Par Value of Share
Class 1 ordinary share
12023-09-30 ~ 2024-09-29
Turnover/Revenue
19,073,190 GBP2023-09-30 ~ 2024-09-29
22,511,142 GBP2022-09-30 ~ 2023-09-29
Cost of Sales
15,135,572 GBP2023-09-30 ~ 2024-09-29
17,420,294 GBP2022-09-30 ~ 2023-09-29
Gross Profit/Loss
3,937,618 GBP2023-09-30 ~ 2024-09-29
5,090,848 GBP2022-09-30 ~ 2023-09-29
Distribution Costs
2,007,717 GBP2023-09-30 ~ 2024-09-29
1,540,889 GBP2022-09-30 ~ 2023-09-29
Administrative Expenses
2,995,654 GBP2023-09-30 ~ 2024-09-29
2,837,585 GBP2022-09-30 ~ 2023-09-29
Operating Profit/Loss
-1,065,753 GBP2023-09-30 ~ 2024-09-29
720,517 GBP2022-09-30 ~ 2023-09-29
Other Interest Receivable/Similar Income (Finance Income)
480 GBP2023-09-30 ~ 2024-09-29
57,049 GBP2022-09-30 ~ 2023-09-29
Interest Payable/Similar Charges (Finance Costs)
84,779 GBP2023-09-30 ~ 2024-09-29
152,222 GBP2022-09-30 ~ 2023-09-29
Profit/Loss on Ordinary Activities Before Tax
-1,150,052 GBP2023-09-30 ~ 2024-09-29
625,344 GBP2022-09-30 ~ 2023-09-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-266,464 GBP2023-09-30 ~ 2024-09-29
140,855 GBP2022-09-30 ~ 2023-09-29
Profit/Loss
-883,588 GBP2023-09-30 ~ 2024-09-29
484,489 GBP2022-09-30 ~ 2023-09-29
Comprehensive Income/Expense
-883,588 GBP2023-09-30 ~ 2024-09-29
484,489 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment
178,692 GBP2024-09-29
172,745 GBP2023-09-29
Total Inventories
6,813,248 GBP2024-09-29
9,514,180 GBP2023-09-29
Debtors
4,064,641 GBP2024-09-29
4,181,606 GBP2023-09-29
Cash at bank and in hand
439,434 GBP2024-09-29
139,110 GBP2023-09-29
Current Assets
11,317,323 GBP2024-09-29
13,834,896 GBP2023-09-29
Creditors
Current
11,332,311 GBP2024-09-29
12,918,730 GBP2023-09-29
Net Current Assets/Liabilities
-14,988 GBP2024-09-29
916,166 GBP2023-09-29
Total Assets Less Current Liabilities
163,704 GBP2024-09-29
1,088,911 GBP2023-09-29
Net Assets/Liabilities
104,097 GBP2024-09-29
987,685 GBP2023-09-29
Equity
Called up share capital
132 GBP2024-09-29
132 GBP2023-09-29
132 GBP2022-09-29
Capital redemption reserve
1 GBP2024-09-29
1 GBP2023-09-29
1 GBP2022-09-29
Retained earnings (accumulated losses)
103,964 GBP2024-09-29
987,552 GBP2023-09-29
1,453,063 GBP2022-09-29
Equity
104,097 GBP2024-09-29
987,685 GBP2023-09-29
1,453,196 GBP2022-09-29
Dividends Paid
Retained earnings (accumulated losses)
-950,000 GBP2022-09-30 ~ 2023-09-29
Dividends Paid
-950,000 GBP2022-09-30 ~ 2023-09-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-883,588 GBP2023-09-30 ~ 2024-09-29
484,489 GBP2022-09-30 ~ 2023-09-29
Wages/Salaries
1,144,155 GBP2023-09-30 ~ 2024-09-29
1,113,330 GBP2022-09-30 ~ 2023-09-29
Social Security Costs
115,573 GBP2023-09-30 ~ 2024-09-29
114,276 GBP2022-09-30 ~ 2023-09-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,653 GBP2023-09-30 ~ 2024-09-29
101,415 GBP2022-09-30 ~ 2023-09-29
Staff Costs/Employee Benefits Expense
1,383,381 GBP2023-09-30 ~ 2024-09-29
1,329,021 GBP2022-09-30 ~ 2023-09-29
Average Number of Employees
292023-09-30 ~ 2024-09-29
312022-09-30 ~ 2023-09-29
Director Remuneration
100,515 GBP2023-09-30 ~ 2024-09-29
95,217 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,182 GBP2023-09-30 ~ 2024-09-29
17,679 GBP2022-09-30 ~ 2023-09-29
Audit Fees/Expenses
31,300 GBP2023-09-30 ~ 2024-09-29
25,584 GBP2022-09-30 ~ 2023-09-29
Current Tax for the Period
-127,169 GBP2023-09-30 ~ 2024-09-29
123,197 GBP2022-09-30 ~ 2023-09-29
Tax Expense/Credit at Applicable Tax Rate
-287,513 GBP2023-09-30 ~ 2024-09-29
156,336 GBP2022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
244,759 GBP2024-09-29
243,470 GBP2023-09-29
Furniture and fittings
24,525 GBP2024-09-29
15,329 GBP2023-09-29
Motor vehicles
121,633 GBP2024-09-29
98,638 GBP2023-09-29
Property, Plant & Equipment - Gross Cost
390,917 GBP2024-09-29
357,437 GBP2023-09-29
Property, Plant & Equipment - Disposals
Furniture and fittings
-12,550 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Disposals
-12,550 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
151,930 GBP2024-09-29
128,762 GBP2023-09-29
Furniture and fittings
3,424 GBP2024-09-29
14,154 GBP2023-09-29
