Average Number of Employees
1402023-10-01 ~ 2024-09-30
Profit/Loss
1,078,127 GBP2023-10-01 ~ 2024-09-30
309,073 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
1,000,000 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,000,000 GBP2024-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
343,323 GBP2024-09-30
360,131 GBP2023-09-30
Turnover/Revenue
15,777,871 GBP2023-10-01 ~ 2024-09-30
14,574,284 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
13,124,383 GBP2023-10-01 ~ 2024-09-30
11,218,080 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,653,488 GBP2023-10-01 ~ 2024-09-30
3,356,204 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,311,053 GBP2023-10-01 ~ 2024-09-30
1,978,130 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
349,881 GBP2023-10-01 ~ 2024-09-30
1,381,635 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
315,248 GBP2023-10-01 ~ 2024-09-30
486,239 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
34,633 GBP2023-10-01 ~ 2024-09-30
895,396 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,043,494 GBP2023-10-01 ~ 2024-09-30
586,323 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,078,127 GBP2023-10-01 ~ 2024-09-30
309,073 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-10-01 ~ 2024-09-30
-200,000 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
1,078,587 GBP2024-09-30
800,460 GBP2023-09-30
691,387 GBP2022-09-30
Property, Plant & Equipment
2,279,452 GBP2024-09-30
2,390,529 GBP2023-09-30
Total Inventories
1,434,673 GBP2024-09-30
1,891,311 GBP2023-09-30
Debtors
3,376,864 GBP2024-09-30
3,458,159 GBP2023-09-30
Cash at bank and in hand
17,557 GBP2024-09-30
136,954 GBP2023-09-30
Current Assets
4,829,094 GBP2024-09-30
5,486,424 GBP2023-09-30
Creditors
Amounts falling due within one year
4,319,488 GBP2024-09-30
5,629,963 GBP2023-09-30
Net Current Assets/Liabilities
509,606 GBP2024-09-30
-143,539 GBP2023-09-30
Total Assets Less Current Liabilities
2,789,058 GBP2024-09-30
2,246,990 GBP2023-09-30
Creditors
Amounts falling due after one year
367,048 GBP2024-09-30
86,299 GBP2023-09-30
Net Assets/Liabilities
2,078,687 GBP2024-09-30
1,800,560 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
Capital redemption reserve
1,000,000 GBP2024-09-30
1,000,000 GBP2023-09-30
Equity
2,078,687 GBP2024-09-30
1,800,560 GBP2023-09-30
Property, Plant & Equipment - Depreciation Expense
225,949 GBP2023-10-01 ~ 2024-09-30
225,947 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002023-10-01 ~ 2024-09-30
Furniture and fittings
10.002023-10-01 ~ 2024-09-30
Motor vehicles
25.002023-10-01 ~ 2024-09-30
Average number of employees in administration and support functions
1402023-10-01 ~ 2024-09-30
1322022-10-01 ~ 2023-09-30
Wages/Salaries
5,171,747 GBP2023-10-01 ~ 2024-09-30
4,552,061 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,325 GBP2023-10-01 ~ 2024-09-30
34,447 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,198,072 GBP2023-10-01 ~ 2024-09-30
4,586,508 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
94,970 GBP2023-10-01 ~ 2024-09-30
104,305 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,808 GBP2023-10-01 ~ 2024-09-30
12,521 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
8,658 GBP2023-10-01 ~ 2024-09-30
223,849 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
All ordinary shares
800,000 GBP2023-10-01 ~ 2024-09-30
200,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
1,000,000 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,000,000 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,660,650 GBP2024-09-30
1,624,269 GBP2023-09-30
Plant and equipment
2,013,443 GBP2024-09-30
1,998,864 GBP2023-09-30
Furniture and fittings
242,685 GBP2024-09-30
239,513 GBP2023-09-30
Motor vehicles
180,865 GBP2024-09-30
132,045 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,241,632 GBP2024-09-30
4,126,760 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
446,301 GBP2024-09-30
405,694 GBP2023-09-30
Plant and equipment
1,232,831 GBP2024-09-30
1,084,100 GBP2023-09-30
Furniture and fittings
108,076 GBP2024-09-30
93,647 GBP2023-09-30
Motor vehicles
118,268 GBP2024-09-30
105,636 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,962,180 GBP2024-09-30
1,736,231 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
40,607 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
148,731 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
14,429 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
12,632 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
225,949 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
1,214,349 GBP2024-09-30
1,218,575 GBP2023-09-30
Plant and equipment
780,612 GBP2024-09-30
914,764 GBP2023-09-30
Furniture and fittings
134,609 GBP2024-09-30
145,866 GBP2023-09-30
Motor vehicles
62,597 GBP2024-09-30
26,409 GBP2023-09-30
Under hire purchased contracts or finance leases, Plant and equipment
489,338 GBP2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
59,371 GBP2024-09-30
Under hire purchased contracts or finance leases
548,709 GBP2024-09-30
565,799 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
544,117 GBP2023-09-30
Under hire purchased contracts or finance leases, Motor vehicles
21,682 GBP2023-09-30
Raw Materials
1,434,673 GBP2024-09-30
1,891,311 GBP2023-09-30
Trade Debtors/Trade Receivables
1,948,177 GBP2024-09-30
2,433,513 GBP2023-09-30
Prepayments/Accrued Income
203,996 GBP2024-09-30
246,190 GBP2023-09-30
Amount of corporation tax that is recoverable
812,020 GBP2024-09-30
Other Debtors
2,100 GBP2024-09-30
35,000 GBP2023-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
39,667 GBP2023-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,504,593 GBP2024-09-30
2,193,474 GBP2023-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
170,357 GBP2024-09-30
523,279 GBP2023-09-30
Corporation Tax Payable
Amounts falling due within one year
222,796 GBP2023-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
792,724 GBP2024-09-30
258,348 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
133,612 GBP2024-09-30
151,761 GBP2023-09-30
Other Creditors
Amounts falling due within one year
1,718,202 GBP2024-09-30
2,240,638 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
367,048 GBP2024-09-30
86,299 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
133,612 GBP2024-09-30
151,761 GBP2023-09-30
Between one and five year
367,048 GBP2024-09-30
86,299 GBP2023-09-30
Minimum gross finance lease payments owing
500,660 GBP2024-09-30
238,060 GBP2023-09-30
Deferred Tax Liabilities
343,323 GBP2024-09-30
360,131 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
100 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
231,055 GBP2024-09-30
171,875 GBP2023-09-30
Between one and five year
654,656 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
885,711 GBP2024-09-30
171,875 GBP2023-09-30