Average Number of Employees
712022-10-01 ~ 2023-09-30
742021-10-01 ~ 2022-09-30
Turnover/Revenue
19,837,360 GBP2022-10-01 ~ 2023-09-30
22,858,885 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-17,262,648 GBP2022-10-01 ~ 2023-09-30
-19,508,119 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,574,712 GBP2022-10-01 ~ 2023-09-30
3,350,766 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,081,974 GBP2022-10-01 ~ 2023-09-30
-2,882,417 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-331,272 GBP2022-10-01 ~ 2023-09-30
584,051 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,417 GBP2022-10-01 ~ 2023-09-30
6 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-331,841 GBP2022-10-01 ~ 2023-09-30
582,628 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-266,671 GBP2022-10-01 ~ 2023-09-30
475,157 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1,068 GBP2023-09-30
1,667 GBP2022-09-30
Property, Plant & Equipment
715,830 GBP2023-09-30
885,946 GBP2022-09-30
Fixed Assets
716,898 GBP2023-09-30
887,613 GBP2022-09-30
Total Inventories
2,643,697 GBP2023-09-30
2,590,073 GBP2022-09-30
Debtors
Current
3,330,047 GBP2023-09-30
4,171,541 GBP2022-09-30
Cash at bank and in hand
2,183,309 GBP2023-09-30
1,567,296 GBP2022-09-30
Current Assets
8,157,053 GBP2023-09-30
8,328,910 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,291,267 GBP2023-09-30
-4,342,005 GBP2022-09-30
Net Current Assets/Liabilities
3,865,786 GBP2023-09-30
3,986,905 GBP2022-09-30
Total Assets Less Current Liabilities
4,582,684 GBP2023-09-30
4,874,518 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-16,088 GBP2023-09-30
-23,934 GBP2022-09-30
Net Assets/Liabilities
4,458,399 GBP2023-09-30
4,725,070 GBP2022-09-30
Equity
Called up share capital
1,000,000 GBP2023-09-30
1,000,000 GBP2022-09-30
1,000,000 GBP2021-10-01
Retained earnings (accumulated losses)
3,458,399 GBP2023-09-30
3,725,070 GBP2022-09-30
3,249,913 GBP2021-10-01
Equity
4,458,399 GBP2023-09-30
4,725,070 GBP2022-09-30
4,249,913 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-266,671 GBP2022-10-01 ~ 2023-09-30
475,157 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-266,671 GBP2022-10-01 ~ 2023-09-30
475,157 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-266,671 GBP2022-10-01 ~ 2023-09-30
475,157 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
16,375 GBP2022-10-01 ~ 2023-09-30
15,600 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,590,053 GBP2022-10-01 ~ 2023-09-30
2,519,630 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
278,682 GBP2022-10-01 ~ 2023-09-30
275,345 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,989,365 GBP2022-10-01 ~ 2023-09-30
2,905,616 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
426,887 GBP2022-10-01 ~ 2023-09-30
411,301 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-27,317 GBP2022-10-01 ~ 2023-09-30
29,003 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-73,005 GBP2022-10-01 ~ 2023-09-30
110,699 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
179,713 GBP2023-09-30
178,645 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,133,004 GBP2023-09-30
2,097,569 GBP2022-09-30
Furniture and fittings
4,443 GBP2023-09-30
4,443 GBP2022-09-30
Office equipment
29,861 GBP2023-09-30
29,861 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,446,593 GBP2023-09-30
2,407,718 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,272,518 GBP2022-09-30
Furniture and fittings
4,443 GBP2022-09-30
Office equipment
29,861 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,521,772 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
165,951 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
191,491 GBP2022-10-01 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
17,500 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
17,500 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,455,969 GBP2023-09-30
Furniture and fittings
4,443 GBP2023-09-30
Office equipment
29,861 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,730,763 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
677,035 GBP2023-09-30
825,051 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
35,000 GBP2023-09-30
52,500 GBP2022-09-30
Under hire purchased contracts or finance leases
35,000 GBP2023-09-30
52,500 GBP2022-09-30
Raw materials and consumables
947,596 GBP2023-09-30
1,037,174 GBP2022-09-30
Value of work in progress
93,239 GBP2023-09-30
122,620 GBP2022-09-30
Finished Goods/Goods for Resale
1,602,862 GBP2023-09-30
1,430,279 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,758,737 GBP2023-09-30
3,311,757 GBP2022-09-30
Other Debtors
Current
154,672 GBP2023-09-30
421,978 GBP2022-09-30
Prepayments/Accrued Income
Current
416,638 GBP2023-09-30
437,806 GBP2022-09-30
Bank Overdrafts
-89 GBP2022-09-30
Cash and Cash Equivalents
2,183,309 GBP2023-09-30
1,567,207 GBP2022-09-30
Bank Overdrafts
Current
89 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,095,787 GBP2023-09-30
3,516,728 GBP2022-09-30
Amounts owed to group undertakings
Current
373,582 GBP2023-09-30
123,045 GBP2022-09-30
Taxation/Social Security Payable
Current
115,345 GBP2023-09-30
98,137 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
30,062 GBP2023-09-30
20,965 GBP2022-09-30
Other Creditors
Current
17,030 GBP2023-09-30
15,967 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
659,461 GBP2023-09-30
567,074 GBP2022-09-30
Creditors
Current
4,291,267 GBP2023-09-30
4,342,005 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
16,088 GBP2023-09-30
23,934 GBP2022-09-30
Creditors
Non-current
16,088 GBP2023-09-30
23,934 GBP2022-09-30
Minimum gross finance lease payments owing
47,053 GBP2023-09-30
45,839 GBP2022-09-30
Net Deferred Tax Liability/Asset
-98,197 GBP2023-09-30
-125,514 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
27,317 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-104,669 GBP2023-09-30
-131,316 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-09-30
1,000,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
288,196 GBP2023-09-30
235,316 GBP2022-09-30
Between one and five year
342,566 GBP2023-09-30
504,820 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
630,762 GBP2023-09-30
740,136 GBP2022-09-30