Average Number of Employees
702024-10-01 ~ 2025-09-30
702023-10-01 ~ 2024-09-30
Turnover/Revenue
18,642,854 GBP2024-10-01 ~ 2025-09-30
20,137,366 GBP2023-10-01 ~ 2024-09-30
Cost of Sales
-15,187,006 GBP2024-10-01 ~ 2025-09-30
-16,689,614 GBP2023-10-01 ~ 2024-09-30
Gross Profit/Loss
3,455,848 GBP2024-10-01 ~ 2025-09-30
3,447,752 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-3,360,408 GBP2024-10-01 ~ 2025-09-30
-3,202,602 GBP2023-10-01 ~ 2024-09-30
Operating Profit/Loss
234,542 GBP2024-10-01 ~ 2025-09-30
389,165 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
21,839 GBP2024-10-01 ~ 2025-09-30
Profit/Loss on Ordinary Activities Before Tax
254,517 GBP2024-10-01 ~ 2025-09-30
385,860 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
189,906 GBP2024-10-01 ~ 2025-09-30
286,407 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
89 GBP2025-09-30
445 GBP2024-09-30
Property, Plant & Equipment
790,488 GBP2025-09-30
711,451 GBP2024-09-30
Fixed Assets
790,577 GBP2025-09-30
711,896 GBP2024-09-30
Total Inventories
2,177,337 GBP2025-09-30
2,189,051 GBP2024-09-30
Debtors
Current
2,777,281 GBP2025-09-30
3,897,449 GBP2024-09-30
Cash at bank and in hand
3,444,413 GBP2025-09-30
2,604,452 GBP2024-09-30
Current Assets
8,399,031 GBP2025-09-30
8,690,952 GBP2024-09-30
Creditors
Current, Amounts falling due within one year
-4,052,115 GBP2025-09-30
Net Current Assets/Liabilities
4,346,916 GBP2025-09-30
4,173,091 GBP2024-09-30
Total Assets Less Current Liabilities
5,137,493 GBP2025-09-30
4,884,987 GBP2024-09-30
Net Assets/Liabilities
4,934,712 GBP2025-09-30
4,744,806 GBP2024-09-30
Equity
Called up share capital
1,000,000 GBP2025-09-30
1,000,000 GBP2024-09-30
1,000,000 GBP2023-10-01
Retained earnings (accumulated losses)
3,934,712 GBP2025-09-30
3,744,806 GBP2024-09-30
3,458,399 GBP2023-10-01
Equity
4,934,712 GBP2025-09-30
4,744,806 GBP2024-09-30
4,458,399 GBP2023-10-01
Profit/Loss
Retained earnings (accumulated losses)
189,906 GBP2024-10-01 ~ 2025-09-30
286,407 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
189,906 GBP2024-10-01 ~ 2025-09-30
286,407 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
189,906 GBP2024-10-01 ~ 2025-09-30
286,407 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
17,500 GBP2024-10-01 ~ 2025-09-30
17,000 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
2,783,181 GBP2024-10-01 ~ 2025-09-30
2,643,767 GBP2023-10-01 ~ 2024-09-30
Social Security Costs
333,307 GBP2024-10-01 ~ 2025-09-30
285,584 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
3,327,867 GBP2024-10-01 ~ 2025-09-30
3,110,987 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
375,521 GBP2024-10-01 ~ 2025-09-30
388,617 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,378 GBP2024-10-01 ~ 2025-09-30
5,107 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
63,629 GBP2024-10-01 ~ 2025-09-30
96,465 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Computer software
188,411 GBP2025-09-30
188,411 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,327,328 GBP2025-09-30
2,307,677 GBP2024-09-30
Furniture and fittings
4,443 GBP2025-09-30
4,443 GBP2024-09-30
Office equipment
32,991 GBP2025-09-30
29,861 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
2,753,502 GBP2025-09-30
2,643,098 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-130,267 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-130,267 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,646,947 GBP2025-09-30
1,638,196 GBP2024-09-30
Furniture and fittings
4,443 GBP2025-09-30
4,443 GBP2024-09-30
Office equipment
29,861 GBP2025-09-30
29,861 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,963,014 GBP2025-09-30
1,931,648 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
99,534 GBP2024-10-01 ~ 2025-09-30
Under hire purchased contracts or finance leases, Plant and equipment
15,019 GBP2024-10-01 ~ 2025-09-30
Under hire purchased contracts or finance leases
15,019 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-83,187 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-83,187 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Plant and equipment
680,381 GBP2025-09-30
669,481 GBP2024-09-30
Office equipment
3,130 GBP2025-09-30
Under hire purchased contracts or finance leases, Plant and equipment
25,753 GBP2025-09-30
Plant and equipment, Under hire purchased contracts or finance leases
56,814 GBP2024-09-30
Under hire purchased contracts or finance leases
25,753 GBP2025-09-30
56,814 GBP2024-09-30
Raw materials and consumables
1,038,898 GBP2025-09-30
857,886 GBP2024-09-30
Value of work in progress
95,691 GBP2025-09-30
60,933 GBP2024-09-30
Finished Goods/Goods for Resale
1,042,748 GBP2025-09-30
1,270,232 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
2,322,410 GBP2025-09-30
3,336,194 GBP2024-09-30
Other Debtors
Current
111,560 GBP2025-09-30
208,065 GBP2024-09-30
Prepayments/Accrued Income
Current
343,311 GBP2025-09-30
353,190 GBP2024-09-30
Cash and Cash Equivalents
3,444,413 GBP2025-09-30
2,604,452 GBP2024-09-30
Trade Creditors/Trade Payables
Current
2,681,889 GBP2025-09-30
3,119,576 GBP2024-09-30
Amounts owed to group undertakings
Current
436,890 GBP2025-09-30
485,824 GBP2024-09-30
Taxation/Social Security Payable
Current
120,049 GBP2025-09-30
115,854 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
17,097 GBP2025-09-30
19,053 GBP2024-09-30
Other Creditors
Current
22,765 GBP2025-09-30
20,192 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
773,425 GBP2025-09-30
757,362 GBP2024-09-30
Creditors
Current
4,052,115 GBP2025-09-30
4,517,861 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
2,099 GBP2025-09-30
16,877 GBP2024-09-30
Creditors
Non-current
2,099 GBP2025-09-30
16,877 GBP2024-09-30
Minimum gross finance lease payments owing
17,552 GBP2025-09-30
36,882 GBP2024-09-30
Net Deferred Tax Liability/Asset
-127,682 GBP2025-09-30
-103,304 GBP2024-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24,378 GBP2024-10-01 ~ 2025-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-133,319 GBP2025-09-30
-113,028 GBP2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2025-09-30
1,000,000 shares2024-09-30
Par Value of Share
Class 1 ordinary share
1.002024-10-01 ~ 2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,466 GBP2025-09-30
329,664 GBP2024-09-30
Between one and five year
363,157 GBP2025-09-30
670,717 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
678,623 GBP2025-09-30
1,000,381 GBP2024-09-30