(expand)Equity
Retained earnings (accumulated losses)
756,827 GBP2024-09-30
886,197 GBP2023-09-30
1,016,173 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
79,630 GBP2023-10-01 ~ 2024-09-30
258,593 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-209,000 GBP2023-10-01 ~ 2024-09-30
-388,569 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
76,726 GBP2024-09-30
104,640 GBP2023-09-30
Property, Plant & Equipment
6,821,480 GBP2024-09-30
7,068,766 GBP2023-09-30
Fixed Assets
6,898,206 GBP2024-09-30
7,173,406 GBP2023-09-30
Total Inventories
193,841 GBP2024-09-30
218,678 GBP2023-09-30
Debtors
Non-current
125,752 GBP2024-09-30
124,203 GBP2023-09-30
Current
262,758 GBP2024-09-30
251,912 GBP2023-09-30
Cash at bank and in hand
83,243 GBP2024-09-30
773,052 GBP2023-09-30
Current Assets
665,594 GBP2024-09-30
1,367,845 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,085,805 GBP2024-09-30
Net Current Assets/Liabilities
-3,420,211 GBP2024-09-30
-3,029,430 GBP2023-09-30
Total Assets Less Current Liabilities
3,477,995 GBP2024-09-30
4,143,976 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-2,363,323 GBP2024-09-30
Net Assets/Liabilities
756,927 GBP2024-09-30
886,297 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
Equity
756,927 GBP2024-09-30
886,297 GBP2023-09-30
Profit/Loss
79,630 GBP2023-10-01 ~ 2024-09-30
258,593 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
429,067 GBP2023-10-01 ~ 2024-09-30
416,236 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
72,925 GBP2024-09-30
756,947 GBP2023-09-30
1,552,472 GBP2022-10-01
Bank Overdrafts
-10,318 GBP2024-09-30
-16,106 GBP2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-10-01 ~ 2024-09-30
Motor vehicles
252023-10-01 ~ 2024-09-30
Furniture and fittings
202023-10-01 ~ 2024-09-30
Office equipment
332023-10-01 ~ 2024-09-30
Computers
22023-10-01 ~ 2024-09-30
Audit Fees/Expenses
16,549 GBP2023-10-01 ~ 2024-09-30
15,290 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
7,219,464 GBP2023-10-01 ~ 2024-09-30
7,216,750 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
496,909 GBP2023-10-01 ~ 2024-09-30
477,946 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
7,947,580 GBP2023-10-01 ~ 2024-09-30
8,045,855 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
81,081 GBP2023-10-01 ~ 2024-09-30
68,414 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,247 GBP2023-10-01 ~ 2024-09-30
-48,571 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
59,149 GBP2023-10-01 ~ 2024-09-30
67,982 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
12,000 GBP2024-09-30
12,000 GBP2023-09-30
Goodwill
436,341 GBP2024-09-30
436,341 GBP2023-09-30
Intangible Assets - Gross Cost
448,341 GBP2024-09-30
448,341 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
359,615 GBP2024-09-30
334,615 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
371,615 GBP2024-09-30
343,701 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
27,914 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Goodwill
76,726 GBP2024-09-30
101,726 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
4,130,796 GBP2024-09-30
4,130,796 GBP2023-09-30
Plant and equipment
1,298,177 GBP2024-09-30
1,167,375 GBP2023-09-30
Motor vehicles
24,639 GBP2024-09-30
24,639 GBP2023-09-30
Furniture and fittings
1,568,796 GBP2024-09-30
1,524,494 GBP2023-09-30
Office equipment
356,682 GBP2024-09-30
350,005 GBP2023-09-30
Other
3,384,767 GBP2024-09-30
3,384,767 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
11,596,015 GBP2024-09-30
11,414,234 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
947,240 GBP2023-09-30
Motor vehicles
21,128 GBP2023-09-30
Furniture and fittings
846,888 GBP2023-09-30
Office equipment
330,842 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,345,468 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
112,260 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings, Owned/Freehold
140,873 GBP2023-10-01 ~ 2024-09-30
Office equipment, Owned/Freehold
14,457 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
429,067 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,059,500 GBP2024-09-30
Motor vehicles
24,639 GBP2024-09-30
Furniture and fittings
987,761 GBP2024-09-30
Office equipment
345,299 GBP2024-09-30
Other
1,678,107 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,774,535 GBP2024-09-30
Property, Plant & Equipment
Buildings
4,130,796 GBP2024-09-30
4,130,796 GBP2023-09-30
Plant and equipment
238,677 GBP2024-09-30
220,135 GBP2023-09-30
Furniture and fittings
581,035 GBP2024-09-30
677,606 GBP2023-09-30
Office equipment
11,383 GBP2024-09-30
19,163 GBP2023-09-30
Other
1,706,660 GBP2024-09-30
1,851,372 GBP2023-09-30
Motor vehicles
3,512 GBP2023-09-30
Raw materials and consumables
193,841 GBP2024-09-30
218,678 GBP2023-09-30
Other Debtors
Non-current
125,752 GBP2024-09-30
124,203 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,570 GBP2024-09-30
168,343 GBP2023-09-30
Other Debtors
Current
164,314 GBP2024-09-30
13,519 GBP2023-09-30
Prepayments/Accrued Income
Current
96,874 GBP2024-09-30
55,311 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
14,739 GBP2023-09-30
Bank Overdrafts
Current
10,317 GBP2024-09-30
16,105 GBP2023-09-30
Bank Borrowings
Current
555,822 GBP2024-09-30
533,297 GBP2023-09-30
Other Remaining Borrowings
Current
8,202 GBP2023-09-30
Trade Creditors/Trade Payables
Current
760,272 GBP2024-09-30
980,262 GBP2023-09-30
Corporation Tax Payable
Current
131,717 GBP2024-09-30
98,848 GBP2023-09-30
Taxation/Social Security Payable
Current
490,412 GBP2024-09-30
504,847 GBP2023-09-30
Other Creditors
Current
272,698 GBP2024-09-30
277,713 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
464,567 GBP2024-09-30
578,001 GBP2023-09-30
Creditors
Current
4,085,805 GBP2024-09-30
4,397,275 GBP2023-09-30
Bank Borrowings
Non-current
2,363,323 GBP2024-09-30
2,925,182 GBP2023-09-30
Current, Amounts falling due within one year
555,822 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
1,955,822 GBP2024-09-30
Bank Borrowings
Non-current, Between one and two years
540,854 GBP2023-09-30
Non-current, Between two and five year
356,359 GBP2024-09-30
645,221 GBP2023-09-30
Total Borrowings
4,319,146 GBP2024-09-30
4,866,681 GBP2023-09-30
Net Deferred Tax Liability/Asset
357,745 GBP2024-09-30
332,498 GBP2023-09-30
381,069 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
25,247 GBP2023-10-01 ~ 2024-09-30
-48,571 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
357,745 GBP2024-09-30
332,498 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
100 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
705,875 GBP2024-09-30
705,875 GBP2023-09-30
Between one and five year
2,823,499 GBP2024-09-30
2,823,499 GBP2023-09-30
More than five year
3,771,334 GBP2024-09-30
4,477,208 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,300,708 GBP2024-09-30
8,006,582 GBP2023-09-30
Amounts owed to directors
1,890 GBP2024-09-30
1,890 GBP2023-09-30