Average Number of Employees
1322022-10-01 ~ 2023-09-30
Profit/Loss
309,073 GBP2022-10-01 ~ 2023-09-30
77,043 GBP2021-10-01 ~ 2022-09-30
-77,043 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
1,000,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,000,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
360,131 GBP2023-09-30
347,610 GBP2022-09-30
Turnover/Revenue
14,574,284 GBP2022-10-01 ~ 2023-09-30
10,792,388 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
11,218,080 GBP2022-10-01 ~ 2023-09-30
8,900,462 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,356,204 GBP2022-10-01 ~ 2023-09-30
1,891,926 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,978,130 GBP2022-10-01 ~ 2023-09-30
1,794,485 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,381,635 GBP2022-10-01 ~ 2023-09-30
347,441 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
486,239 GBP2022-10-01 ~ 2023-09-30
283,118 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
895,396 GBP2022-10-01 ~ 2023-09-30
64,323 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
586,323 GBP2022-10-01 ~ 2023-09-30
141,366 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
309,073 GBP2022-10-01 ~ 2023-09-30
-77,043 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
800,460 GBP2023-09-30
691,387 GBP2022-09-30
768,430 GBP2021-09-30
Property, Plant & Equipment
2,390,529 GBP2023-09-30
2,477,606 GBP2022-09-30
Total Inventories
1,891,311 GBP2023-09-30
971,118 GBP2022-09-30
Debtors
3,458,159 GBP2023-09-30
3,166,064 GBP2022-09-30
Cash at bank and in hand
136,954 GBP2023-09-30
119,486 GBP2022-09-30
Current Assets
5,486,424 GBP2023-09-30
4,256,668 GBP2022-09-30
Creditors
Amounts falling due within one year
5,629,963 GBP2023-09-30
4,375,945 GBP2022-09-30
Net Current Assets/Liabilities
143,539 GBP2023-09-30
119,277 GBP2022-09-30
Total Assets Less Current Liabilities
2,246,990 GBP2023-09-30
2,358,329 GBP2022-09-30
Creditors
Amounts falling due after one year
86,299 GBP2023-09-30
319,232 GBP2022-09-30
Net Assets/Liabilities
1,800,560 GBP2023-09-30
1,691,487 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Capital redemption reserve
1,000,000 GBP2023-09-30
1,000,000 GBP2022-09-30
Equity
1,800,560 GBP2023-09-30
1,691,487 GBP2022-09-30
Property, Plant & Equipment - Depreciation Expense
225,947 GBP2022-10-01 ~ 2023-09-30
226,813 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-10-01 ~ 2023-09-30
Furniture and fittings
0.102022-10-01 ~ 2023-09-30
Motor vehicles
0.252022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
1322022-10-01 ~ 2023-09-30
1072021-10-01 ~ 2022-09-30
Wages/Salaries
4,552,061 GBP2022-10-01 ~ 2023-09-30
3,786,995 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,447 GBP2022-10-01 ~ 2023-09-30
23,277 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,586,508 GBP2022-10-01 ~ 2023-09-30
3,810,272 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
104,305 GBP2022-10-01 ~ 2023-09-30
120,897 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,521 GBP2022-10-01 ~ 2023-09-30
141,366 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
223,849 GBP2022-10-01 ~ 2023-09-30
12,221 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
200,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
1,000,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,000,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,624,269 GBP2023-09-30
1,624,269 GBP2022-09-30
Plant and equipment
1,998,864 GBP2023-09-30
1,885,225 GBP2022-09-30
Furniture and fittings
239,513 GBP2023-09-30
229,162 GBP2022-09-30
Motor vehicles
132,045 GBP2023-09-30
132,045 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,126,760 GBP2023-09-30
3,987,890 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
405,694 GBP2023-09-30
365,087 GBP2022-09-30
Plant and equipment
1,084,100 GBP2023-09-30
935,370 GBP2022-09-30
Furniture and fittings
93,647 GBP2023-09-30
79,218 GBP2022-09-30
Motor vehicles
105,636 GBP2023-09-30
93,004 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,736,231 GBP2023-09-30
1,510,284 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
40,607 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
148,730 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
14,429 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
12,632 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
225,947 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
1,218,575 GBP2023-09-30
1,259,182 GBP2022-09-30
Plant and equipment
914,764 GBP2023-09-30
949,855 GBP2022-09-30
Furniture and fittings
145,866 GBP2023-09-30
149,944 GBP2022-09-30
Motor vehicles
26,409 GBP2023-09-30
39,041 GBP2022-09-30
Under hire purchased contracts or finance leases, Plant and equipment
544,117 GBP2023-09-30
624,106 GBP2022-09-30
Under hire purchased contracts or finance leases, Motor vehicles
21,682 GBP2023-09-30
36,389 GBP2022-09-30
Under hire purchased contracts or finance leases
565,799 GBP2023-09-30
660,495 GBP2022-09-30
Raw Materials
1,891,311 GBP2023-09-30
971,118 GBP2022-09-30
Trade Debtors/Trade Receivables
2,433,513 GBP2023-09-30
2,282,811 GBP2022-09-30
Prepayments/Accrued Income
246,190 GBP2023-09-30
182,010 GBP2022-09-30
Other Debtors
35,000 GBP2023-09-30
37,827 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
39,667 GBP2023-09-30
447,333 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
2,193,474 GBP2023-09-30
1,315,824 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
523,279 GBP2023-09-30
75,481 GBP2022-09-30
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
258,348 GBP2023-09-30
233,127 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
151,761 GBP2023-09-30
281,440 GBP2022-09-30
Other Creditors
Amounts falling due within one year
2,240,638 GBP2023-09-30
2,022,740 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
92,250 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
86,299 GBP2023-09-30
226,982 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
151,761 GBP2023-09-30
281,740 GBP2022-09-30
Between one and five year
86,299 GBP2023-09-30
226,682 GBP2022-09-30
Minimum gross finance lease payments owing
238,060 GBP2023-09-30
508,422 GBP2022-09-30
Deferred Tax Liabilities
360,131 GBP2023-09-30
347,610 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,875 GBP2023-09-30
171,875 GBP2022-09-30