Average Number of Employees
702023-10-01 ~ 2024-09-30
712022-10-01 ~ 2023-09-30
Turnover/Revenue
20,137,366 GBP2023-10-01 ~ 2024-09-30
19,837,360 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-16,689,614 GBP2023-10-01 ~ 2024-09-30
-17,262,648 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,447,752 GBP2023-10-01 ~ 2024-09-30
2,574,712 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,202,602 GBP2023-10-01 ~ 2024-09-30
-3,081,974 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
389,165 GBP2023-10-01 ~ 2024-09-30
-331,272 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
1,417 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
385,860 GBP2023-10-01 ~ 2024-09-30
-331,841 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
286,407 GBP2023-10-01 ~ 2024-09-30
-266,671 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
445 GBP2024-09-30
1,067 GBP2023-09-30
Property, Plant & Equipment
711,449 GBP2024-09-30
715,830 GBP2023-09-30
Fixed Assets
711,894 GBP2024-09-30
716,897 GBP2023-09-30
Total Inventories
2,189,051 GBP2024-09-30
2,643,697 GBP2023-09-30
Debtors
Current
3,897,448 GBP2024-09-30
3,330,047 GBP2023-09-30
Cash at bank and in hand
2,604,452 GBP2024-09-30
2,183,309 GBP2023-09-30
Current Assets
8,690,951 GBP2024-09-30
8,157,053 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,517,858 GBP2024-09-30
Net Current Assets/Liabilities
4,173,093 GBP2024-09-30
3,865,787 GBP2023-09-30
Total Assets Less Current Liabilities
4,884,987 GBP2024-09-30
4,582,684 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-16,088 GBP2023-09-30
Net Assets/Liabilities
4,744,806 GBP2024-09-30
4,458,399 GBP2023-09-30
Equity
Called up share capital
1,000,000 GBP2024-09-30
1,000,000 GBP2023-09-30
1,000,000 GBP2022-10-01
Retained earnings (accumulated losses)
3,744,806 GBP2024-09-30
3,458,399 GBP2023-09-30
3,725,070 GBP2022-10-01
Equity
4,744,806 GBP2024-09-30
4,458,399 GBP2023-09-30
4,725,070 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
286,407 GBP2023-10-01 ~ 2024-09-30
-266,671 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
286,407 GBP2023-10-01 ~ 2024-09-30
-266,671 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
286,407 GBP2023-10-01 ~ 2024-09-30
-266,671 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
17,000 GBP2023-10-01 ~ 2024-09-30
16,375 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,643,767 GBP2023-10-01 ~ 2024-09-30
2,590,053 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
285,584 GBP2023-10-01 ~ 2024-09-30
278,682 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,110,987 GBP2023-10-01 ~ 2024-09-30
2,989,365 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
388,617 GBP2023-10-01 ~ 2024-09-30
426,887 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,107 GBP2023-10-01 ~ 2024-09-30
-27,317 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
96,465 GBP2023-10-01 ~ 2024-09-30
-73,005 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
188,411 GBP2024-09-30
188,411 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,307,676 GBP2024-09-30
2,133,004 GBP2023-09-30
Furniture and fittings
4,443 GBP2024-09-30
4,443 GBP2023-09-30
Office equipment
29,861 GBP2024-09-30
29,861 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,643,097 GBP2024-09-30
2,446,593 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,455,970 GBP2023-09-30
Furniture and fittings
4,443 GBP2023-09-30
Office equipment
29,861 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,730,764 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
169,823 GBP2023-10-01 ~ 2024-09-30
Plant and equipment, Under hire purchased contracts or finance leases
31,061 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
31,061 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,638,196 GBP2024-09-30
Furniture and fittings
4,443 GBP2024-09-30
Office equipment
29,861 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,931,648 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
669,480 GBP2024-09-30
677,034 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
56,814 GBP2024-09-30
35,000 GBP2023-09-30
Under hire purchased contracts or finance leases
56,814 GBP2024-09-30
35,000 GBP2023-09-30
Raw materials and consumables
857,886 GBP2024-09-30
947,596 GBP2023-09-30
Value of work in progress
60,933 GBP2024-09-30
93,239 GBP2023-09-30
Finished Goods/Goods for Resale
1,270,232 GBP2024-09-30
1,602,862 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,336,193 GBP2024-09-30
2,758,737 GBP2023-09-30
Other Debtors
Current
208,065 GBP2024-09-30
154,672 GBP2023-09-30
Prepayments/Accrued Income
Current
353,190 GBP2024-09-30
416,638 GBP2023-09-30
Cash and Cash Equivalents
2,604,452 GBP2024-09-30
2,183,309 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,119,576 GBP2024-09-30
3,095,787 GBP2023-09-30
Amounts owed to group undertakings
Current
485,824 GBP2024-09-30
373,582 GBP2023-09-30
Taxation/Social Security Payable
Current
115,854 GBP2024-09-30
115,345 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
19,053 GBP2024-09-30
30,062 GBP2023-09-30
Other Creditors
Current
20,192 GBP2024-09-30
17,030 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
757,359 GBP2024-09-30
659,460 GBP2023-09-30
Creditors
Current
4,517,858 GBP2024-09-30
4,291,266 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
16,877 GBP2024-09-30
16,088 GBP2023-09-30
Creditors
Non-current
16,877 GBP2024-09-30
16,088 GBP2023-09-30
Minimum gross finance lease payments owing
36,882 GBP2024-09-30
47,053 GBP2023-09-30
Net Deferred Tax Liability/Asset
-103,304 GBP2024-09-30
-98,197 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,107 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-113,028 GBP2024-09-30
-104,669 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-09-30
1,000,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
329,664 GBP2024-09-30
288,196 GBP2023-09-30
Between one and five year
670,717 GBP2024-09-30
342,566 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,000,381 GBP2024-09-30
630,762 GBP2023-09-30