Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
14,444,696 GBP2023-10-01 ~ 2024-09-30
16,001,174 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
8,727,917 GBP2023-10-01 ~ 2024-09-30
10,774,378 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,716,779 GBP2023-10-01 ~ 2024-09-30
5,226,796 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
80,477 GBP2023-10-01 ~ 2024-09-30
137,273 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
5,258,741 GBP2023-10-01 ~ 2024-09-30
5,229,880 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
377,561 GBP2023-10-01 ~ 2024-09-30
-140,357 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
287,199 GBP2023-10-01 ~ 2024-09-30
215,774 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
90,362 GBP2023-10-01 ~ 2024-09-30
-356,131 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
90,362 GBP2023-10-01 ~ 2024-09-30
-356,131 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
90,362 GBP2023-10-01 ~ 2024-09-30
-356,131 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,693,898 GBP2024-09-30
1,805,230 GBP2023-09-30
Total Inventories
1,339,808 GBP2024-09-30
1,483,435 GBP2023-09-30
Debtors
2,774,825 GBP2024-09-30
3,026,448 GBP2023-09-30
Cash at bank and in hand
1,480,256 GBP2024-09-30
1,278,024 GBP2023-09-30
Current Assets
5,594,889 GBP2024-09-30
5,787,907 GBP2023-09-30
Creditors
Current
13,031,840 GBP2024-09-30
13,426,552 GBP2023-09-30
Net Current Assets/Liabilities
-7,436,951 GBP2024-09-30
-7,638,645 GBP2023-09-30
Total Assets Less Current Liabilities
-5,743,053 GBP2024-09-30
-5,833,415 GBP2023-09-30
Equity
Called up share capital
3,436,404 GBP2024-09-30
3,436,404 GBP2023-09-30
3,436,404 GBP2022-09-30
Retained earnings (accumulated losses)
-9,179,457 GBP2024-09-30
-9,269,819 GBP2023-09-30
-8,913,688 GBP2022-09-30
Equity
-5,743,053 GBP2024-09-30
-5,833,415 GBP2023-09-30
-5,477,284 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
90,362 GBP2023-10-01 ~ 2024-09-30
-356,131 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,622,604 GBP2023-10-01 ~ 2024-09-30
3,436,370 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
362,659 GBP2023-10-01 ~ 2024-09-30
344,738 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
144,072 GBP2023-10-01 ~ 2024-09-30
143,982 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,129,335 GBP2023-10-01 ~ 2024-09-30
3,925,090 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1082023-10-01 ~ 2024-09-30
1112022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
408,008 GBP2023-10-01 ~ 2024-09-30
521,195 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
21,500 GBP2023-10-01 ~ 2024-09-30
21,000 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
17,169 GBP2023-10-01 ~ 2024-09-30
-67,665 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,329,171 GBP2024-09-30
2,321,512 GBP2023-09-30
Improvements to leasehold property
7,100 GBP2024-09-30
37,022 GBP2023-09-30
Plant and equipment
5,790,055 GBP2024-09-30
6,366,455 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-610,782 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,717,732 GBP2024-09-30
1,658,562 GBP2023-09-30
Plant and equipment
5,122,407 GBP2024-09-30
5,391,593 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
59,170 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
278,942 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-548,128 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
611,439 GBP2024-09-30
662,950 GBP2023-09-30
Improvements to leasehold property
7,100 GBP2024-09-30
37,022 GBP2023-09-30
Plant and equipment
667,648 GBP2024-09-30
974,862 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,155,216 GBP2024-09-30
981,960 GBP2023-09-30
Motor vehicles
50,785 GBP2024-09-30
50,785 GBP2023-09-30
Computers
185,830 GBP2024-09-30
142,221 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
9,518,157 GBP2024-09-30
9,899,955 GBP2023-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-113,782 GBP2023-10-01 ~ 2024-09-30
Computers
-19,021 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-754,328 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
810,460 GBP2024-09-30
862,992 GBP2023-09-30
Motor vehicles
50,785 GBP2024-09-30
45,696 GBP2023-09-30
Computers
122,875 GBP2024-09-30
135,882 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,824,259 GBP2024-09-30
8,094,725 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
58,793 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
5,089 GBP2023-10-01 ~ 2024-09-30
Computers
6,014 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
408,008 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-111,325 GBP2023-10-01 ~ 2024-09-30
Computers
-19,021 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-678,474 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
344,756 GBP2024-09-30
118,968 GBP2023-09-30
Computers
62,955 GBP2024-09-30
6,339 GBP2023-09-30
Motor vehicles
5,089 GBP2023-09-30
Raw Materials
853,575 GBP2024-09-30
967,803 GBP2023-09-30
Value of work in progress
298,268 GBP2024-09-30
369,764 GBP2023-09-30
Finished Goods
187,965 GBP2024-09-30
145,868 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,720,130 GBP2024-09-30
2,275,312 GBP2023-09-30
Other Debtors
Current
215,181 GBP2024-09-30
66,723 GBP2023-09-30
Prepayments/Accrued Income
Current
839,514 GBP2024-09-30
684,413 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,774,825 GBP2024-09-30
Current, Amounts falling due within one year
3,026,448 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,106,890 GBP2024-09-30
1,166,119 GBP2023-09-30
Amounts owed to group undertakings
Current
10,508,662 GBP2024-09-30
9,925,860 GBP2023-09-30
Other Taxation & Social Security Payable
Current
93,993 GBP2024-09-30
106,036 GBP2023-09-30
Amount of value-added tax that is payable
268,874 GBP2024-09-30
489,610 GBP2023-09-30
Other Creditors
Current
116,498 GBP2024-09-30
136,813 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
627,145 GBP2024-09-30
691,828 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
149,430 GBP2024-09-30
313,905 GBP2023-09-30
Between one and five year
532,428 GBP2024-09-30
552,073 GBP2023-09-30
More than five year
5,402,604 GBP2024-09-30
5,595,550 GBP2023-09-30
All periods
6,084,462 GBP2024-09-30
6,461,528 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,436,404 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
90,362 GBP2023-10-01 ~ 2024-09-30