Par Value of Share
Class 1 ordinary share
12020-10-01 ~ 2021-09-30
Turnover/Revenue
2,032,344 GBP2020-10-01 ~ 2021-09-30
2,123,123 GBP2019-10-01 ~ 2020-09-30
Cost of Sales
-1,702,646 GBP2020-10-01 ~ 2021-09-30
-1,615,109 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
329,698 GBP2020-10-01 ~ 2021-09-30
508,014 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
-994,806 GBP2020-10-01 ~ 2021-09-30
-506,164 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
-665,108 GBP2020-10-01 ~ 2021-09-30
38,341 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
-671,214 GBP2020-10-01 ~ 2021-09-30
29,379 GBP2019-10-01 ~ 2020-09-30
Profit/Loss
-669,905 GBP2020-10-01 ~ 2021-09-30
57,829 GBP2019-10-01 ~ 2020-09-30
Equity
Retained earnings (accumulated losses)
-364,946 GBP2021-09-30
304,959 GBP2020-09-30
247,130 GBP2019-09-30
Property, Plant & Equipment
358,349 GBP2021-09-30
408,142 GBP2020-09-30
Total Inventories
186,468 GBP2020-09-30
Debtors
82,634 GBP2021-09-30
455,403 GBP2020-09-30
Cash at bank and in hand
155,538 GBP2021-09-30
196,518 GBP2020-09-30
Current Assets
238,172 GBP2021-09-30
838,389 GBP2020-09-30
Creditors
Current
519,070 GBP2021-09-30
732,224 GBP2020-09-30
Net Current Assets/Liabilities
-280,898 GBP2021-09-30
106,165 GBP2020-09-30
Total Assets Less Current Liabilities
77,451 GBP2021-09-30
514,307 GBP2020-09-30
Creditors
Non-current
-97,048 GBP2021-09-30
-159,486 GBP2020-09-30
Net Assets/Liabilities
-364,846 GBP2021-09-30
305,059 GBP2020-09-30
Equity
Called up share capital
100 GBP2021-09-30
100 GBP2020-09-30
Equity
-364,846 GBP2021-09-30
305,059 GBP2020-09-30
Wages/Salaries
119,775 GBP2020-10-01 ~ 2021-09-30
609,102 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
41,131 GBP2019-10-01 ~ 2020-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,287 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
119,775 GBP2020-10-01 ~ 2021-09-30
667,520 GBP2019-10-01 ~ 2020-09-30
Average Number of Employees
232019-10-01 ~ 2020-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,575 GBP2020-10-01 ~ 2021-09-30
20,412 GBP2019-10-01 ~ 2020-09-30
Current Tax for the Period
5,431 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
-127,531 GBP2020-10-01 ~ 2021-09-30
5,582 GBP2019-10-01 ~ 2020-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
847,025 GBP2021-09-30
791,060 GBP2020-09-30
Furniture and fittings
59,296 GBP2021-09-30
59,296 GBP2020-09-30
Motor vehicles
12,466 GBP2021-09-30
47,095 GBP2020-09-30
Computers
16,613 GBP2021-09-30
16,613 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
935,400 GBP2021-09-30
914,064 GBP2020-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-35,100 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Disposals
-35,100 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
505,390 GBP2021-09-30
431,991 GBP2020-09-30
Furniture and fittings
46,082 GBP2021-09-30
43,281 GBP2020-09-30
Motor vehicles
11,438 GBP2021-09-30
18,742 GBP2020-09-30
Computers
14,141 GBP2021-09-30
11,908 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
577,051 GBP2021-09-30
505,922 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
73,399 GBP2020-10-01 ~ 2021-09-30
Furniture and fittings
2,801 GBP2020-10-01 ~ 2021-09-30
Motor vehicles
1,416 GBP2020-10-01 ~ 2021-09-30
Computers
2,233 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,849 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,720 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,720 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
Plant and equipment
341,635 GBP2021-09-30
359,069 GBP2020-09-30
Furniture and fittings
13,214 GBP2021-09-30
16,015 GBP2020-09-30
Motor vehicles
1,028 GBP2021-09-30
28,353 GBP2020-09-30
Computers
2,472 GBP2021-09-30
4,705 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
337,665 GBP2021-09-30
337,665 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
126,648 GBP2021-09-30
76,374 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
50,274 GBP2020-10-01 ~ 2021-09-30
Under hire purchased contracts or finance leases
50,274 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
211,017 GBP2021-09-30
261,291 GBP2020-09-30
Motor vehicles, Under hire purchased contracts or finance leases
1,218 GBP2021-09-30
27,598 GBP2020-09-30
Under hire purchased contracts or finance leases
212,235 GBP2021-09-30
288,889 GBP2020-09-30
Raw Materials
121,437 GBP2020-09-30
Value of work in progress
25,377 GBP2020-09-30
Finished Goods
39,654 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
54,168 GBP2021-09-30
422,741 GBP2020-09-30
Other Debtors
Current
1,800 GBP2020-09-30
Amount of value-added tax that is recoverable
Current
11,232 GBP2021-09-30
Prepayments/Accrued Income
Current
17,234 GBP2021-09-30
30,862 GBP2020-09-30
Debtors
Amounts falling due within one year, Current
82,634 GBP2021-09-30
455,403 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
55,613 GBP2021-09-30
70,075 GBP2020-09-30
Trade Creditors/Trade Payables
Current
20,513 GBP2021-09-30
295,251 GBP2020-09-30
Amounts owed to group undertakings
Current
426,490 GBP2021-09-30
245,061 GBP2020-09-30
Corporation Tax Payable
Current
24,969 GBP2020-09-30
Other Taxation & Social Security Payable
Current
9,717 GBP2020-09-30
Other Creditors
Current
9,454 GBP2021-09-30
6,797 GBP2020-09-30
Accrued Liabilities/Deferred Income
Current
7,000 GBP2021-09-30
57,966 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
97,048 GBP2021-09-30
159,486 GBP2020-09-30
Between one and five year, hire purchase agreements
97,048 GBP2021-09-30
159,486 GBP2020-09-30
hire purchase agreements
152,661 GBP2021-09-30
229,561 GBP2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,000 GBP2020-09-30
Between one and five year
243,000 GBP2020-09-30
All periods
324,000 GBP2020-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,953 GBP2021-09-30
32,262 GBP2020-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
-669,905 GBP2020-10-01 ~ 2021-09-30