Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
16,411,532 GBP2023-10-01 ~ 2024-09-30
16,985,186 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,765,271 GBP2023-10-01 ~ 2024-09-30
-10,950,662 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,646,261 GBP2023-10-01 ~ 2024-09-30
6,034,524 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,686,568 GBP2023-10-01 ~ 2024-09-30
-4,388,497 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
995,693 GBP2023-10-01 ~ 2024-09-30
1,780,980 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
46,399 GBP2023-10-01 ~ 2024-09-30
11,546 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,042,092 GBP2023-10-01 ~ 2024-09-30
1,792,526 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
777,228 GBP2023-10-01 ~ 2024-09-30
1,413,324 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
777,228 GBP2023-10-01 ~ 2024-09-30
1,413,324 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
421,875 GBP2024-09-30
562,500 GBP2023-09-30
Property, Plant & Equipment
3,626,531 GBP2024-09-30
3,360,354 GBP2023-09-30
Fixed Assets
4,048,406 GBP2024-09-30
3,922,854 GBP2023-09-30
Debtors
2,340,840 GBP2024-09-30
2,599,922 GBP2023-09-30
Cash at bank and in hand
3,687,790 GBP2024-09-30
2,997,872 GBP2023-09-30
Current Assets
6,028,630 GBP2024-09-30
5,597,794 GBP2023-09-30
Creditors
Current
832,816 GBP2024-09-30
1,105,383 GBP2023-09-30
Net Current Assets/Liabilities
5,195,814 GBP2024-09-30
4,492,411 GBP2023-09-30
Total Assets Less Current Liabilities
9,244,220 GBP2024-09-30
8,415,265 GBP2023-09-30
Net Assets/Liabilities
9,178,749 GBP2024-09-30
8,401,521 GBP2023-09-30
Equity
Called up share capital
2 GBP2024-09-30
2 GBP2023-09-30
2 GBP2022-09-30
Retained earnings (accumulated losses)
9,178,747 GBP2024-09-30
8,401,519 GBP2023-09-30
6,988,195 GBP2022-09-30
Equity
9,178,749 GBP2024-09-30
8,401,521 GBP2023-09-30
6,988,197 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
777,228 GBP2023-10-01 ~ 2024-09-30
1,413,324 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,658,543 GBP2023-10-01 ~ 2024-09-30
4,672,815 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
534,162 GBP2023-10-01 ~ 2024-09-30
532,164 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,810 GBP2023-10-01 ~ 2024-09-30
106,982 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,297,515 GBP2023-10-01 ~ 2024-09-30
5,311,961 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1052023-10-01 ~ 2024-09-30
1072022-10-01 ~ 2023-09-30
Director Remuneration
625,400 GBP2023-10-01 ~ 2024-09-30
457,800 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,209,149 GBP2023-10-01 ~ 2024-09-30
1,125,612 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
6,000 GBP2023-10-01 ~ 2024-09-30
6,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
213,137 GBP2023-10-01 ~ 2024-09-30
420,109 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
260,523 GBP2023-10-01 ~ 2024-09-30
394,356 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
1,105,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
683,125 GBP2024-09-30
542,500 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
140,625 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
421,875 GBP2024-09-30
562,500 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
262,557 GBP2023-09-30
Plant and equipment
9,657,573 GBP2024-09-30
8,637,499 GBP2023-09-30
Furniture and fittings
125,324 GBP2024-09-30
125,324 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
262,557 GBP2023-09-30
Plant and equipment
7,416,856 GBP2024-09-30
6,669,951 GBP2023-09-30
Furniture and fittings
124,634 GBP2024-09-30
124,404 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
746,905 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
230 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
2,240,717 GBP2024-09-30
1,967,548 GBP2023-09-30
Furniture and fittings
690 GBP2024-09-30
920 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
4,246,932 GBP2024-09-30
3,791,680 GBP2023-09-30
Computers
68,165 GBP2024-09-30
68,165 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
14,360,551 GBP2024-09-30
12,885,225 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,863,436 GBP2024-09-30
2,401,964 GBP2023-09-30
Computers
66,537 GBP2024-09-30
65,995 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,734,020 GBP2024-09-30
9,524,871 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
461,472 GBP2023-10-01 ~ 2024-09-30
Computers
542 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,209,149 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles
1,383,496 GBP2024-09-30
1,389,716 GBP2023-09-30
Computers
1,628 GBP2024-09-30
2,170 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,948,451 GBP2024-09-30
2,042,051 GBP2023-09-30
Other Debtors
Current
144,000 GBP2024-09-30
108,000 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
-163,431 GBP2024-09-30
49,706 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,940,675 GBP2024-09-30
2,199,757 GBP2023-09-30
Other Debtors
Non-current
400,165 GBP2024-09-30
400,165 GBP2023-09-30
Trade Creditors/Trade Payables
Current
481,949 GBP2024-09-30
578,746 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
12,000 GBP2024-09-30
12,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
572,040 GBP2024-09-30
392,040 GBP2023-09-30
Between one and five year
2,174,130 GBP2024-09-30
1,666,170 GBP2023-09-30
All periods
2,746,170 GBP2024-09-30
2,058,210 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
65,471 GBP2024-09-30
13,744 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
65,471 GBP2024-09-30
13,744 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
777,228 GBP2023-10-01 ~ 2024-09-30