Average Number of Employees
62021-10-01 ~ 2022-09-30
Profit/Loss
126,838 GBP2021-10-01 ~ 2022-09-30
123,323 GBP2020-10-01 ~ 2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,004 GBP2022-09-30
Turnover/Revenue
26,663,991 GBP2021-10-01 ~ 2022-09-30
24,835,481 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
25,057,360 GBP2021-10-01 ~ 2022-09-30
23,335,030 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
1,606,631 GBP2021-10-01 ~ 2022-09-30
1,500,451 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
1,475,481 GBP2021-10-01 ~ 2022-09-30
1,366,012 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
167,400 GBP2021-10-01 ~ 2022-09-30
154,439 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
32,809 GBP2021-10-01 ~ 2022-09-30
3,899 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
139,538 GBP2021-10-01 ~ 2022-09-30
150,540 GBP2020-10-01 ~ 2021-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
12,700 GBP2021-10-01 ~ 2022-09-30
27,217 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
126,838 GBP2021-10-01 ~ 2022-09-30
123,323 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
1,703,197 GBP2022-09-30
1,576,359 GBP2021-09-30
1,453,036 GBP2020-09-30
Property, Plant & Equipment
113,115 GBP2022-09-30
64 GBP2021-09-30
Total Inventories
3,371,756 GBP2022-09-30
1,733,223 GBP2021-09-30
Debtors
3,970,680 GBP2022-09-30
3,407,766 GBP2021-09-30
Cash at bank and in hand
333,992 GBP2022-09-30
789,407 GBP2021-09-30
Current Assets
7,676,428 GBP2022-09-30
5,930,396 GBP2021-09-30
Creditors
Amounts falling due within one year
5,333,889 GBP2022-09-30
4,354,001 GBP2021-09-30
Net Current Assets/Liabilities
2,342,539 GBP2022-09-30
1,576,395 GBP2021-09-30
Total Assets Less Current Liabilities
2,455,654 GBP2022-09-30
1,576,459 GBP2021-09-30
Creditors
Amounts falling due after one year
733,353 GBP2022-09-30
Net Assets/Liabilities
1,703,297 GBP2022-09-30
1,576,459 GBP2021-09-30
Equity
Called up share capital
100 GBP2022-09-30
100 GBP2021-09-30
Equity
1,703,297 GBP2022-09-30
1,576,459 GBP2021-09-30
Property, Plant & Equipment - Depreciation Expense
6,959 GBP2021-10-01 ~ 2022-09-30
1,356 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.332021-10-01 ~ 2022-09-30
Furniture and fittings
0.252021-10-01 ~ 2022-09-30
Motor vehicles
0.332021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
62021-10-01 ~ 2022-09-30
62020-10-01 ~ 2021-09-30
Wages/Salaries
526,917 GBP2021-10-01 ~ 2022-09-30
433,320 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
62,112 GBP2021-10-01 ~ 2022-09-30
48,859 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,772 GBP2021-10-01 ~ 2022-09-30
4,054 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
593,801 GBP2021-10-01 ~ 2022-09-30
486,233 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
114,583 GBP2021-10-01 ~ 2022-09-30
65,000 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,004 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
26,512 GBP2021-10-01 ~ 2022-09-30
14,353 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
697,004 GBP2022-09-30
614,854 GBP2021-09-30
Furniture and fittings
25,515 GBP2022-09-30
25,515 GBP2021-09-30
Motor vehicles
6,400 GBP2022-09-30
87,664 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
888,753 GBP2022-09-30
887,867 GBP2021-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-37,865 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-81,264 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-119,129 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
583,910 GBP2022-09-30
614,814 GBP2021-09-30
Furniture and fittings
25,510 GBP2022-09-30
25,510 GBP2021-09-30
Motor vehicles
6,399 GBP2022-09-30
87,660 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
775,638 GBP2022-09-30
887,803 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,959 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,959 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-37,863 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-81,261 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-119,124 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Plant and equipment
113,094 GBP2022-09-30
40 GBP2021-09-30
Furniture and fittings
5 GBP2022-09-30
5 GBP2021-09-30
Motor vehicles
1 GBP2022-09-30
4 GBP2021-09-30
Under hire purchased contracts or finance leases, Plant and equipment
113,056 GBP2022-09-30
Finished Goods
3,371,756 GBP2022-09-30
1,733,223 GBP2021-09-30
Trade Debtors/Trade Receivables
3,069,123 GBP2022-09-30
2,431,204 GBP2021-09-30
Other Debtors
795,962 GBP2022-09-30
914,857 GBP2021-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
235,294 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
4,829,723 GBP2022-09-30
4,021,567 GBP2021-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
8,500 GBP2022-09-30
18,609 GBP2021-09-30
Corporation Tax Payable
Amounts falling due within one year
706 GBP2022-09-30
27,217 GBP2021-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
117,621 GBP2022-09-30
155,531 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
25,116 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
647,059 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
86,294 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
25,116 GBP2022-09-30
Between one and five year
86,294 GBP2022-09-30
Minimum gross finance lease payments owing
111,410 GBP2022-09-30
Deferred Tax Liabilities
19,004 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2021-10-01 ~ 2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-09-30
100 shares2021-09-30