Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
16,001,174 GBP2022-10-01 ~ 2023-09-30
14,846,677 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
10,774,378 GBP2022-10-01 ~ 2023-09-30
11,262,378 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,226,796 GBP2022-10-01 ~ 2023-09-30
3,584,299 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
137,273 GBP2022-10-01 ~ 2023-09-30
99,015 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
5,229,880 GBP2022-10-01 ~ 2023-09-30
6,056,106 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-140,357 GBP2022-10-01 ~ 2023-09-30
-2,570,822 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
215,774 GBP2022-10-01 ~ 2023-09-30
84,749 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-356,131 GBP2022-10-01 ~ 2023-09-30
-2,655,571 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-356,131 GBP2022-10-01 ~ 2023-09-30
-2,655,571 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-356,131 GBP2022-10-01 ~ 2023-09-30
-2,655,571 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,805,230 GBP2023-09-30
2,281,381 GBP2022-09-30
Total Inventories
1,483,435 GBP2023-09-30
2,130,537 GBP2022-09-30
Debtors
3,026,448 GBP2023-09-30
2,556,372 GBP2022-09-30
Cash at bank and in hand
1,278,024 GBP2023-09-30
916,322 GBP2022-09-30
Current Assets
5,787,907 GBP2023-09-30
5,603,231 GBP2022-09-30
Creditors
Current
13,426,552 GBP2023-09-30
13,361,896 GBP2022-09-30
Net Current Assets/Liabilities
-7,638,645 GBP2023-09-30
-7,758,665 GBP2022-09-30
Total Assets Less Current Liabilities
-5,833,415 GBP2023-09-30
-5,477,284 GBP2022-09-30
Equity
Called up share capital
3,436,404 GBP2023-09-30
3,436,404 GBP2022-09-30
3,436,404 GBP2021-09-30
Retained earnings (accumulated losses)
-9,269,819 GBP2023-09-30
-8,913,688 GBP2022-09-30
-6,258,117 GBP2021-09-30
Equity
-5,833,415 GBP2023-09-30
-5,477,284 GBP2022-09-30
-2,821,713 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-356,131 GBP2022-10-01 ~ 2023-09-30
-2,655,571 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
3,436,370 GBP2022-10-01 ~ 2023-09-30
3,535,768 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
344,738 GBP2022-10-01 ~ 2023-09-30
338,472 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,982 GBP2022-10-01 ~ 2023-09-30
137,550 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,925,090 GBP2022-10-01 ~ 2023-09-30
4,011,790 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1112022-10-01 ~ 2023-09-30
1222021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
521,195 GBP2022-10-01 ~ 2023-09-30
572,410 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
21,000 GBP2022-10-01 ~ 2023-09-30
19,417 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-67,665 GBP2022-10-01 ~ 2023-09-30
-504,558 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,321,512 GBP2023-09-30
2,321,512 GBP2022-09-30
Improvements to leasehold property
37,022 GBP2023-09-30
31,586 GBP2022-09-30
Plant and equipment
6,366,455 GBP2023-09-30
6,326,847 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,658,562 GBP2023-09-30
1,598,455 GBP2022-09-30
Plant and equipment
5,391,593 GBP2023-09-30
5,007,888 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
60,107 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
383,705 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
662,950 GBP2023-09-30
723,057 GBP2022-09-30
Improvements to leasehold property
37,022 GBP2023-09-30
31,586 GBP2022-09-30
Plant and equipment
974,862 GBP2023-09-30
1,318,959 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
981,960 GBP2023-09-30
981,960 GBP2022-09-30
Motor vehicles
50,785 GBP2023-09-30
50,785 GBP2022-09-30
Computers
142,221 GBP2023-09-30
142,221 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
9,899,955 GBP2023-09-30
9,854,911 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
862,992 GBP2023-09-30
802,719 GBP2022-09-30
Motor vehicles
45,696 GBP2023-09-30
39,141 GBP2022-09-30
Computers
135,882 GBP2023-09-30
125,327 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,094,725 GBP2023-09-30
7,573,530 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
60,273 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
6,555 GBP2022-10-01 ~ 2023-09-30
Computers
10,555 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
521,195 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
118,968 GBP2023-09-30
179,241 GBP2022-09-30
Motor vehicles
5,089 GBP2023-09-30
11,644 GBP2022-09-30
Computers
6,339 GBP2023-09-30
16,894 GBP2022-09-30
Raw Materials
967,803 GBP2023-09-30
1,524,185 GBP2022-09-30
Value of work in progress
369,764 GBP2023-09-30
376,230 GBP2022-09-30
Finished Goods
145,868 GBP2023-09-30
230,122 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,275,312 GBP2023-09-30
1,880,020 GBP2022-09-30
Other Debtors
Current
66,723 GBP2023-09-30
35,119 GBP2022-09-30
Prepayments/Accrued Income
Current
684,413 GBP2023-09-30
641,233 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
3,026,448 GBP2023-09-30
2,556,372 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,166,119 GBP2023-09-30
1,809,889 GBP2022-09-30
Amounts owed to group undertakings
Current
9,925,860 GBP2023-09-30
9,800,777 GBP2022-09-30
Other Taxation & Social Security Payable
Current
106,036 GBP2023-09-30
96,512 GBP2022-09-30
Other Creditors
Current
136,813 GBP2023-09-30
103,909 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
691,828 GBP2023-09-30
688,035 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
313,905 GBP2023-09-30
363,437 GBP2022-09-30
Between one and five year
552,073 GBP2023-09-30
706,551 GBP2022-09-30
More than five year
5,595,550 GBP2023-09-30
5,718,854 GBP2022-09-30
All periods
6,461,528 GBP2023-09-30
6,788,842 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,436,404 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-356,131 GBP2022-10-01 ~ 2023-09-30