Average Number of Employees
792023-09-29 ~ 2024-09-28
612022-10-01 ~ 2023-09-30
Turnover/Revenue
14,904,929 GBP2023-09-29 ~ 2024-09-28
13,034,193 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,451,902 GBP2023-09-29 ~ 2024-09-28
-9,141,277 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
4,453,027 GBP2023-09-29 ~ 2024-09-28
3,892,916 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,334,443 GBP2023-09-29 ~ 2024-09-28
-3,248,627 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
118,584 GBP2023-09-29 ~ 2024-09-28
356,765 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
7,876 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
80,440 GBP2023-09-29 ~ 2024-09-28
352,541 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
876,697 GBP2024-09-28
946,866 GBP2023-09-30
903,821 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
59,831 GBP2023-09-29 ~ 2024-09-28
243,045 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-130,000 GBP2023-09-29 ~ 2024-09-28
-200,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,173,372 GBP2024-09-28
2,304,143 GBP2023-09-30
Fixed Assets
2,173,372 GBP2024-09-28
2,304,143 GBP2023-09-30
Total Inventories
535,321 GBP2024-09-28
418,849 GBP2023-09-30
Debtors
Current
1,812,865 GBP2024-09-28
1,705,835 GBP2023-09-30
Cash at bank and in hand
18,405 GBP2024-09-28
52,165 GBP2023-09-30
Current Assets
2,366,591 GBP2024-09-28
2,176,849 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-2,761,165 GBP2023-09-30
Net Current Assets/Liabilities
-414,428 GBP2024-09-28
-584,316 GBP2023-09-30
Total Assets Less Current Liabilities
1,758,944 GBP2024-09-28
1,719,827 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-263,077 GBP2023-09-30
Net Assets/Liabilities
876,797 GBP2024-09-28
946,966 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-28
100 GBP2023-09-30
Equity
876,797 GBP2024-09-28
946,966 GBP2023-09-30
Profit/Loss
59,831 GBP2023-09-29 ~ 2024-09-28
243,045 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
419,574 GBP2023-09-29 ~ 2024-09-28
196,912 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
18,405 GBP2024-09-28
52,165 GBP2023-09-30
1,259,369 GBP2022-10-01
Audit Fees/Expenses
27,900 GBP2023-09-29 ~ 2024-09-28
24,500 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,412,003 GBP2023-09-29 ~ 2024-09-28
1,919,882 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
235,430 GBP2023-09-29 ~ 2024-09-28
184,061 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,688,542 GBP2023-09-29 ~ 2024-09-28
2,220,095 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
226,245 GBP2023-09-29 ~ 2024-09-28
235,265 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,609 GBP2023-09-29 ~ 2024-09-28
109,496 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
20,110 GBP2023-09-29 ~ 2024-09-28
77,588 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
130,000 GBP2023-09-29 ~ 2024-09-28
200,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
441,186 GBP2024-09-28
225,863 GBP2023-09-30
Motor vehicles
520,256 GBP2024-09-28
575,740 GBP2023-09-30
Computers
252,022 GBP2024-09-28
241,483 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
3,122,233 GBP2024-09-28
2,870,662 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-55,484 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals
-55,484 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
110,627 GBP2023-09-30
Motor vehicles
285,220 GBP2023-09-30
Computers
155,443 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
566,519 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
109,898 GBP2023-09-29 ~ 2024-09-28
Computers, Owned/Freehold
41,188 GBP2023-09-29 ~ 2024-09-28
Owned/Freehold
419,574 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-37,232 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,232 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
186,760 GBP2024-09-28
Motor vehicles
357,886 GBP2024-09-28
Computers
196,631 GBP2024-09-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
948,861 GBP2024-09-28
Property, Plant & Equipment
Plant and equipment
254,426 GBP2024-09-28
115,236 GBP2023-09-30
Motor vehicles
162,370 GBP2024-09-28
290,520 GBP2023-09-30
Computers
55,391 GBP2024-09-28
86,040 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
162,370 GBP2024-09-28
Under hire purchased contracts or finance leases, Motor vehicles
290,519 GBP2023-09-30
Under hire purchased contracts or finance leases
330,687 GBP2024-09-28
290,519 GBP2023-09-30
Raw materials and consumables
535,321 GBP2024-09-28
418,849 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,519,754 GBP2024-09-28
1,236,754 GBP2023-09-30
Other Debtors
Current
70,498 GBP2024-09-28
325,889 GBP2023-09-30
Prepayments/Accrued Income
Current
222,613 GBP2024-09-28
143,192 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,047,048 GBP2024-09-28
1,859,936 GBP2023-09-30
Taxation/Social Security Payable
Current
58,558 GBP2024-09-28
95,701 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
87,954 GBP2024-09-28
103,524 GBP2023-09-30
Other Creditors
Current
526,931 GBP2024-09-28
430,014 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
60,528 GBP2024-09-28
271,990 GBP2023-09-30
Creditors
Current
2,781,019 GBP2024-09-28
2,761,165 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
171,367 GBP2024-09-28
108,285 GBP2023-09-30
Creditors
Non-current
351,754 GBP2024-09-28
263,077 GBP2023-09-30
Minimum gross finance lease payments owing
259,321 GBP2024-09-28
211,809 GBP2023-09-30
Net Deferred Tax Liability/Asset
-205,393 GBP2024-09-28
-184,784 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,609 GBP2023-09-29 ~ 2024-09-28
Deferred Tax Liabilities
Accelerated tax depreciation
-441,184 GBP2024-09-28
-472,774 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-09-28
200 shares2023-09-30
Par Value of Share
Class 1 ordinary share
0.502023-09-29 ~ 2024-09-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
375,149 GBP2024-09-28
208,421 GBP2023-09-30
Between one and five year
1,780,303 GBP2024-09-28
1,316,340 GBP2023-09-30
More than five year
2,185,856 GBP2024-09-28
2,171,961 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,341,308 GBP2024-09-28
3,696,722 GBP2023-09-30