Cost of Sales
-3,293,071 GBP2022-10-01 ~ 2023-09-30
-2,964,856 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,951,713 GBP2022-10-01 ~ 2023-09-30
-1,672,623 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
676,788 GBP2022-10-01 ~ 2023-09-30
7 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
69,839 GBP2022-10-01 ~ 2023-09-30
-66,353 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
167,211 GBP2022-10-01 ~ 2023-09-30
-71,441 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
237,050 GBP2022-10-01 ~ 2023-09-30
-137,794 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
6,575,454 GBP2023-09-30
6,338,404 GBP2022-09-30
6,476,198 GBP2021-09-30
Property, Plant & Equipment
5,147,222 GBP2023-09-30
6,483,311 GBP2022-09-30
Debtors
8,005,703 GBP2023-09-30
7,714,607 GBP2022-09-30
Cash at bank and in hand
80,112 GBP2023-09-30
72,366 GBP2022-09-30
Current Assets
8,115,807 GBP2023-09-30
7,816,965 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,042,946 GBP2023-09-30
-3,817,524 GBP2022-09-30
Net Current Assets/Liabilities
4,072,861 GBP2023-09-30
3,999,441 GBP2022-09-30
Total Assets Less Current Liabilities
9,220,083 GBP2023-09-30
10,482,752 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-2,450,799 GBP2023-09-30
-3,859,315 GBP2022-09-30
Net Assets/Liabilities
6,575,554 GBP2023-09-30
6,338,504 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Equity
6,575,554 GBP2023-09-30
6,338,504 GBP2022-09-30
Audit Fees/Expenses
16,500 GBP2022-10-01 ~ 2023-09-30
15,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1442022-10-01 ~ 2023-09-30
1722021-10-01 ~ 2022-09-30
Wages/Salaries
2,978,491 GBP2022-10-01 ~ 2023-09-30
2,561,570 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,265 GBP2022-10-01 ~ 2023-09-30
60,348 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,387,929 GBP2022-10-01 ~ 2023-09-30
2,779,454 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
92,017 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-167,211 GBP2022-10-01 ~ 2023-09-30
71,441 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
60,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,000 GBP2022-09-30
Intangible Assets
Goodwill
0 GBP2023-09-30
0 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,553,361 GBP2023-09-30
8,026,806 GBP2022-09-30
Plant and equipment
3,003,817 GBP2023-09-30
2,891,674 GBP2022-09-30
Motor vehicles
204,268 GBP2023-09-30
204,268 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
9,761,446 GBP2023-09-30
11,122,748 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-1,753,446 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,766,446 GBP2023-09-30
1,961,220 GBP2022-09-30
Plant and equipment
2,709,355 GBP2023-09-30
2,572,290 GBP2022-09-30
Motor vehicles
138,423 GBP2023-09-30
105,927 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,614,224 GBP2023-09-30
4,639,437 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
133,423 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
137,065 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
32,496 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
302,984 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-328,197 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,786,915 GBP2023-09-30
6,065,586 GBP2022-09-30
Plant and equipment
294,462 GBP2023-09-30
319,384 GBP2022-09-30
Motor vehicles
65,845 GBP2023-09-30
98,341 GBP2022-09-30
Finished Goods/Goods for Resale
29,992 GBP2023-09-30
29,992 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
295,961 GBP2023-09-30
294,162 GBP2022-09-30
Other Debtors
Current
7,455,650 GBP2023-09-30
7,266,456 GBP2022-09-30
Prepayments/Accrued Income
Current
178,084 GBP2023-09-30
153,989 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
7,929,695 GBP2023-09-30
7,714,607 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
188,762 GBP2023-09-30
166,773 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-09-30
8,662 GBP2022-09-30
Trade Creditors/Trade Payables
Current
373,655 GBP2023-09-30
338,293 GBP2022-09-30
Other Taxation & Social Security Payable
Current
43,348 GBP2023-09-30
117,169 GBP2022-09-30
Other Creditors
Current
3,321,723 GBP2023-09-30
2,994,531 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
115,458 GBP2023-09-30
192,096 GBP2022-09-30
Creditors
Current
4,042,946 GBP2023-09-30
3,817,524 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
2,450,799 GBP2023-09-30
3,859,315 GBP2022-09-30
Bank Borrowings
2,639,561 GBP2023-09-30
4,026,088 GBP2022-09-30
Total Borrowings
Current
188,762 GBP2023-09-30
166,773 GBP2022-09-30
Non-current
2,450,799 GBP2023-09-30
3,859,315 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-09-30
8,662 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,000 GBP2023-09-30
0 GBP2022-09-30