
1,165,309 GBP2022-09-30
Plant and equipment
77,844 GBP2023-09-30
96,299 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,323,277 GBP2023-09-30
1,167,664 GBP2022-09-30
Motor vehicles
42,107 GBP2023-09-30
58,275 GBP2022-09-30
Computers
35,231 GBP2023-09-30
35,231 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,044,176 GBP2023-09-30
3,830,762 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-52,900 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-52,900 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,053,151 GBP2023-09-30
956,309 GBP2022-09-30
Motor vehicles
14,427 GBP2023-09-30
28,348 GBP2022-09-30
Computers
31,679 GBP2023-09-30
29,912 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,079,169 GBP2023-09-30
1,881,283 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
96,842 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
9,223 GBP2022-10-01 ~ 2023-09-30
Computers
1,767 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
221,030 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-23,144 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,144 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
270,126 GBP2023-09-30
211,355 GBP2022-09-30
Motor vehicles
27,680 GBP2023-09-30
29,927 GBP2022-09-30
Computers
3,552 GBP2023-09-30
5,319 GBP2022-09-30
Merchandise
119,249 GBP2023-09-30
120,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
87,065 GBP2023-09-30
Other Debtors
Current
928,966 GBP2023-09-30
696,659 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
1,016,031 GBP2023-09-30
696,659 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
116,551 GBP2023-09-30
116,551 GBP2022-09-30
Trade Creditors/Trade Payables
Current
688,942 GBP2023-09-30
788,464 GBP2022-09-30
Corporation Tax Payable
Current
144,134 GBP2023-09-30
154,166 GBP2022-09-30
Other Taxation & Social Security Payable
Current
98,894 GBP2023-09-30
147,724 GBP2022-09-30
Other Creditors
Current
586,892 GBP2023-09-30
478,203 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
812,682 GBP2023-09-30
915,055 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
276,100 GBP2023-09-30
352,600 GBP2022-09-30
Between one and five year
1,104,400 GBP2023-09-30
1,104,400 GBP2022-09-30
All periods
1,380,500 GBP2023-09-30
1,457,000 GBP2022-09-30
Bank Borrowings
Secured
929,233 GBP2023-09-30
1,031,606 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,997 GBP2023-09-30
77,410 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,300 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
442,578 GBP2022-10-01 ~ 2023-09-30