Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
23,248,689 GBP2023-10-01 ~ 2024-09-30
21,217,566 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
19,350,099 GBP2023-10-01 ~ 2024-09-30
17,717,957 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,898,590 GBP2023-10-01 ~ 2024-09-30
3,499,609 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
3,449,578 GBP2023-10-01 ~ 2024-09-30
3,089,674 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
449,085 GBP2023-10-01 ~ 2024-09-30
409,935 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
102,791 GBP2023-10-01 ~ 2024-09-30
75,311 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
346,294 GBP2023-10-01 ~ 2024-09-30
334,624 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
81,569 GBP2023-10-01 ~ 2024-09-30
92,686 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
264,725 GBP2023-10-01 ~ 2024-09-30
241,938 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
3,246,712 GBP2024-09-30
3,061,987 GBP2023-09-30
2,890,049 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2023-10-01 ~ 2024-09-30
-70,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
3,867 GBP2024-09-30
7,734 GBP2023-09-30
Property, Plant & Equipment
2,069,427 GBP2024-09-30
2,054,367 GBP2023-09-30
Fixed Assets
2,073,294 GBP2024-09-30
2,062,101 GBP2023-09-30
Total Inventories
1,849,633 GBP2024-09-30
2,199,793 GBP2023-09-30
Debtors
2,432,860 GBP2024-09-30
2,137,890 GBP2023-09-30
Cash at bank and in hand
37,836 GBP2024-09-30
29,087 GBP2023-09-30
Current Assets
4,320,329 GBP2024-09-30
4,366,770 GBP2023-09-30
Creditors
Current
2,606,400 GBP2024-09-30
2,363,449 GBP2023-09-30
Net Current Assets/Liabilities
1,713,929 GBP2024-09-30
2,003,321 GBP2023-09-30
Total Assets Less Current Liabilities
3,787,223 GBP2024-09-30
4,065,422 GBP2023-09-30
Net Assets/Liabilities
3,246,812 GBP2024-09-30
3,062,087 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
Equity
3,246,812 GBP2024-09-30
3,062,087 GBP2023-09-30
Wages/Salaries
830,213 GBP2023-10-01 ~ 2024-09-30
725,825 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
73,176 GBP2023-10-01 ~ 2024-09-30
65,734 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,353 GBP2023-10-01 ~ 2024-09-30
14,170 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
919,742 GBP2023-10-01 ~ 2024-09-30
805,729 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
292023-10-01 ~ 2024-09-30
252022-10-01 ~ 2023-09-30
Director Remuneration
7,280 GBP2023-10-01 ~ 2024-09-30
7,280 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
476,853 GBP2023-10-01 ~ 2024-09-30
441,740 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
62,512 GBP2023-10-01 ~ 2024-09-30
-71,795 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
86,574 GBP2023-10-01 ~ 2024-09-30
83,656 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,336 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
15,469 GBP2024-09-30
11,602 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,867 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,867 GBP2024-09-30
7,734 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
302,607 GBP2023-09-30
Plant and equipment
3,263,626 GBP2024-09-30
3,164,366 GBP2023-09-30
Furniture and fittings
1,069,504 GBP2024-09-30
928,434 GBP2023-09-30
Motor vehicles
1,407,145 GBP2024-09-30
1,439,419 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
6,042,882 GBP2024-09-30
5,834,826 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-19,945 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-330,370 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-350,315 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,411,433 GBP2024-09-30
2,202,375 GBP2023-09-30
Furniture and fittings
706,216 GBP2024-09-30
615,398 GBP2023-09-30
Motor vehicles
798,708 GBP2024-09-30
925,762 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,973,455 GBP2024-09-30
3,780,459 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
213,047 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
90,818 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
152,814 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
476,853 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,989 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-279,868 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-283,857 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
852,193 GBP2024-09-30
961,991 GBP2023-09-30
Furniture and fittings
363,288 GBP2024-09-30
313,036 GBP2023-09-30
Motor vehicles
608,437 GBP2024-09-30
513,657 GBP2023-09-30
Land and buildings, Long leasehold
265,683 GBP2023-09-30
Merchandise
1,849,633 GBP2024-09-30
2,199,793 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,861,843 GBP2024-09-30
1,583,854 GBP2023-09-30
Other Debtors
Current
356,310 GBP2024-09-30
263,169 GBP2023-09-30
Amount of value-added tax that is recoverable
Current
38,737 GBP2024-09-30
44,695 GBP2023-09-30
Prepayments/Accrued Income
Current
175,970 GBP2024-09-30
246,172 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,432,860 GBP2024-09-30
Current, Amounts falling due within one year
2,137,890 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
240,000 GBP2024-09-30
120,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
312,640 GBP2024-09-30
260,254 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,804,404 GBP2024-09-30
1,637,239 GBP2023-09-30
Corporation Tax Payable
Current
62,512 GBP2024-09-30
107,151 GBP2023-09-30
Other Taxation & Social Security Payable
Current
20,499 GBP2024-09-30
19,109 GBP2023-09-30
Other Creditors
Current
95,835 GBP2024-09-30
75,280 GBP2023-09-30
Accrued Liabilities
Current
70,510 GBP2024-09-30
93,041 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
10,000 GBP2024-09-30
370,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
222,905 GBP2024-09-30
344,886 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
120,000 GBP2023-09-30
Between two and five year, Non-current
10,000 GBP2024-09-30
Non-current, Between two and five year
370,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
260,254 GBP2023-09-30
Between one and five year, hire purchase agreements
222,905 GBP2024-09-30
344,886 GBP2023-09-30
hire purchase agreements
535,545 GBP2024-09-30
605,140 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140,400 GBP2024-09-30
157,614 GBP2023-09-30
Between one and five year
702,000 GBP2024-09-30
630,458 GBP2023-09-30
More than five year
1,223,596 GBP2024-09-30
896,269 GBP2023-09-30
All periods
2,065,996 GBP2024-09-30
1,684,341 GBP2023-09-30
Total Borrowings
Secured
785,545 GBP2024-09-30
1,095,140 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
307,506 GBP2024-09-30
288,449 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
307,506 GBP2024-09-30
288,449 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
264,725 GBP2023-10-01 ~ 2024-09-30