Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
29,470,880 GBP2022-10-01 ~ 2023-09-30
26,920,597 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
25,446,215 GBP2022-10-01 ~ 2023-09-30
22,596,305 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,024,665 GBP2022-10-01 ~ 2023-09-30
4,324,292 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,173,941 GBP2022-10-01 ~ 2023-09-30
3,363,597 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
855,988 GBP2022-10-01 ~ 2023-09-30
960,695 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
22,158 GBP2022-10-01 ~ 2023-09-30
1,859 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
53,542 GBP2022-10-01 ~ 2023-09-30
56,632 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
824,604 GBP2022-10-01 ~ 2023-09-30
905,922 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
14,134 GBP2022-10-01 ~ 2023-09-30
7,907 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
810,470 GBP2022-10-01 ~ 2023-09-30
898,015 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
810,470 GBP2022-10-01 ~ 2023-09-30
898,015 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
233,422 GBP2023-09-30
198,813 GBP2022-09-30
Total Inventories
115,110 GBP2023-09-30
90,726 GBP2022-09-30
Debtors
4,845,718 GBP2023-09-30
2,684,508 GBP2022-09-30
Cash at bank and in hand
2,004,067 GBP2023-09-30
2,231,321 GBP2022-09-30
Current Assets
6,964,895 GBP2023-09-30
5,006,555 GBP2022-09-30
Creditors
Current
5,111,385 GBP2023-09-30
3,933,082 GBP2022-09-30
Net Current Assets/Liabilities
1,853,510 GBP2023-09-30
1,073,473 GBP2022-09-30
Total Assets Less Current Liabilities
2,086,932 GBP2023-09-30
1,272,286 GBP2022-09-30
Net Assets/Liabilities
1,775,132 GBP2023-09-30
964,662 GBP2022-09-30
Equity
1,775,132 GBP2023-09-30
964,662 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-150,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
810,470 GBP2022-10-01 ~ 2023-09-30
898,015 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
5,039,221 GBP2022-10-01 ~ 2023-09-30
4,622,248 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
464,123 GBP2022-10-01 ~ 2023-09-30
468,632 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,731 GBP2022-10-01 ~ 2023-09-30
80,017 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
5,595,075 GBP2022-10-01 ~ 2023-09-30
5,170,897 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1242022-10-01 ~ 2023-09-30
1192021-10-01 ~ 2022-09-30
Director Remuneration
262,503 GBP2022-10-01 ~ 2023-09-30
275,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
95,463 GBP2022-10-01 ~ 2023-09-30
62,240 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
20,000 GBP2022-10-01 ~ 2023-09-30
19,800 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
181,413 GBP2022-10-01 ~ 2023-09-30
172,125 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
156,111 GBP2023-09-30
153,686 GBP2022-09-30
Furniture and fittings
277,147 GBP2023-09-30
207,360 GBP2022-09-30
Motor vehicles
255,347 GBP2023-09-30
197,487 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
762,819 GBP2023-09-30
632,747 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
111,578 GBP2023-09-30
90,977 GBP2022-09-30
Furniture and fittings
190,537 GBP2023-09-30
144,010 GBP2022-09-30
Motor vehicles
168,129 GBP2023-09-30
144,428 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
529,397 GBP2023-09-30
433,934 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
20,601 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
46,527 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
23,701 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,463 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
44,533 GBP2023-09-30
62,709 GBP2022-09-30
Furniture and fittings
86,610 GBP2023-09-30
63,350 GBP2022-09-30
Motor vehicles
87,218 GBP2023-09-30
53,059 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,345,711 GBP2023-09-30
2,434,625 GBP2022-09-30
Other Debtors
Current
1,382 GBP2023-09-30
1,532 GBP2022-09-30
Called-up share capital (not paid)
Current
200 GBP2022-09-30
Prepayments/Accrued Income
Current
2,498,625 GBP2023-09-30
248,151 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,845,718 GBP2023-09-30
2,684,508 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
9,904 GBP2023-09-30
10,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,330,879 GBP2023-09-30
1,762,180 GBP2022-09-30
Corporation Tax Payable
Current
4,244 GBP2023-09-30
4,244 GBP2022-09-30
Other Taxation & Social Security Payable
Current
195,520 GBP2023-09-30
233,184 GBP2022-09-30
Other Creditors
Current
36,556 GBP2023-09-30
17,584 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,811,786 GBP2023-09-30
823,802 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
20,875 GBP2023-09-30
30,833 GBP2022-09-30
Other Remaining Borrowings
Non-current
250,000 GBP2023-09-30
250,000 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
9,904 GBP2023-09-30
10,000 GBP2022-09-30
Non-current, Between two and five year
20,875 GBP2023-09-30
30,833 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
102,042 GBP2023-09-30
280,320 GBP2022-09-30
Between one and five year
210,240 GBP2022-09-30
All periods
102,042 GBP2023-09-30
490,560 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,925 GBP2023-09-30
26,791 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150 shares2023-09-30
Class 2 ordinary share
100 shares2023-09-30
Class 3 ordinary share
100 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
810,470 GBP2022-10-01 ~ 2023-09-30