Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
21,217,566 GBP2022-10-01 ~ 2023-09-30
20,531,962 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
17,717,957 GBP2022-10-01 ~ 2023-09-30
17,248,802 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,499,609 GBP2022-10-01 ~ 2023-09-30
3,283,160 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,091,774 GBP2022-10-01 ~ 2023-09-30
2,842,543 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
407,835 GBP2022-10-01 ~ 2023-09-30
440,617 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
75,311 GBP2022-10-01 ~ 2023-09-30
126,030 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
334,624 GBP2022-10-01 ~ 2023-09-30
341,830 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
92,686 GBP2022-10-01 ~ 2023-09-30
-33,403 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
241,938 GBP2022-10-01 ~ 2023-09-30
375,233 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
3,061,987 GBP2023-09-30
2,890,049 GBP2022-09-30
2,600,616 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2022-10-01 ~ 2023-09-30
-85,800 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
7,734 GBP2023-09-30
11,602 GBP2022-09-30
Property, Plant & Equipment
2,054,367 GBP2023-09-30
1,729,778 GBP2022-09-30
Fixed Assets
2,062,101 GBP2023-09-30
1,741,380 GBP2022-09-30
Total Inventories
2,199,793 GBP2023-09-30
1,841,436 GBP2022-09-30
Debtors
2,137,890 GBP2023-09-30
2,225,928 GBP2022-09-30
Cash at bank and in hand
29,087 GBP2023-09-30
379,505 GBP2022-09-30
Current Assets
4,366,770 GBP2023-09-30
4,446,869 GBP2022-09-30
Creditors
Current
2,363,449 GBP2023-09-30
2,311,876 GBP2022-09-30
Net Current Assets/Liabilities
2,003,321 GBP2023-09-30
2,134,993 GBP2022-09-30
Total Assets Less Current Liabilities
4,065,422 GBP2023-09-30
3,876,373 GBP2022-09-30
Net Assets/Liabilities
3,062,087 GBP2023-09-30
2,890,149 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Equity
3,062,087 GBP2023-09-30
2,890,149 GBP2022-09-30
Bank Overdrafts
-194,980 GBP2021-09-30
Wages/Salaries
725,825 GBP2022-10-01 ~ 2023-09-30
547,925 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
65,734 GBP2022-10-01 ~ 2023-09-30
42,998 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,170 GBP2022-10-01 ~ 2023-09-30
11,770 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
805,729 GBP2022-10-01 ~ 2023-09-30
602,693 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
252022-10-01 ~ 2023-09-30
192021-10-01 ~ 2022-09-30
Director Remuneration
7,280 GBP2022-10-01 ~ 2023-09-30
7,280 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
441,740 GBP2022-10-01 ~ 2023-09-30
417,446 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
-71,795 GBP2022-10-01 ~ 2023-09-30
73,431 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
83,656 GBP2022-10-01 ~ 2023-09-30
64,948 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,336 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
11,602 GBP2023-09-30
7,734 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,868 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,734 GBP2023-09-30
11,602 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,164,366 GBP2023-09-30
2,940,291 GBP2022-09-30
Furniture and fittings
928,434 GBP2023-09-30
837,782 GBP2022-09-30
Motor vehicles
1,439,419 GBP2023-09-30
1,258,887 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,834,826 GBP2023-09-30
5,094,585 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-49,831 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-49,831 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,202,375 GBP2023-09-30
1,977,526 GBP2022-09-30
Furniture and fittings
615,398 GBP2023-09-30
537,144 GBP2022-09-30
Motor vehicles
925,762 GBP2023-09-30
817,056 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,780,459 GBP2023-09-30
3,364,807 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
224,849 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
78,254 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
138,637 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
441,740 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-29,931 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,088 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
961,991 GBP2023-09-30
962,765 GBP2022-09-30
Furniture and fittings
313,036 GBP2023-09-30
300,638 GBP2022-09-30
Motor vehicles
513,657 GBP2023-09-30
441,831 GBP2022-09-30
Merchandise
2,199,793 GBP2023-09-30
1,841,436 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,583,854 GBP2023-09-30
1,744,290 GBP2022-09-30
Other Debtors
Current
263,169 GBP2023-09-30
326,797 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
44,695 GBP2023-09-30
36,886 GBP2022-09-30
Prepayments/Accrued Income
Current
246,172 GBP2023-09-30
117,955 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,137,890 GBP2023-09-30
2,225,928 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
120,000 GBP2023-09-30
120,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
260,254 GBP2023-09-30
231,123 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,637,239 GBP2023-09-30
1,568,963 GBP2022-09-30
Corporation Tax Payable
Current
107,151 GBP2023-09-30
176,025 GBP2022-09-30
Other Taxation & Social Security Payable
Current
19,109 GBP2023-09-30
15,444 GBP2022-09-30
Other Creditors
Current
75,280 GBP2023-09-30
63,612 GBP2022-09-30
Accrued Liabilities
Current
93,041 GBP2023-09-30
136,709 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
370,000 GBP2023-09-30
610,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
344,886 GBP2023-09-30
252,256 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
120,000 GBP2023-09-30
120,000 GBP2022-09-30
Non-current, Between two and five year
370,000 GBP2023-09-30
480,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
344,886 GBP2023-09-30
252,256 GBP2022-09-30
hire purchase agreements
605,140 GBP2023-09-30
483,379 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,614 GBP2023-09-30
157,614 GBP2022-09-30
Between one and five year
630,458 GBP2023-09-30
630,458 GBP2022-09-30
More than five year
896,269 GBP2023-09-30
1,684,341 GBP2022-09-30
All periods
1,684,341 GBP2023-09-30
2,472,413 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
288,449 GBP2023-09-30
123,968 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
288,449 GBP2023-09-30
123,968 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
241,938 GBP2022-10-01 ~ 2023-09-30