Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
16,985,186 GBP2022-10-01 ~ 2023-09-30
15,034,552 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-10,950,662 GBP2022-10-01 ~ 2023-09-30
-10,369,502 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,034,524 GBP2022-10-01 ~ 2023-09-30
4,665,050 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-4,388,497 GBP2022-10-01 ~ 2023-09-30
-3,379,945 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,780,980 GBP2022-10-01 ~ 2023-09-30
1,413,789 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
11,546 GBP2022-10-01 ~ 2023-09-30
551 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,792,526 GBP2022-10-01 ~ 2023-09-30
1,402,186 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,413,324 GBP2022-10-01 ~ 2023-09-30
1,182,399 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,413,324 GBP2022-10-01 ~ 2023-09-30
1,182,399 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
562,500 GBP2023-09-30
750,000 GBP2022-09-30
Property, Plant & Equipment
3,360,354 GBP2023-09-30
3,817,331 GBP2022-09-30
Fixed Assets
3,922,854 GBP2023-09-30
4,567,331 GBP2022-09-30
Debtors
2,599,922 GBP2023-09-30
2,459,474 GBP2022-09-30
Cash at bank and in hand
2,997,872 GBP2023-09-30
1,288,683 GBP2022-09-30
Current Assets
5,597,794 GBP2023-09-30
3,748,157 GBP2022-09-30
Creditors
Current
1,105,383 GBP2023-09-30
1,272,640 GBP2022-09-30
Net Current Assets/Liabilities
4,492,411 GBP2023-09-30
2,475,517 GBP2022-09-30
Total Assets Less Current Liabilities
8,415,265 GBP2023-09-30
7,042,848 GBP2022-09-30
Net Assets/Liabilities
8,401,521 GBP2023-09-30
6,988,197 GBP2022-09-30
Equity
Called up share capital
2 GBP2023-09-30
2 GBP2022-09-30
2 GBP2021-09-30
Retained earnings (accumulated losses)
8,401,519 GBP2023-09-30
6,988,195 GBP2022-09-30
14,319,022 GBP2021-09-30
Equity
8,401,521 GBP2023-09-30
6,988,197 GBP2022-09-30
14,319,024 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-8,513,226 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-8,513,226 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,413,324 GBP2022-10-01 ~ 2023-09-30
1,182,399 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
4,672,815 GBP2022-10-01 ~ 2023-09-30
4,377,672 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
532,164 GBP2022-10-01 ~ 2023-09-30
513,747 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,982 GBP2022-10-01 ~ 2023-09-30
102,914 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
5,311,961 GBP2022-10-01 ~ 2023-09-30
4,994,333 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1072022-10-01 ~ 2023-09-30
1082021-10-01 ~ 2022-09-30
Director Remuneration
457,800 GBP2022-10-01 ~ 2023-09-30
416,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,125,612 GBP2022-10-01 ~ 2023-09-30
1,272,444 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
6,000 GBP2022-10-01 ~ 2023-09-30
6,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
420,109 GBP2022-10-01 ~ 2023-09-30
109,074 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
394,356 GBP2022-10-01 ~ 2023-09-30
266,415 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
1,105,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
542,500 GBP2023-09-30
355,000 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
187,500 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Net goodwill
562,500 GBP2023-09-30
750,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,637,499 GBP2023-09-30
8,695,379 GBP2022-09-30
Furniture and fittings
125,324 GBP2023-09-30
125,324 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-111,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,669,951 GBP2023-09-30
6,125,108 GBP2022-09-30
Furniture and fittings
124,404 GBP2023-09-30
124,097 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
655,843 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
307 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-111,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
1,967,548 GBP2023-09-30
2,570,271 GBP2022-09-30
Furniture and fittings
920 GBP2023-09-30
1,227 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
3,791,680 GBP2023-09-30
3,225,665 GBP2022-09-30
Computers
68,165 GBP2023-09-30
68,165 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
12,885,225 GBP2023-09-30
12,377,090 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-66,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-177,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
2,401,964 GBP2023-09-30
1,982,726 GBP2022-09-30
Computers
65,995 GBP2023-09-30
65,271 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,524,871 GBP2023-09-30
8,559,759 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
468,738 GBP2022-10-01 ~ 2023-09-30
Computers
724 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,125,612 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-49,500 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-160,500 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
1,389,716 GBP2023-09-30
1,242,939 GBP2022-09-30
Computers
2,170 GBP2023-09-30
2,894 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,042,051 GBP2023-09-30
1,555,018 GBP2022-09-30
Other Debtors
Current
108,000 GBP2023-09-30
108,000 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
49,706 GBP2023-09-30
96,456 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
2,199,757 GBP2023-09-30
1,759,474 GBP2022-09-30
Other Debtors
Non-current
400,165 GBP2023-09-30
700,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
33,749 GBP2022-09-30
Trade Creditors/Trade Payables
Current
578,746 GBP2023-09-30
654,203 GBP2022-09-30
Other Taxation & Social Security Payable
Current
144,707 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
12,000 GBP2023-09-30
12,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,307 GBP2022-09-30
Between one and five year
205,610 GBP2022-09-30
All periods
370,917 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
13,744 GBP2023-09-30
54,651 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,744 GBP2023-09-30
54,651 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,413,324 GBP2022-10-01 ~ 2023-09-30