Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2025-03-31
Turnover/Revenue
35,062,953 GBP2023-10-01 ~ 2025-03-31
32,175,316 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-32,399,511 GBP2023-10-01 ~ 2025-03-31
-28,587,869 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,663,442 GBP2023-10-01 ~ 2025-03-31
3,587,447 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,918,366 GBP2023-10-01 ~ 2025-03-31
-1,929,310 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
54,370 GBP2023-10-01 ~ 2025-03-31
1,851,141 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
223,857 GBP2023-10-01 ~ 2025-03-31
115,213 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,811,443 GBP2023-10-01 ~ 2025-03-31
1,081,088 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-2,130,880 GBP2023-10-01 ~ 2025-03-31
835,441 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-2,130,880 GBP2023-10-01 ~ 2025-03-31
835,441 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
53 GBP2025-03-31
110 GBP2023-09-30
Property, Plant & Equipment
182,533 GBP2025-03-31
358,646 GBP2023-09-30
Investment Property
4,725,223 GBP2025-03-31
3,000,000 GBP2023-09-30
Fixed Assets
4,907,809 GBP2025-03-31
3,358,756 GBP2023-09-30
Total Inventories
7,845,772 GBP2025-03-31
11,055,531 GBP2023-09-30
Debtors
7,197,401 GBP2025-03-31
8,299,658 GBP2023-09-30
Cash at bank and in hand
855,525 GBP2025-03-31
671,387 GBP2023-09-30
Current Assets
15,898,698 GBP2025-03-31
20,026,576 GBP2023-09-30
Net Current Assets/Liabilities
3,718,037 GBP2025-03-31
7,675,616 GBP2023-09-30
Total Assets Less Current Liabilities
8,625,846 GBP2025-03-31
11,034,372 GBP2023-09-30
Net Assets/Liabilities
8,008,622 GBP2025-03-31
10,180,502 GBP2023-09-30
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2023-09-30
100 GBP2022-09-30
Revaluation reserve
1,717,584 GBP2025-03-31
1,717,584 GBP2023-09-30
1,717,584 GBP2022-09-30
Retained earnings (accumulated losses)
6,290,938 GBP2025-03-31
8,462,818 GBP2023-09-30
7,668,377 GBP2022-09-30
Equity
8,008,622 GBP2025-03-31
10,180,502 GBP2023-09-30
9,386,061 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-41,000 GBP2023-10-01 ~ 2025-03-31
-41,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-41,000 GBP2023-10-01 ~ 2025-03-31
-41,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,130,880 GBP2023-10-01 ~ 2025-03-31
835,441 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
762,305 GBP2023-10-01 ~ 2025-03-31
554,629 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
80,707 GBP2023-10-01 ~ 2025-03-31
60,088 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,268 GBP2023-10-01 ~ 2025-03-31
6,541 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
849,280 GBP2023-10-01 ~ 2025-03-31
621,258 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
162023-10-01 ~ 2025-03-31
182022-10-01 ~ 2023-09-30
Director Remuneration
12,636 GBP2023-10-01 ~ 2025-03-31
8,424 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
60,182 GBP2023-10-01 ~ 2025-03-31
72,798 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
37,500 GBP2023-10-01 ~ 2025-03-31
29,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
233,118 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-702,861 GBP2023-10-01 ~ 2025-03-31
270,272 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
12,237 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
12,184 GBP2025-03-31
12,127 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
57 GBP2023-10-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
53 GBP2025-03-31
110 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
40,719 GBP2023-09-30
Improvements to leasehold property
303,954 GBP2025-03-31
303,954 GBP2023-09-30
Plant and equipment
186,809 GBP2025-03-31
186,809 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
150,097 GBP2025-03-31
110,932 GBP2023-09-30
Plant and equipment
172,055 GBP2025-03-31
159,397 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
39,165 GBP2023-10-01 ~ 2025-03-31
Plant and equipment
12,658 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
153,857 GBP2025-03-31
193,022 GBP2023-09-30
Plant and equipment
14,754 GBP2025-03-31
27,412 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
76,836 GBP2025-03-31
75,891 GBP2023-09-30
Computers
138,100 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
608,318 GBP2025-03-31
745,473 GBP2023-09-30
Property, Plant & Equipment - Disposals
Computers
-138,100 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-138,100 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
75,591 GBP2025-03-31
73,088 GBP2023-09-30
Computers
18,986 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
425,785 GBP2025-03-31
386,827 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,503 GBP2023-10-01 ~ 2025-03-31
Computers
2,238 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,182 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-21,224 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,224 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
1,245 GBP2025-03-31
2,803 GBP2023-09-30
Computers
119,114 GBP2023-09-30
Investment Property - Fair Value Model
4,725,223 GBP2025-03-31
3,000,000 GBP2023-09-30
Merchandise
7,845,772 GBP2025-03-31
11,055,531 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
31,271 GBP2025-03-31
321,139 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
708,178 GBP2025-03-31
Other Debtors
Current
1,680 GBP2025-03-31
104,080 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
312,091 GBP2025-03-31
1,487,033 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
414,211 GBP2025-03-31
Prepayments/Accrued Income
Current
41,170 GBP2025-03-31
22,672 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
5,789,341 GBP2025-03-31
8,299,658 GBP2023-09-30
Other Debtors
Non-current
1,408,060 GBP2025-03-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2025-03-31
186,520 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
292,722 GBP2025-03-31
3,789 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,006,729 GBP2025-03-31
46,541 GBP2023-09-30
Corporation Tax Payable
Current
59,753 GBP2025-03-31
379,153 GBP2023-09-30
Other Taxation & Social Security Payable
Current
14,714 GBP2025-03-31
14,351 GBP2023-09-30
Other Creditors
Current
8,999,978 GBP2025-03-31
11,318,986 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
198,019 GBP2025-03-31
309,310 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
133,333 GBP2025-03-31
329,233 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
7,513 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2025-03-31
186,520 GBP2023-09-30
Non-current, Between one and two years
100,000 GBP2025-03-31
145,900 GBP2023-09-30
Non-current, Between two and five year
33,333 GBP2025-03-31
183,333 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
292,722 GBP2025-03-31
11,302 GBP2023-09-30
Bank Borrowings
Secured
233,333 GBP2025-03-31
515,753 GBP2023-09-30
Total Borrowings
Secured
9,037,168 GBP2025-03-31
9,948,552 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-2,130,880 GBP2023-10-01 ~ 2025-03-31