Turnover/Revenue
151,798,811 GBP2023-10-01 ~ 2024-09-30
117,797,229 GBP2023-01-01 ~ 2023-09-30
Cost of Sales
-141,940,323 GBP2023-10-01 ~ 2024-09-30
-109,349,044 GBP2023-01-01 ~ 2023-09-30
Gross Profit/Loss
9,858,488 GBP2023-10-01 ~ 2024-09-30
8,448,185 GBP2023-01-01 ~ 2023-09-30
Administrative Expenses
-10,108,752 GBP2023-10-01 ~ 2024-09-30
-7,422,227 GBP2023-01-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,088 GBP2023-10-01 ~ 2024-09-30
70,000 GBP2023-01-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,213,792 GBP2023-10-01 ~ 2024-09-30
220,488 GBP2023-01-01 ~ 2023-09-30
Profit/Loss
-1,653,662 GBP2023-10-01 ~ 2024-09-30
578,836 GBP2023-01-01 ~ 2023-09-30
Comprehensive Income/Expense
-1,653,662 GBP2023-10-01 ~ 2024-09-30
357,893 GBP2023-01-01 ~ 2023-09-30
Intangible Assets
466,704 GBP2024-09-30
624,129 GBP2023-09-30
Property, Plant & Equipment
2,061,969 GBP2024-09-30
3,088,876 GBP2023-09-30
Fixed Assets - Investments
20 GBP2024-09-30
20 GBP2023-09-30
Fixed Assets
2,528,693 GBP2024-09-30
3,713,025 GBP2023-09-30
Total Inventories
23,463,933 GBP2024-09-30
28,068,447 GBP2023-09-30
Debtors
6,783,911 GBP2024-09-30
6,874,388 GBP2023-09-30
Cash at bank and in hand
3,162,008 GBP2024-09-30
1,526,066 GBP2023-09-30
Current Assets
33,409,852 GBP2024-09-30
36,468,901 GBP2023-09-30
Net Current Assets/Liabilities
1,529,813 GBP2024-09-30
2,128,343 GBP2023-09-30
Total Assets Less Current Liabilities
4,058,506 GBP2024-09-30
5,841,368 GBP2023-09-30
Net Assets/Liabilities
1,039,878 GBP2024-09-30
1,693,540 GBP2023-09-30
Equity
Called up share capital
1,010,200 GBP2024-09-30
925,200 GBP2023-09-30
925,200 GBP2022-12-31
Share premium
915,000 GBP2024-09-30
Capital redemption reserve
1,302,654 GBP2024-09-30
1,302,654 GBP2023-09-30
1,302,654 GBP2022-12-31
Retained earnings (accumulated losses)
-2,187,976 GBP2024-09-30
-534,314 GBP2023-09-30
-1,113,150 GBP2022-12-31
Equity
1,039,878 GBP2024-09-30
1,693,540 GBP2023-09-30
1,335,647 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,653,662 GBP2023-10-01 ~ 2024-09-30
578,836 GBP2023-01-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,653,662 GBP2023-10-01 ~ 2024-09-30
578,836 GBP2023-01-01 ~ 2023-09-30
Issue of Equity Instruments
Called up share capital
85,000 GBP2023-10-01 ~ 2024-09-30
Issue of Equity Instruments
1,000,000 GBP2023-10-01 ~ 2024-09-30
Equity
Revaluation reserve
220,943 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
475,649 GBP2023-10-01 ~ 2024-09-30
339,815 GBP2023-01-01 ~ 2023-09-30
Wages/Salaries
8,741,897 GBP2023-10-01 ~ 2024-09-30
6,554,243 GBP2023-01-01 ~ 2023-09-30
Social Security Costs
848,548 GBP2023-10-01 ~ 2024-09-30
614,647 GBP2023-01-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
9,908,329 GBP2023-10-01 ~ 2024-09-30
7,426,539 GBP2023-01-01 ~ 2023-09-30
Average number of employees in administration and support functions
292023-10-01 ~ 2024-09-30
332023-01-01 ~ 2023-09-30
Average Number of Employees
2042023-10-01 ~ 2024-09-30
2052023-01-01 ~ 2023-09-30
Director Remuneration
135,494 GBP2023-10-01 ~ 2024-09-30
96,915 GBP2023-01-01 ~ 2023-09-30
Audit Fees/Expenses
54,100 GBP2023-10-01 ~ 2024-09-30
20,000 GBP2023-01-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-560,130 GBP2023-10-01 ~ 2024-09-30
-200,000 GBP2023-01-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-553,448 GBP2023-10-01 ~ 2024-09-30
55,122 GBP2023-01-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
1,310,568 GBP2024-09-30
1,310,568 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
300,000 GBP2024-09-30
300,000 GBP2023-09-30
Development expenditure
225,001 GBP2024-09-30
225,001 GBP2023-09-30
Intangible Assets - Gross Cost
1,835,569 GBP2024-09-30
1,835,569 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
843,864 GBP2024-09-30
