Par Value of Share
Class 1 ordinary share
02021-10-01 ~ 2022-09-30
Turnover/Revenue
12,910,499 GBP2021-10-01 ~ 2022-09-30
9,275,451 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
10,372,292 GBP2021-10-01 ~ 2022-09-30
7,152,304 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
2,538,207 GBP2021-10-01 ~ 2022-09-30
2,123,147 GBP2020-10-01 ~ 2021-09-30
Distribution Costs
434,567 GBP2021-10-01 ~ 2022-09-30
381,408 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
579,121 GBP2021-10-01 ~ 2022-09-30
677,651 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
1,544,338 GBP2021-10-01 ~ 2022-09-30
1,086,026 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
149,925 GBP2021-10-01 ~ 2022-09-30
101,744 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
1,394,413 GBP2021-10-01 ~ 2022-09-30
984,282 GBP2020-10-01 ~ 2021-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
224,944 GBP2021-10-01 ~ 2022-09-30
255,447 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
1,169,469 GBP2021-10-01 ~ 2022-09-30
728,835 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
1,169,469 GBP2021-10-01 ~ 2022-09-30
728,835 GBP2020-10-01 ~ 2021-09-30
Fixed Assets
1,996,735 GBP2022-09-30
1,673,606 GBP2021-09-30
Total Inventories
127,461 GBP2022-09-30
371,634 GBP2021-09-30
Debtors
2,745,951 GBP2022-09-30
3,458,410 GBP2021-09-30
Cash at bank and in hand
629,064 GBP2022-09-30
81,458 GBP2021-09-30
Current Assets
3,909,685 GBP2022-09-30
4,046,052 GBP2021-09-30
Creditors
Current
2,982,063 GBP2022-09-30
2,077,652 GBP2021-09-30
Net Current Assets/Liabilities
927,622 GBP2022-09-30
1,968,400 GBP2021-09-30
Total Assets Less Current Liabilities
2,924,357 GBP2022-09-30
3,642,006 GBP2021-09-30
Net Assets/Liabilities
1,964,346 GBP2022-09-30
1,888,788 GBP2021-09-30
Equity
Called up share capital
5,032 GBP2022-09-30
5,032 GBP2021-09-30
5,032 GBP2020-09-30
Share premium
20,254 GBP2022-09-30
20,254 GBP2021-09-30
20,254 GBP2020-09-30
Retained earnings (accumulated losses)
1,939,060 GBP2022-09-30
1,863,502 GBP2021-09-30
1,271,415 GBP2020-09-30
Equity
1,964,346 GBP2022-09-30
1,888,788 GBP2021-09-30
1,296,701 GBP2020-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,093,911 GBP2021-10-01 ~ 2022-09-30
-136,748 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
-1,093,911 GBP2021-10-01 ~ 2022-09-30
-136,748 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,169,469 GBP2021-10-01 ~ 2022-09-30
728,835 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
116,525 GBP2021-10-01 ~ 2022-09-30
95,531 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,536 GBP2021-10-01 ~ 2022-09-30
51,535 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
1,559,091 GBP2021-10-01 ~ 2022-09-30
1,383,506 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
442021-10-01 ~ 2022-09-30
512020-10-01 ~ 2021-09-30
Director Remuneration
136,178 GBP2021-10-01 ~ 2022-09-30
51,469 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
259,105 GBP2021-10-01 ~ 2022-09-30
234,034 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
12,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
224,944 GBP2021-10-01 ~ 2022-09-30
255,447 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
19 GBP2021-10-01 ~ 2022-09-30
19 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
573,811 GBP2022-09-30
564,288 GBP2021-09-30
Plant and equipment
2,660,301 GBP2022-09-30
2,548,518 GBP2021-09-30
Furniture and fittings
126,712 GBP2022-09-30
110,203 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
4,032,059 GBP2022-09-30
3,223,009 GBP2021-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-6,050 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
-2,834 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-8,884 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Computers
671,235 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
472,498 GBP2022-09-30
421,500 GBP2021-09-30
Plant and equipment
1,232,246 GBP2022-09-30
1,034,148 GBP2021-09-30
Furniture and fittings
101,364 GBP2022-09-30
93,755 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,035,324 GBP2022-09-30
1,549,403 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,998 GBP2021-10-01 ~ 2022-09-30
Plant and equipment
200,498 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings
7,609 GBP2021-10-01 ~ 2022-09-30
Computers
229,216 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
488,321 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,400 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,400 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
229,216 GBP2022-09-30
Total assets
1,673,606 GBP2021-09-30
Merchandise
127,461 GBP2022-09-30
371,634 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
2,745,951 GBP2022-09-30
2,480,910 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
977,500 GBP2021-09-30
Debtors
Current
2,745,951 GBP2022-09-30
3,458,410 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
92,394 GBP2021-09-30
Trade Creditors/Trade Payables
Current
1,545,824 GBP2022-09-30
1,352,809 GBP2021-09-30
Amounts owed to group undertakings
Current
400,000 GBP2022-09-30
Corporation Tax Payable
Current
276,047 GBP2022-09-30
119,447 GBP2021-09-30
Taxation/Social Security Payable
Current
39,566 GBP2022-09-30
39,407 GBP2021-09-30
Other Creditors
Current
10,950 GBP2022-09-30
Accrued Liabilities
Current
126,200 GBP2022-09-30
87,823 GBP2021-09-30
Bank Borrowings
Non-current
205,172 GBP2021-09-30
Other Creditors
Non-current
642,099 GBP2021-09-30
Deferred Tax Liabilities
386,000 GBP2022-09-30
386,000 GBP2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
386,000 GBP2022-09-30
386,000 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
503,246 shares2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,169,469 GBP2021-10-01 ~ 2022-09-30