Cost of Sales
-27,717,518 GBP2024-10-01 ~ 2025-09-30
-27,137,550 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-3,741,377 GBP2024-10-01 ~ 2025-09-30
-3,712,469 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
86,096 GBP2024-10-01 ~ 2025-09-30
44,148 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
504,899 GBP2024-10-01 ~ 2025-09-30
2,628,119 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
388,553 GBP2024-10-01 ~ 2025-09-30
1,978,498 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
8,591,771 GBP2025-09-30
7,962,265 GBP2024-09-30
Fixed Assets - Investments
1 GBP2025-09-30
1 GBP2024-09-30
Fixed Assets
8,591,772 GBP2025-09-30
7,962,266 GBP2024-09-30
Debtors
6,277,787 GBP2025-09-30
5,584,164 GBP2024-09-30
Cash at bank and in hand
3,440,859 GBP2025-09-30
4,941,687 GBP2024-09-30
Current Assets
9,718,646 GBP2025-09-30
10,525,851 GBP2024-09-30
Net Current Assets/Liabilities
2,817,529 GBP2025-09-30
2,565,491 GBP2024-09-30
Total Assets Less Current Liabilities
11,409,301 GBP2025-09-30
10,527,757 GBP2024-09-30
Net Assets/Liabilities
7,884,964 GBP2025-09-30
7,496,411 GBP2024-09-30
Equity
Called up share capital
150,000 GBP2025-09-30
150,000 GBP2024-09-30
150,000 GBP2023-09-30
Revaluation reserve
844,309 GBP2025-09-30
955,372 GBP2024-09-30
1,066,435 GBP2023-09-30
Retained earnings (accumulated losses)
6,890,655 GBP2025-09-30
6,391,039 GBP2024-09-30
11,051,478 GBP2023-09-30
Equity
7,884,964 GBP2025-09-30
7,496,411 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
388,553 GBP2024-10-01 ~ 2025-09-30
1,978,498 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
Retained earnings (accumulated losses)
-6,750,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
52,000 GBP2024-10-01 ~ 2025-09-30
49,900 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
342024-10-01 ~ 2025-09-30
352023-10-01 ~ 2024-09-30
Wages/Salaries
1,788,311 GBP2024-10-01 ~ 2025-09-30
2,085,817 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,471 GBP2024-10-01 ~ 2025-09-30
117,554 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
2,114,768 GBP2024-10-01 ~ 2025-09-30
2,446,199 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
912,000 GBP2024-10-01 ~ 2025-09-30
1,017,128 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
102,816 GBP2024-10-01 ~ 2025-09-30
-67,910 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
162,078 GBP2025-09-30
162,078 GBP2024-09-30
Plant and equipment
12,082,764 GBP2025-09-30
10,727,842 GBP2024-09-30
Furniture and fittings
205,153 GBP2025-09-30
204,255 GBP2024-09-30
Computers
300,692 GBP2025-09-30
288,576 GBP2024-09-30
Motor vehicles
51,450 GBP2025-09-30
51,450 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
12,802,137 GBP2025-09-30
11,434,201 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,977 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-740 GBP2024-10-01 ~ 2025-09-30
Computers
-666 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-17,383 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
221 GBP2025-09-30
0 GBP2024-09-30
Plant and equipment
3,835,586 GBP2025-09-30
3,201,253 GBP2024-09-30
Furniture and fittings
97,298 GBP2025-09-30
66,901 GBP2024-09-30
Computers
256,692 GBP2025-09-30
193,503 GBP2024-09-30
Motor vehicles
20,569 GBP2025-09-30
10,279 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,210,366 GBP2025-09-30
3,471,936 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
639,874 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
30,702 GBP2024-10-01 ~ 2025-09-30
Computers
63,725 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
10,290 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
744,812 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,541 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-305 GBP2024-10-01 ~ 2025-09-30
Computers
-536 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,382 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Plant and equipment
8,247,178 GBP2025-09-30
7,526,589 GBP2024-09-30
Furniture and fittings
107,855 GBP2025-09-30
137,354 GBP2024-09-30
Computers
44,000 GBP2025-09-30
95,073 GBP2024-09-30
Motor vehicles
30,881 GBP2025-09-30
41,171 GBP2024-09-30
Land and buildings
162,078 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
5,689,594 GBP2025-09-30
5,098,733 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
48,887 GBP2025-09-30
25,757 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
1,000 GBP2025-09-30
700 GBP2024-09-30
Other Debtors
Current
395,208 GBP2025-09-30
338,783 GBP2024-09-30
Prepayments/Accrued Income
Current
143,098 GBP2025-09-30
120,191 GBP2024-09-30
Bank Borrowings/Overdrafts
Current
8,334 GBP2025-09-30
9,599 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
636,913 GBP2025-09-30
497,037 GBP2024-09-30
Trade Creditors/Trade Payables
Current
2,477,097 GBP2025-09-30
2,298,943 GBP2024-09-30
Amounts owed to group undertakings
Current
1,001,885 GBP2025-09-30
1,010,285 GBP2024-09-30
Corporation Tax Payable
Current
0 GBP2025-09-30
348,767 GBP2024-09-30
Other Taxation & Social Security Payable
Current
44,815 GBP2025-09-30
51,716 GBP2024-09-30
Other Creditors
Current
12,823 GBP2025-09-30
12,539 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
2,719,250 GBP2025-09-30
3,731,474 GBP2024-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-09-30
8,734 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
1,674,739 GBP2025-09-30
1,275,830 GBP2024-09-30
Bank Borrowings
8,334 GBP2025-09-30
18,333 GBP2024-09-30
Total Borrowings
Current
8,334 GBP2025-09-30
9,599 GBP2024-09-30
Non-current
0 GBP2025-09-30
8,734 GBP2024-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
802,009 GBP2025-09-30
497,037 GBP2024-09-30
Minimum gross finance lease payments owing
2,623,634 GBP2025-09-30
1,772,867 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
2,311,652 GBP2025-09-30
1,772,867 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Class 2 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Equity
Called up share capital
150,000 GBP2025-09-30
150,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,650,675 GBP2025-09-30
3,229,041 GBP2024-09-30
Between two and five year
4,651,660 GBP2025-09-30
6,367,638 GBP2024-09-30
More than five year
573,354 GBP2025-09-30
81,875 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,678,554 GBP2024-09-30