Administrative Expenses
-1,724,236 GBP2024-10-01 ~ 2025-09-30
-1,175,635 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
97,517 GBP2024-10-01 ~ 2025-09-30
19,728 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
4,476,608 GBP2024-10-01 ~ 2025-09-30
2,958,637 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
3,175,735 GBP2024-10-01 ~ 2025-09-30
2,155,074 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Other than goodwill
88,067 GBP2025-09-30
25,527 GBP2024-09-30
Property, Plant & Equipment
1,185,451 GBP2025-09-30
1,098,134 GBP2024-09-30
Fixed Assets - Investments
1,852,151 GBP2025-09-30
1,894,858 GBP2024-09-30
Fixed Assets
3,125,669 GBP2025-09-30
3,018,519 GBP2024-09-30
Debtors
3,681,635 GBP2025-09-30
3,333,618 GBP2024-09-30
Cash at bank and in hand
1,062,955 GBP2025-09-30
1,203,068 GBP2024-09-30
Current Assets
8,489,946 GBP2025-09-30
7,627,877 GBP2024-09-30
Net Current Assets/Liabilities
2,350,955 GBP2025-09-30
2,495,696 GBP2024-09-30
Total Assets Less Current Liabilities
5,476,624 GBP2025-09-30
5,514,215 GBP2024-09-30
Net Assets/Liabilities
5,197,391 GBP2025-09-30
5,271,656 GBP2024-09-30
Equity
Called up share capital
100 GBP2025-09-30
100 GBP2024-09-30
100 GBP2023-09-30
Retained earnings (accumulated losses)
5,197,291 GBP2025-09-30
5,271,556 GBP2024-09-30
3,816,482 GBP2023-09-30
Equity
5,197,391 GBP2025-09-30
5,271,656 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
3,175,735 GBP2024-10-01 ~ 2025-09-30
2,155,074 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-3,250,000 GBP2024-10-01 ~ 2025-09-30
Audit Fees/Expenses
37,000 GBP2024-10-01 ~ 2025-09-30
32,750 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
662024-10-01 ~ 2025-09-30
612023-10-01 ~ 2024-09-30
Wages/Salaries
3,881,861 GBP2024-10-01 ~ 2025-09-30
3,366,719 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,770 GBP2024-10-01 ~ 2025-09-30
58,112 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
4,425,221 GBP2024-10-01 ~ 2025-09-30
3,810,225 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
413,297 GBP2024-10-01 ~ 2025-09-30
365,940 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,712 GBP2024-10-01 ~ 2025-09-30
3,979 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Computer software
187,108 GBP2025-09-30
119,441 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
214,763 GBP2025-09-30
206,548 GBP2024-09-30
Plant and equipment
4,235,585 GBP2025-09-30
3,693,149 GBP2024-09-30
Furniture and fittings
490,144 GBP2025-09-30
438,832 GBP2024-09-30
Motor vehicles
59,565 GBP2025-09-30
66,815 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
5,000,057 GBP2025-09-30
4,405,344 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
0 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-7,250 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-7,250 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
83,864 GBP2025-09-30
61,970 GBP2024-09-30
Plant and equipment
3,346,948 GBP2025-09-30
2,896,294 GBP2024-09-30
Furniture and fittings
351,582 GBP2025-09-30
322,452 GBP2024-09-30
Motor vehicles
32,212 GBP2025-09-30
26,494 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,814,606 GBP2025-09-30
3,307,210 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
450,654 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
29,130 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
10,086 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
511,764 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
0 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-4,368 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,368 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
130,899 GBP2025-09-30
Plant and equipment
888,637 GBP2025-09-30
796,855 GBP2024-09-30
Furniture and fittings
138,562 GBP2025-09-30
116,380 GBP2024-09-30
Motor vehicles
27,353 GBP2025-09-30
40,321 GBP2024-09-30
Finished Goods/Goods for Resale
3,745,356 GBP2025-09-30
3,091,191 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
2,779,075 GBP2025-09-30
2,496,751 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
81,787 GBP2025-09-30
81,787 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
5,241 GBP2025-09-30
0 GBP2024-09-30
Other Debtors
Current
305,427 GBP2025-09-30
2,620 GBP2024-09-30
Prepayments/Accrued Income
Current
410,105 GBP2025-09-30
400,809 GBP2024-09-30
Other Debtors
Non-current
100,000 GBP2025-09-30
351,651 GBP2024-09-30
Bank Borrowings/Overdrafts
Current
699,810 GBP2025-09-30
198,979 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
8,038 GBP2025-09-30
36,213 GBP2024-09-30
Trade Creditors/Trade Payables
Current
2,767,391 GBP2025-09-30
1,699,314 GBP2024-09-30
Amounts owed to group undertakings
Current
0 GBP2025-09-30
210,241 GBP2024-09-30
Corporation Tax Payable
Current
643,889 GBP2025-09-30
479,660 GBP2024-09-30
Other Taxation & Social Security Payable
Current
142,374 GBP2025-09-30
281,736 GBP2024-09-30
Other Creditors
Current
29,983 GBP2025-09-30
14,203 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
1,847,506 GBP2025-09-30
2,211,835 GBP2024-09-30
Creditors
Current
6,138,991 GBP2025-09-30
5,132,181 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
21,687 GBP2025-09-30
29,725 GBP2024-09-30
Bank Borrowings
0 GBP2025-09-30
16,667 GBP2024-09-30
Total Borrowings
699,810 GBP2025-09-30
198,979 GBP2024-09-30
Current
699,810 GBP2025-09-30
198,979 GBP2024-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
8,038 GBP2025-09-30
36,214 GBP2024-09-30
Minimum gross finance lease payments owing
29,725 GBP2025-09-30
65,938 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-09-30
100 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
397,200 GBP2025-09-30
Between two and five year
666,475 GBP2025-09-30
More than five year
175,906 GBP2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,239,581 GBP2025-09-30