Average Number of Employees
3492022-10-02 ~ 2023-09-30
3422021-09-26 ~ 2022-10-01
Turnover/Revenue
79,136,412 GBP2022-10-02 ~ 2023-09-30
76,444,032 GBP2021-09-26 ~ 2022-10-01
Cost of Sales
-68,215,154 GBP2022-10-02 ~ 2023-09-30
-67,367,827 GBP2021-09-26 ~ 2022-10-01
Gross Profit/Loss
10,921,258 GBP2022-10-02 ~ 2023-09-30
9,076,205 GBP2021-09-26 ~ 2022-10-01
Administrative Expenses
-9,998,571 GBP2022-10-02 ~ 2023-09-30
-7,965,984 GBP2021-09-26 ~ 2022-10-01
Operating Profit/Loss
922,687 GBP2022-10-02 ~ 2023-09-30
1,110,221 GBP2021-09-26 ~ 2022-10-01
Profit/Loss on Ordinary Activities Before Tax
15,007 GBP2022-10-02 ~ 2023-09-30
687,657 GBP2021-09-26 ~ 2022-10-01
Profit/Loss
15,007 GBP2022-10-02 ~ 2023-09-30
689,940 GBP2021-09-26 ~ 2022-10-01
Intangible Assets
61,126 GBP2023-09-30
150,477 GBP2022-10-01
Property, Plant & Equipment
2,847,531 GBP2023-09-30
2,634,613 GBP2022-10-01
Fixed Assets
2,908,657 GBP2023-09-30
2,785,090 GBP2022-10-01
Total Inventories
1,986,238 GBP2023-09-30
1,822,421 GBP2022-10-01
Debtors
Current
17,751,367 GBP2023-09-30
16,416,942 GBP2022-10-01
Cash at bank and in hand
272,623 GBP2023-09-30
981,497 GBP2022-10-01
Current Assets
20,010,228 GBP2023-09-30
19,220,860 GBP2022-10-01
Creditors
Current, Amounts falling due within one year
-9,867,662 GBP2023-09-30
-9,349,814 GBP2022-10-01
Net Current Assets/Liabilities
10,142,566 GBP2023-09-30
9,871,046 GBP2022-10-01
Total Assets Less Current Liabilities
13,051,223 GBP2023-09-30
12,656,136 GBP2022-10-01
Creditors
Non-current, Amounts falling due after one year
-13,809,330 GBP2023-09-30
-13,429,250 GBP2022-10-01
Net Assets/Liabilities
-758,107 GBP2023-09-30
-773,114 GBP2022-10-01
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-10-01
100 GBP2021-09-26
Retained earnings (accumulated losses)
-758,207 GBP2023-09-30
-773,214 GBP2022-10-01
-1,463,154 GBP2021-09-26
Equity
-758,107 GBP2023-09-30
-773,114 GBP2022-10-01
-1,463,054 GBP2021-09-26
Profit/Loss
Retained earnings (accumulated losses)
15,007 GBP2022-10-02 ~ 2023-09-30
689,940 GBP2021-09-26 ~ 2022-10-01
Comprehensive Income/Expense
Retained earnings (accumulated losses)
15,007 GBP2022-10-02 ~ 2023-09-30
689,940 GBP2021-09-26 ~ 2022-10-01
Comprehensive Income/Expense
15,007 GBP2022-10-02 ~ 2023-09-30
689,940 GBP2021-09-26 ~ 2022-10-01
Audit Fees/Expenses
21,200 GBP2022-10-02 ~ 2023-09-30
18,500 GBP2021-09-26 ~ 2022-10-01
Wages/Salaries
8,992,525 GBP2022-10-02 ~ 2023-09-30
8,415,895 GBP2021-09-26 ~ 2022-10-01
Social Security Costs
880,952 GBP2022-10-02 ~ 2023-09-30
780,268 GBP2021-09-26 ~ 2022-10-01
Staff Costs/Employee Benefits Expense
10,064,786 GBP2022-10-02 ~ 2023-09-30
9,364,369 GBP2021-09-26 ~ 2022-10-01
Director Remuneration
354,709 GBP2022-10-02 ~ 2023-09-30
347,208 GBP2021-09-26 ~ 2022-10-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,283 GBP2021-09-26 ~ 2022-10-01
Tax Expense/Credit at Applicable Tax Rate
3,303 GBP2022-10-02 ~ 2023-09-30
130,655 GBP2021-09-26 ~ 2022-10-01
Intangible Assets - Gross Cost
Development expenditure
685,773 GBP2023-09-30
685,773 GBP2022-10-01
Goodwill
241,500 GBP2023-09-30
241,500 GBP2022-10-01
Intangible Assets - Gross Cost
927,273 GBP2023-09-30
927,273 GBP2022-10-01
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
633,777 GBP2023-09-30
555,749 GBP2022-10-01
Goodwill
232,370 GBP2023-09-30
221,047 GBP2022-10-01
Intangible Assets - Accumulated Amortisation & Impairment
866,147 GBP2023-09-30
776,796 GBP2022-10-01
Intangible Assets - Increase From Amortisation Charge for Year
89,351 GBP2022-10-02 ~ 2023-09-30
Intangible Assets
Development expenditure
51,996 GBP2023-09-30
130,024 GBP2022-10-01
Goodwill
9,130 GBP2023-09-30
20,453 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,429,379 GBP2023-09-30
5,039,692 GBP2022-10-01
Motor vehicles
978,191 GBP2023-09-30
969,238 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
8,909,439 GBP2023-09-30
