Cost of Sales
-61,400,512 GBP2024-10-01 ~ 2025-09-30
-44,855,650 GBP2024-01-01 ~ 2024-09-30
Administrative Expenses
-13,099,490 GBP2024-10-01 ~ 2025-09-30
-10,620,884 GBP2024-01-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
674,848 GBP2024-10-01 ~ 2025-09-30
465,907 GBP2024-01-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
-31,057 GBP2024-10-01 ~ 2025-09-30
-11,390 GBP2024-01-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
4,389,584 GBP2024-10-01 ~ 2025-09-30
3,519,440 GBP2024-01-01 ~ 2024-09-30
Profit/Loss
3,273,247 GBP2024-10-01 ~ 2025-09-30
2,586,321 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment
995,166 GBP2025-09-30
1,295,157 GBP2024-09-30
Debtors
18,320,590 GBP2025-09-30
19,662,445 GBP2024-09-30
Cash at bank and in hand
6,287,696 GBP2025-09-30
1,925,629 GBP2024-09-30
Current Assets
28,181,186 GBP2025-09-30
25,977,296 GBP2024-09-30
Net Current Assets/Liabilities
20,846,961 GBP2025-09-30
17,476,106 GBP2024-09-30
Total Assets Less Current Liabilities
21,842,127 GBP2025-09-30
18,771,263 GBP2024-09-30
Creditors
Non-current
0 GBP2025-09-30
-151,836 GBP2024-09-30
Net Assets/Liabilities
21,677,989 GBP2025-09-30
18,404,742 GBP2024-09-30
Equity
Called up share capital
395,287 GBP2025-09-30
395,287 GBP2024-09-30
395,287 GBP2023-12-31
Retained earnings (accumulated losses)
21,282,702 GBP2025-09-30
18,009,455 GBP2024-09-30
15,423,134 GBP2023-12-31
Equity
21,677,989 GBP2025-09-30
18,404,742 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
3,273,247 GBP2024-10-01 ~ 2025-09-30
2,586,321 GBP2024-01-01 ~ 2024-09-30
Audit Fees/Expenses
29,000 GBP2024-10-01 ~ 2025-09-30
27,500 GBP2024-01-01 ~ 2024-09-30
Average Number of Employees
1842024-10-01 ~ 2025-09-30
1892024-01-01 ~ 2024-09-30
Wages/Salaries
6,766,231 GBP2024-10-01 ~ 2025-09-30
5,036,011 GBP2024-01-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
245,350 GBP2024-10-01 ~ 2025-09-30
431,816 GBP2024-01-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
7,798,943 GBP2024-10-01 ~ 2025-09-30
5,992,671 GBP2024-01-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-66,669 GBP2024-10-01 ~ 2025-09-30
-31,385 GBP2024-01-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
129,035 GBP2025-09-30
94,256 GBP2024-09-30
Furniture and fittings
610,312 GBP2025-09-30
608,480 GBP2024-09-30
Computers
137,071 GBP2025-09-30
220,795 GBP2024-09-30
Motor vehicles
2,326,984 GBP2025-09-30
2,430,484 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
3,344,291 GBP2025-09-30
3,494,904 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-2,976 GBP2024-10-01 ~ 2025-09-30
Computers
-86,333 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-103,500 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-192,809 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
140,889 GBP2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
89,661 GBP2025-09-30
81,980 GBP2024-09-30
Furniture and fittings
484,468 GBP2025-09-30
444,152 GBP2024-09-30
Computers
102,512 GBP2025-09-30
155,830 GBP2024-09-30
Motor vehicles
1,619,827 GBP2025-09-30
1,476,695 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,349,125 GBP2025-09-30
2,199,747 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
11,567 GBP2024-10-01 ~ 2025-09-30
Plant and equipment
7,681 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
43,026 GBP2024-10-01 ~ 2025-09-30
Computers
23,369 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
237,331 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
322,974 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-2,710 GBP2024-10-01 ~ 2025-09-30
Computers
-76,687 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-94,199 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-173,596 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
52,657 GBP2025-09-30
Property, Plant & Equipment
Plant and equipment
39,374 GBP2025-09-30
12,276 GBP2024-09-30
Furniture and fittings
125,844 GBP2025-09-30
164,328 GBP2024-09-30
Computers
34,559 GBP2025-09-30
64,965 GBP2024-09-30
Motor vehicles
707,157 GBP2025-09-30
953,789 GBP2024-09-30
Land and buildings
99,799 GBP2024-09-30
Finished Goods/Goods for Resale
3,572,900 GBP2025-09-30
4,389,222 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
3,664,528 GBP2025-09-30
3,810,772 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
759,395 GBP2025-09-30
0 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
11,751,467 GBP2025-09-30
13,582,569 GBP2024-09-30
Other Debtors
Current
1,259,843 GBP2025-09-30
1,354,181 GBP2024-09-30
Prepayments/Accrued Income
Current
885,357 GBP2025-09-30
914,923 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
0 GBP2025-09-30
121,530 GBP2024-09-30
Trade Creditors/Trade Payables
Current
5,901,850 GBP2025-09-30
6,225,938 GBP2024-09-30
Corporation Tax Payable
Current
0 GBP2025-09-30
323,721 GBP2024-09-30
Other Taxation & Social Security Payable
Current
701,021 GBP2025-09-30
933,897 GBP2024-09-30
Other Creditors
Current
68,822 GBP2025-09-30
91,220 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
662,532 GBP2025-09-30
804,884 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2025-09-30
151,836 GBP2024-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2025-09-30
136,515 GBP2024-09-30
Minimum gross finance lease payments owing
0 GBP2025-09-30
322,458 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
0 GBP2025-09-30
273,366 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
395,272 shares2025-09-30
395,272 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
955,637 GBP2025-09-30
970,413 GBP2024-09-30
Between two and five year
5,587,986 GBP2025-09-30
3,819,813 GBP2024-09-30
More than five year
4,042,500 GBP2025-09-30
6,766,310 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,586,123 GBP2025-09-30
11,556,536 GBP2024-09-30