Motor vehicles
56,871 GBP2024-09-29
41,776 GBP2023-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
212,225 GBP2024-09-29
184,692 GBP2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
23,168 GBP2023-09-30 ~ 2024-09-29
Furniture and fittings
1,242 GBP2023-09-30 ~ 2024-09-29
Motor vehicles
15,095 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,505 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-11,972 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,972 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment
Plant and equipment
92,829 GBP2024-09-29
114,708 GBP2023-09-29
Furniture and fittings
21,101 GBP2024-09-29
1,175 GBP2023-09-29
Motor vehicles
64,762 GBP2024-09-29
56,862 GBP2023-09-29
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
42,880 GBP2023-09-29
Plant and equipment, Under hire purchased contracts or finance leases
42,880 GBP2024-09-29
Under hire purchased contracts or finance leases, Motor vehicles
78,080 GBP2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
11,511 GBP2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
6,274 GBP2023-09-30 ~ 2024-09-29
Motor vehicles, Under hire purchased contracts or finance leases
12,049 GBP2023-09-30 ~ 2024-09-29
Under hire purchased contracts or finance leases
18,323 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
17,785 GBP2024-09-29
Under hire purchased contracts or finance leases, Motor vehicles
22,458 GBP2024-09-29
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
25,095 GBP2024-09-29
31,369 GBP2023-09-29
Under hire purchased contracts or finance leases, Motor vehicles
55,622 GBP2024-09-29
Under hire purchased contracts or finance leases
80,717 GBP2024-09-29
76,045 GBP2023-09-29
Motor vehicles, Under hire purchased contracts or finance leases
44,676 GBP2023-09-29
Merchandise
6,813,248 GBP2024-09-29
9,514,180 GBP2023-09-29
Trade Debtors/Trade Receivables
Current
3,565,980 GBP2024-09-29
3,749,084 GBP2023-09-29
Amounts Owed by Group Undertakings
Current
47,885 GBP2024-09-29
47,050 GBP2023-09-29
Other Debtors
Current
29,073 GBP2024-09-29
81,591 GBP2023-09-29
Amount of corporation tax that is recoverable
Current
158,704 GBP2024-09-29
136,014 GBP2023-09-29
Debtors - Deferred Tax Asset
Current
103,493 GBP2024-09-29
Prepayments
Current
156,271 GBP2024-09-29
166,321 GBP2023-09-29
Debtors
Current, Amounts falling due within one year
4,064,641 GBP2024-09-29
4,181,606 GBP2023-09-29
Bank Borrowings/Overdrafts
Current
10,000 GBP2024-09-29
10,000 GBP2023-09-29
Finance Lease Liabilities - Total Present Value
Current
37,479 GBP2024-09-29
38,719 GBP2023-09-29
Trade Creditors/Trade Payables
Current
2,379,590 GBP2024-09-29
3,496,371 GBP2023-09-29
Amounts owed to group undertakings
Current
4,484,437 GBP2024-09-29
4,454,567 GBP2023-09-29
Corporation Tax Payable
Current
136,563 GBP2024-09-29
385,039 GBP2023-09-29
Other Taxation & Social Security Payable
Current
30,992 GBP2024-09-29
29,511 GBP2023-09-29
Other Creditors
Current
3,629,737 GBP2024-09-29
3,944,344 GBP2023-09-29
Accrued Liabilities
Current
263,773 GBP2024-09-29
155,082 GBP2023-09-29
Bank Borrowings/Overdrafts
Non-current
7,500 GBP2024-09-29
17,500 GBP2023-09-29
Finance Lease Liabilities - Total Present Value
Non-current
52,107 GBP2024-09-29
47,924 GBP2023-09-29
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2024-09-29
10,000 GBP2023-09-29
Non-current, Between one and two years
7,500 GBP2024-09-29
10,000 GBP2023-09-29
Between two and five year, Non-current
7,500 GBP2023-09-29
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
47,924 GBP2023-09-29
hire purchase agreements
89,586 GBP2024-09-29
86,643 GBP2023-09-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
149,938 GBP2024-09-29
143,944 GBP2023-09-29
Between one and five year
363,091 GBP2024-09-29
490,000 GBP2023-09-29
All periods
513,029 GBP2024-09-29
633,944 GBP2023-09-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-103,493 GBP2024-09-29
35,802 GBP2023-09-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
132 shares2024-09-29
Profit/Loss
Retained earnings (accumulated losses)
-883,588 GBP2023-09-30 ~ 2024-09-29