8,506,245 GBP2022-10-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-150,502 GBP2022-10-02 ~ 2023-09-30
Motor vehicles
-381,059 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-531,561 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,003,232 GBP2022-10-01
Motor vehicles
874,493 GBP2022-10-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,871,632 GBP2022-10-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
299,535 GBP2022-10-02 ~ 2023-09-30
Motor vehicles, Owned/Freehold
31,284 GBP2022-10-02 ~ 2023-09-30
Owned/Freehold
441,655 GBP2022-10-02 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
111,086 GBP2022-10-02 ~ 2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
108,337 GBP2022-10-02 ~ 2023-09-30
Under hire purchased contracts or finance leases
219,423 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-149,703 GBP2022-10-02 ~ 2023-09-30
Motor vehicles
-321,099 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-470,802 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,264,150 GBP2023-09-30
Motor vehicles
693,015 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,061,908 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
1,165,229 GBP2023-09-30
1,036,460 GBP2022-10-01
Motor vehicles
285,176 GBP2023-09-30
94,745 GBP2022-10-01
Plant and equipment, Under hire purchased contracts or finance leases
375,242 GBP2023-09-30
745,373 GBP2022-10-01
Motor vehicles, Under hire purchased contracts or finance leases
281,676 GBP2023-09-30
Under hire purchased contracts or finance leases
656,918 GBP2023-09-30
947,904 GBP2022-10-01
Raw materials and consumables
1,986,238 GBP2023-09-30
1,822,421 GBP2022-10-01
Trade Debtors/Trade Receivables
Current
13,140,170 GBP2023-09-30
11,954,924 GBP2022-10-01
Amounts Owed by Group Undertakings
Current
3,592,421 GBP2023-09-30
3,790,771 GBP2022-10-01
Other Debtors
Current
281,569 GBP2023-09-30
57,177 GBP2022-10-01
Prepayments/Accrued Income
Current
737,207 GBP2023-09-30
611,787 GBP2022-10-01
Debtors - Deferred Tax Asset
Current
2,283 GBP2022-10-01
Bank Overdrafts
-1,169 GBP2022-10-01
Cash and Cash Equivalents
272,623 GBP2023-09-30
980,328 GBP2022-10-01
Bank Overdrafts
Current
1,169 GBP2022-10-01
Bank Borrowings
Current
700,000 GBP2023-09-30
700,000 GBP2022-10-01
Trade Creditors/Trade Payables
Current
7,207,894 GBP2023-09-30
6,204,118 GBP2022-10-01
Taxation/Social Security Payable
Current
360,568 GBP2023-09-30
1,262,805 GBP2022-10-01
Finance Lease Liabilities - Total Present Value
Current
330,633 GBP2023-09-30
184,678 GBP2022-10-01
Other Creditors
Current
176,791 GBP2023-09-30
614,759 GBP2022-10-01
Accrued Liabilities/Deferred Income
Current
1,091,776 GBP2023-09-30
382,285 GBP2022-10-01
Creditors
Current
9,867,662 GBP2023-09-30
9,349,814 GBP2022-10-01
Bank Borrowings
Non-current
1,750,000 GBP2023-09-30
2,450,000 GBP2022-10-01
Other Remaining Borrowings
Non-current
11,676,554 GBP2023-09-30
10,894,642 GBP2022-10-01
Finance Lease Liabilities - Total Present Value
Non-current
382,776 GBP2023-09-30
84,608 GBP2022-10-01
Creditors
Non-current
13,809,330 GBP2023-09-30
13,429,250 GBP2022-10-01
Bank Borrowings
Current, Amounts falling due within one year
700,000 GBP2023-09-30
700,000 GBP2022-10-01
Total Borrowings
Current, Amounts falling due within one year
700,000 GBP2023-09-30
700,000 GBP2022-10-01
Bank Borrowings
Non-current, Between one and two years
700,000 GBP2023-09-30
700,000 GBP2022-10-01
Non-current, Between two and five year
1,050,000 GBP2023-09-30
1,750,000 GBP2022-10-01
Total Borrowings
14,126,554 GBP2023-09-30
14,044,642 GBP2022-10-01
Minimum gross finance lease payments owing
713,360 GBP2023-09-30
269,286 GBP2022-10-01
Net Deferred Tax Liability/Asset
2,283 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,283 GBP2022-10-02 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-10-01
Par Value of Share
Class 1 ordinary share
1.002022-10-02 ~ 2023-09-30