Par Value of Share
Class 1 ordinary share
02021-10-01 ~ 2022-09-30
Class 2 ordinary share
12021-10-01 ~ 2022-09-30
Property, Plant & Equipment
2,111,171 GBP2022-09-30
1,133,336 GBP2021-09-30
Fixed Assets - Investments
90,000 GBP2021-09-30
Fixed Assets
2,111,171 GBP2022-09-30
1,223,336 GBP2021-09-30
Total Inventories
379,328 GBP2022-09-30
293,363 GBP2021-09-30
Debtors
3,691,882 GBP2022-09-30
1,954,333 GBP2021-09-30
Current Assets
4,071,210 GBP2022-09-30
2,247,696 GBP2021-09-30
Creditors
Current
3,298,642 GBP2022-09-30
2,386,604 GBP2021-09-30
Net Current Assets/Liabilities
772,568 GBP2022-09-30
-138,908 GBP2021-09-30
Total Assets Less Current Liabilities
2,883,739 GBP2022-09-30
1,084,428 GBP2021-09-30
Creditors
Non-current
2,957,203 GBP2022-09-30
1,136,990 GBP2021-09-30
Net Assets/Liabilities
-73,464 GBP2022-09-30
-52,562 GBP2021-09-30
Equity
Called up share capital
1,500,059 GBP2022-09-30
1,500,059 GBP2021-09-30
Revaluation reserve
100,000 GBP2022-09-30
100,000 GBP2021-09-30
Capital redemption reserve
35 GBP2022-09-30
35 GBP2021-09-30
Retained earnings (accumulated losses)
-1,673,558 GBP2022-09-30
-1,652,656 GBP2021-09-30
Equity
-73,464 GBP2022-09-30
-52,562 GBP2021-09-30
Average Number of Employees
752021-10-01 ~ 2022-09-30
212020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
103,469 GBP2022-09-30
103,469 GBP2021-09-30
Plant and equipment
5,054,969 GBP2022-09-30
3,819,834 GBP2021-09-30
Motor vehicles
21,724 GBP2022-09-30
46,344 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
5,180,162 GBP2022-09-30
3,969,647 GBP2021-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-7,654 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-24,620 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-32,274 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
18,565 GBP2022-09-30
9,131 GBP2021-09-30
Plant and equipment
3,028,702 GBP2022-09-30
2,781,425 GBP2021-09-30
Motor vehicles
21,724 GBP2022-09-30
45,755 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,068,991 GBP2022-09-30
2,836,311 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
249,118 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
589 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,141 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,841 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-24,620 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,461 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Land and buildings, Short leasehold
84,904 GBP2022-09-30
Plant and equipment
2,026,267 GBP2022-09-30
1,038,409 GBP2021-09-30
Motor vehicles
589 GBP2021-09-30
Investments in Group Undertakings
Cost valuation
90,000 GBP2021-09-30
Investments in Group Undertakings
90,000 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
982,530 GBP2022-09-30
623,785 GBP2021-09-30
Other Debtors
Current
100 GBP2022-09-30
31,732 GBP2021-09-30
Amount of corporation tax that is recoverable
Current
155,863 GBP2022-09-30
33,427 GBP2021-09-30
Amount of value-added tax that is recoverable
Current
18,569 GBP2022-09-30
101,558 GBP2021-09-30
Prepayments/Accrued Income
Current
479,712 GBP2022-09-30
207,326 GBP2021-09-30
Debtors
Current, Amounts falling due within one year
3,691,882 GBP2022-09-30
Amounts falling due within one year, Current
1,954,333 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
82,496 GBP2022-09-30
241,715 GBP2021-09-30
Other Remaining Borrowings
Current
82,500 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
108,482 GBP2022-09-30
108,473 GBP2021-09-30
Trade Creditors/Trade Payables
Current
1,558,956 GBP2022-09-30
1,347,862 GBP2021-09-30
Other Taxation & Social Security Payable
Current
492,264 GBP2022-09-30
519,536 GBP2021-09-30
Other Creditors
Current
975,655 GBP2022-09-30
1,920 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
80,789 GBP2022-09-30
84,598 GBP2021-09-30
Bank Borrowings/Overdrafts
Non-current, Between one and two years
12,812 GBP2022-09-30
Between one and two years, Non-current
12,812 GBP2021-09-30
Between two and five year, Non-current
33,022 GBP2022-09-30
Other Remaining Borrowings
More than five year, Non-current
1,090,352 GBP2022-09-30
277,500 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Non-current
295,476 GBP2022-09-30
402,782 GBP2021-09-30
Between one and five year, hire purchase agreements
402,782 GBP2021-09-30
hire purchase agreements
403,958 GBP2022-09-30
511,255 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
350,000 GBP2022-09-30
108,473 GBP2021-09-30
Between one and five year
402,782 GBP2021-09-30
All periods
350,000 GBP2022-09-30
511,255 GBP2021-09-30
Bank Borrowings
Secured
58,646 GBP2022-09-30
71,458 GBP2021-09-30
Total Borrowings
Secured
462,604 GBP2022-09-30
582,713 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
585 shares2022-09-30
Class 2 ordinary share
1,500,000 shares2022-09-30