Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
31,176,469 GBP2023-10-01 ~ 2024-09-30
25,180,638 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-24,397,614 GBP2023-10-01 ~ 2024-09-30
-19,506,543 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
6,778,855 GBP2023-10-01 ~ 2024-09-30
5,674,095 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,699,497 GBP2023-10-01 ~ 2024-09-30
-3,820,134 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,079,358 GBP2023-10-01 ~ 2024-09-30
1,853,961 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,589 GBP2023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
-45,157 GBP2023-10-01 ~ 2024-09-30
-55,309 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,036,790 GBP2023-10-01 ~ 2024-09-30
1,798,652 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,524,352 GBP2023-10-01 ~ 2024-09-30
1,391,094 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,524,352 GBP2023-10-01 ~ 2024-09-30
1,391,094 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
334,577 GBP2024-09-30
245,589 GBP2023-09-30
Total Inventories
2,962,702 GBP2024-09-30
1,110,926 GBP2023-09-30
Debtors
4,075,143 GBP2024-09-30
2,930,565 GBP2023-09-30
Cash at bank and in hand
1,701,855 GBP2024-09-30
2,104,082 GBP2023-09-30
Current Assets
8,739,700 GBP2024-09-30
6,145,573 GBP2023-09-30
Net Current Assets/Liabilities
4,292,164 GBP2024-09-30
3,353,646 GBP2023-09-30
Total Assets Less Current Liabilities
4,626,741 GBP2024-09-30
3,599,235 GBP2023-09-30
Creditors
Non-current
-146,667 GBP2024-09-30
-366,667 GBP2023-09-30
Net Assets/Liabilities
4,408,253 GBP2024-09-30
3,183,901 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Retained earnings (accumulated losses)
4,408,153 GBP2024-09-30
3,183,801 GBP2023-09-30
2,042,707 GBP2022-09-30
Equity
4,408,253 GBP2024-09-30
3,183,901 GBP2023-09-30
2,042,807 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-10-01 ~ 2024-09-30
-250,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-300,000 GBP2023-10-01 ~ 2024-09-30
-250,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,524,352 GBP2023-10-01 ~ 2024-09-30
1,391,094 GBP2022-10-01 ~ 2023-09-30
Bank Overdrafts
-311,778 GBP2024-09-30
-321,093 GBP2023-09-30
-259,817 GBP2022-09-30
Wages/Salaries
1,782,093 GBP2023-10-01 ~ 2024-09-30
1,294,000 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
155,153 GBP2023-10-01 ~ 2024-09-30
95,985 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,795 GBP2023-10-01 ~ 2024-09-30
14,159 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,957,041 GBP2023-10-01 ~ 2024-09-30
1,404,144 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
732023-10-01 ~ 2024-09-30
622022-10-01 ~ 2023-09-30
Director Remuneration
11,882 GBP2023-10-01 ~ 2024-09-30
11,882 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,904 GBP2023-10-01 ~ 2024-09-30
57,361 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
14,000 GBP2023-10-01 ~ 2024-09-30
14,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
489,284 GBP2023-10-01 ~ 2024-09-30
398,285 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
509,198 GBP2023-10-01 ~ 2024-09-30
395,703 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
300,000 GBP2023-10-01 ~ 2024-09-30
250,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
39,004 GBP2024-09-30
39,004 GBP2023-09-30
Furniture and fittings
299,561 GBP2024-09-30
171,086 GBP2023-09-30
Motor vehicles
59,853 GBP2024-09-30
59,853 GBP2023-09-30
Computers
123,622 GBP2024-09-30
111,860 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
522,040 GBP2024-09-30
381,803 GBP2023-09-30
Property, Plant & Equipment - Disposals
Computers
-14,655 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-14,655 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
22,881 GBP2024-09-30
15,154 GBP2023-09-30
Furniture and fittings
62,839 GBP2024-09-30
42,299 GBP2023-09-30
Motor vehicles
41,103 GBP2024-09-30
26,140 GBP2023-09-30
Computers
60,640 GBP2024-09-30
52,621 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
187,463 GBP2024-09-30
136,214 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,727 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
20,540 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
14,963 GBP2023-10-01 ~ 2024-09-30
Computers
22,674 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,904 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-14,655 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,655 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
16,123 GBP2024-09-30
23,850 GBP2023-09-30
Furniture and fittings
236,722 GBP2024-09-30
128,787 GBP2023-09-30
Motor vehicles
18,750 GBP2024-09-30
33,713 GBP2023-09-30
Computers
62,982 GBP2024-09-30
59,239 GBP2023-09-30
Merchandise
2,962,702 GBP2024-09-30
1,110,926 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,231,557 GBP2024-09-30
847,402 GBP2023-09-30
Other Debtors
Current
2,603,033 GBP2024-09-30
1,955,879 GBP2023-09-30
Amount of value-added tax that is recoverable
Current
130,446 GBP2024-09-30
84,325 GBP2023-09-30
Prepayments/Accrued Income
Current
110,107 GBP2024-09-30
42,959 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
4,075,143 GBP2024-09-30
Amounts falling due within one year, Current
2,930,565 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
531,778 GBP2024-09-30
541,093 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,262,156 GBP2024-09-30
1,522,252 GBP2023-09-30
Corporation Tax Payable
Current
371,700 GBP2024-09-30
398,285 GBP2023-09-30
Other Taxation & Social Security Payable
Current
44,357 GBP2024-09-30
29,164 GBP2023-09-30
Other Creditors
Current
50,122 GBP2024-09-30
6,679 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
46,294 GBP2024-09-30
44,514 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
146,667 GBP2024-09-30
366,667 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
220,000 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
531,778 GBP2024-09-30
Bank Borrowings
Non-current, Between one and two years
146,667 GBP2024-09-30
220,000 GBP2023-09-30
Between two and five year, Non-current
146,667 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
99,166 GBP2024-09-30
Between one and five year
641,667 GBP2024-09-30
All periods
740,833 GBP2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
71,821 GBP2024-09-30
48,667 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,821 GBP2024-09-30
48,667 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,524,352 GBP2023-10-01 ~ 2024-09-30