686,439 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
300,000 GBP2024-09-30
300,000 GBP2023-09-30
Development expenditure
225,001 GBP2024-09-30
225,001 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,368,865 GBP2024-09-30
1,211,440 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
157,425 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
157,425 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Goodwill
466,704 GBP2024-09-30
624,129 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
274,631 GBP2023-09-30
Plant and equipment
1,959,734 GBP2024-09-30
1,909,067 GBP2023-09-30
Motor vehicles
279,490 GBP2024-09-30
412,862 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,046,988 GBP2024-09-30
4,743,235 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-5,389 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-219,403 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-848,862 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
994,844 GBP2024-09-30
873,932 GBP2023-09-30
Motor vehicles
117,590 GBP2024-09-30
132,292 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,985,019 GBP2024-09-30
1,654,359 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
287,111 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
124,569 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
63,969 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
475,649 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,657 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-78,671 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-144,989 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
964,890 GBP2024-09-30
1,035,135 GBP2023-09-30
Motor vehicles
161,900 GBP2024-09-30
280,570 GBP2023-09-30
Owned/Freehold, Land and buildings
260,071 GBP2023-09-30
Land and buildings, Long leasehold
250,462 GBP2023-09-30
Land and buildings, Short leasehold
1,262,638 GBP2023-09-30
Investments in Subsidiaries
20 GBP2024-09-30
20 GBP2023-09-30
Cost valuation
20 GBP2023-09-30
Other types of inventories not specified separately
23,463,933 GBP2024-09-30
28,068,447 GBP2023-09-30
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,325,225 GBP2024-09-30
Amounts falling due within one year, Current
696,887 GBP2023-09-30
Other Debtors
Current, Amounts falling due within one year
3,312,197 GBP2024-09-30
Amounts falling due within one year, Current
3,834,595 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
6,783,911 GBP2024-09-30
Amounts falling due within one year, Current
6,874,388 GBP2023-09-30
Cash and Cash Equivalents
3,162,008 GBP2024-09-30
1,526,066 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
20,800,435 GBP2024-09-30
Non-current, Amounts falling due after one year
2,618,087 GBP2024-09-30
3,499,800 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
585,000 shares2024-09-30
500,000 shares2023-09-30
Par Value of Share
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
350,000 shares2024-09-30
350,000 shares2023-09-30
Number of Shares Issued (Fully Paid)
1,010,200 shares2024-09-30
925,200 shares2023-09-30
Nominal value of allotted share capital
1,010,200 GBP2023-10-01 ~ 2024-09-30
925,200 GBP2023-01-01 ~ 2023-09-30
Other Remaining Borrowings
Current
2,914,836 GBP2024-09-30
3,336,178 GBP2023-09-30
Total Borrowings
Current
20,800,435 GBP2024-09-30
21,356,998 GBP2023-09-30
Other Remaining Borrowings
Non-current
2,618,087 GBP2024-09-30
3,499,800 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,459,005 GBP2024-09-30
1,457,021 GBP2023-09-30
Between two and five year
3,589,681 GBP2024-09-30
4,521,398 GBP2023-09-30
More than five year
3,335,204 GBP2024-09-30
3,851,381 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,383,890 GBP2024-09-30
9,829,800 GBP2023-09-30