Average Number of Employees
372022-10-01 ~ 2023-09-30
Profit/Loss
95,833 GBP2022-10-01 ~ 2023-09-30
136,037 GBP2021-10-01 ~ 2022-09-30
Turnover/Revenue
11,031,021 GBP2022-10-01 ~ 2023-09-30
11,127,350 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
8,084,365 GBP2022-10-01 ~ 2023-09-30
8,287,950 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,946,656 GBP2022-10-01 ~ 2023-09-30
2,839,400 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
712,106 GBP2022-10-01 ~ 2023-09-30
777,651 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,977,750 GBP2022-10-01 ~ 2023-09-30
2,122,460 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
259,800 GBP2022-10-01 ~ 2023-09-30
-57,711 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
98,044 GBP2022-10-01 ~ 2023-09-30
78,326 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
161,756 GBP2022-10-01 ~ 2023-09-30
-136,037 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
65,923 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
95,833 GBP2022-10-01 ~ 2023-09-30
-136,037 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-21,600 GBP2022-10-01 ~ 2023-09-30
-53,600 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
974,376 GBP2023-09-30
900,143 GBP2022-09-30
1,089,780 GBP2021-09-30
Property, Plant & Equipment
933,893 GBP2023-09-30
960,816 GBP2022-09-30
Total Inventories
2,145,028 GBP2023-09-30
1,749,433 GBP2022-09-30
Debtors
3,222,567 GBP2023-09-30
2,890,662 GBP2022-09-30
Cash at bank and in hand
50,618 GBP2023-09-30
334,815 GBP2022-09-30
Current Assets
5,418,213 GBP2023-09-30
4,974,910 GBP2022-09-30
Creditors
Amounts falling due within one year
4,955,414 GBP2023-09-30
4,355,814 GBP2022-09-30
Net Current Assets/Liabilities
462,799 GBP2023-09-30
619,096 GBP2022-09-30
Total Assets Less Current Liabilities
1,396,692 GBP2023-09-30
1,579,912 GBP2022-09-30
Creditors
Amounts falling due after one year
422,116 GBP2023-09-30
679,569 GBP2022-09-30
Net Assets/Liabilities
974,576 GBP2023-09-30
900,343 GBP2022-09-30
Equity
Called up share capital
200 GBP2023-09-30
200 GBP2022-09-30
Equity
974,576 GBP2023-09-30
900,343 GBP2022-09-30
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252022-10-01 ~ 2023-09-30
Motor vehicles
0.252022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
27,676 GBP2022-10-01 ~ 2023-09-30
41,094 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
825,801 GBP2022-10-01 ~ 2023-09-30
921,630 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
68,800 GBP2022-10-01 ~ 2023-09-30
79,159 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,201 GBP2022-10-01 ~ 2023-09-30
12,872 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
907,802 GBP2022-10-01 ~ 2023-09-30
1,013,661 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
41,334 GBP2022-10-01 ~ 2023-09-30
97,934 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
35,586 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
All ordinary shares
21,600 GBP2022-10-01 ~ 2023-09-30
53,600 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
792,451 GBP2023-09-30
792,451 GBP2022-09-30
Furniture and fittings
176,188 GBP2023-09-30
175,435 GBP2022-09-30
Motor vehicles
134,683 GBP2023-09-30
134,683 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,358,460 GBP2023-09-30
1,357,707 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
129,683 GBP2023-09-30
120,499 GBP2022-09-30
Motor vehicles
100,332 GBP2023-09-30
88,881 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
424,567 GBP2023-09-30
396,891 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,184 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
11,451 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,676 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
792,451 GBP2023-09-30
792,451 GBP2022-09-30
Furniture and fittings
46,505 GBP2023-09-30
54,936 GBP2022-09-30
Motor vehicles
34,351 GBP2023-09-30
45,802 GBP2022-09-30
Raw Materials
2,145,028 GBP2023-09-30
1,749,433 GBP2022-09-30
Trade Debtors/Trade Receivables
2,661,783 GBP2023-09-30
2,425,115 GBP2022-09-30
Prepayments/Accrued Income
83,668 GBP2023-09-30
70,550 GBP2022-09-30
Amount of corporation tax that is recoverable
7,966 GBP2023-09-30
Other Debtors
469,150 GBP2023-09-30
394,997 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,387,675 GBP2023-09-30
2,121,282 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,909,819 GBP2023-09-30
1,783,657 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
297,850 GBP2023-09-30
144,150 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
73,953 GBP2023-09-30
43,858 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
7,453 GBP2023-09-30
26,532 GBP2022-09-30
Other Creditors
Amounts falling due within one year
278,664 GBP2023-09-30
236,335 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
400,000 GBP2023-09-30
650,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
22,116 GBP2023-09-30
29,569 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
7,453 GBP2023-09-30
26,532 GBP2022-09-30
Between one and five year
22,116 GBP2023-09-30
29,569 GBP2022-09-30
Minimum gross finance lease payments owing
29,569 GBP2023-09-30
56,101 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-09-30
200 shares2022-09-30