Average Number of Employees
1422022-10-01 ~ 2023-09-30
1422021-10-01 ~ 2022-09-30
Turnover/Revenue
21,909,087 GBP2022-10-01 ~ 2023-09-30
19,048,667 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-16,486,612 GBP2022-10-01 ~ 2023-09-30
-14,436,659 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,422,475 GBP2022-10-01 ~ 2023-09-30
4,612,008 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,072,735 GBP2022-10-01 ~ 2023-09-30
-1,978,533 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
3,388,640 GBP2022-10-01 ~ 2023-09-30
2,660,854 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
30,143 GBP2022-10-01 ~ 2023-09-30
1,938 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
3,418,783 GBP2022-10-01 ~ 2023-09-30
2,662,792 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,656,840 GBP2022-10-01 ~ 2023-09-30
2,170,839 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
511,517 GBP2023-09-30
436,277 GBP2022-09-30
Investment Property
223,805 GBP2023-09-30
223,805 GBP2022-09-30
Fixed Assets
735,322 GBP2023-09-30
660,082 GBP2022-09-30
Debtors
Current
6,754,517 GBP2023-09-30
3,712,177 GBP2022-09-30
Cash at bank and in hand
5,417,856 GBP2023-09-30
5,112,157 GBP2022-09-30
Current Assets
12,172,373 GBP2023-09-30
8,824,334 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,144,403 GBP2023-09-30
-3,400,983 GBP2022-09-30
Net Current Assets/Liabilities
8,027,970 GBP2023-09-30
5,423,351 GBP2022-09-30
Total Assets Less Current Liabilities
8,763,292 GBP2023-09-30
6,083,433 GBP2022-09-30
Net Assets/Liabilities
8,711,169 GBP2023-09-30
6,054,329 GBP2022-09-30
Equity
Called up share capital
40,000 GBP2023-09-30
40,000 GBP2022-09-30
40,000 GBP2021-10-01
Capital redemption reserve
20,000 GBP2023-09-30
20,000 GBP2022-09-30
20,000 GBP2021-10-01
Retained earnings (accumulated losses)
8,651,169 GBP2023-09-30
5,994,329 GBP2022-09-30
3,823,490 GBP2021-10-01
Equity
8,711,169 GBP2023-09-30
6,054,329 GBP2022-09-30
3,883,490 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,656,840 GBP2022-10-01 ~ 2023-09-30
2,170,839 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
13,500 GBP2022-10-01 ~ 2023-09-30
13,850 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
6,048,083 GBP2022-10-01 ~ 2023-09-30
5,568,082 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
668,992 GBP2022-10-01 ~ 2023-09-30
648,037 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,971,026 GBP2022-10-01 ~ 2023-09-30
6,413,412 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
235,769 GBP2022-10-01 ~ 2023-09-30
274,433 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,019 GBP2022-10-01 ~ 2023-09-30
-28,064 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
752,474 GBP2022-10-01 ~ 2023-09-30
505,930 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
20,975 GBP2023-09-30
20,975 GBP2022-09-30
Plant and equipment
1,719,106 GBP2023-09-30
1,534,262 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,740,081 GBP2023-09-30
1,555,237 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,118,106 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,118,960 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
109,485 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
109,604 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,227,591 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,228,564 GBP2023-09-30
Property, Plant & Equipment
Buildings
20,002 GBP2023-09-30
20,121 GBP2022-09-30
Plant and equipment
491,515 GBP2023-09-30
416,156 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,858,980 GBP2023-09-30
2,403,642 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,217,753 GBP2023-09-30
680,753 GBP2022-09-30
Other Debtors
Current
527,162 GBP2023-09-30
502,299 GBP2022-09-30
Prepayments/Accrued Income
Current
150,622 GBP2023-09-30
125,483 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,939,890 GBP2023-09-30
1,484,855 GBP2022-09-30
Corporation Tax Payable
Current
464,495 GBP2023-09-30
238,281 GBP2022-09-30
Taxation/Social Security Payable
Current
728,736 GBP2023-09-30
690,142 GBP2022-09-30
Other Creditors
Current
346,570 GBP2023-09-30
376,572 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
664,712 GBP2023-09-30
611,133 GBP2022-09-30
Creditors
Current
4,144,403 GBP2023-09-30
3,400,983 GBP2022-09-30
Net Deferred Tax Liability/Asset
-52,123 GBP2023-09-30
-29,104 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,019 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-52,123 GBP2023-09-30
-29,104 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2023-09-30
40,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232,000 GBP2023-09-30
191,473 GBP2022-09-30
Between one and five year
624,500 GBP2023-09-30
256,667 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
856,500 GBP2023-09-30
448,140 GBP2022-09-30