Average Number of Employees
832024-09-28 ~ 2025-09-27
792023-09-29 ~ 2024-09-28
Turnover/Revenue
17,855,316 GBP2024-09-28 ~ 2025-09-27
14,904,929 GBP2023-09-29 ~ 2024-09-28
Cost of Sales
-12,724,844 GBP2024-09-28 ~ 2025-09-27
-10,451,902 GBP2023-09-29 ~ 2024-09-28
Gross Profit/Loss
5,130,472 GBP2024-09-28 ~ 2025-09-27
4,453,027 GBP2023-09-29 ~ 2024-09-28
Administrative Expenses
-4,968,046 GBP2024-09-28 ~ 2025-09-27
-4,334,443 GBP2023-09-29 ~ 2024-09-28
Operating Profit/Loss
162,426 GBP2024-09-28 ~ 2025-09-27
118,584 GBP2023-09-29 ~ 2024-09-28
Profit/Loss on Ordinary Activities Before Tax
117,096 GBP2024-09-28 ~ 2025-09-27
80,440 GBP2023-09-29 ~ 2024-09-28
Equity
Retained earnings (accumulated losses)
913,246 GBP2025-09-27
876,697 GBP2024-09-28
946,866 GBP2023-09-29
Profit/Loss
Retained earnings (accumulated losses)
86,549 GBP2024-09-28 ~ 2025-09-27
59,831 GBP2023-09-29 ~ 2024-09-28
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-09-28 ~ 2025-09-27
-130,000 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment
2,034,553 GBP2025-09-27
2,173,372 GBP2024-09-28
Fixed Assets
2,034,553 GBP2025-09-27
2,173,372 GBP2024-09-28
Total Inventories
880,988 GBP2025-09-27
535,321 GBP2024-09-28
Debtors
Current
2,462,701 GBP2025-09-27
1,812,865 GBP2024-09-28
Cash at bank and in hand
20,454 GBP2025-09-27
18,405 GBP2024-09-28
Current Assets
3,364,143 GBP2025-09-27
2,366,591 GBP2024-09-28
Net Current Assets/Liabilities
-306,531 GBP2025-09-27
-414,428 GBP2024-09-28
Total Assets Less Current Liabilities
1,728,022 GBP2025-09-27
1,758,944 GBP2024-09-28
Creditors
Non-current, Amounts falling due after one year
-351,754 GBP2024-09-28
Net Assets/Liabilities
913,346 GBP2025-09-27
876,797 GBP2024-09-28
Equity
Called up share capital
100 GBP2025-09-27
100 GBP2024-09-28
Equity
913,346 GBP2025-09-27
876,797 GBP2024-09-28
Profit/Loss
86,549 GBP2024-09-28 ~ 2025-09-27
59,831 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Depreciation Expense
262,260 GBP2024-09-28 ~ 2025-09-27
419,574 GBP2023-09-29 ~ 2024-09-28
Cash and Cash Equivalents
20,454 GBP2025-09-27
18,405 GBP2024-09-28
52,165 GBP2023-09-29
Audit Fees/Expenses
28,460 GBP2024-09-28 ~ 2025-09-27
27,900 GBP2023-09-29 ~ 2024-09-28
Wages/Salaries
2,842,212 GBP2024-09-28 ~ 2025-09-27
2,412,003 GBP2023-09-29 ~ 2024-09-28
Social Security Costs
325,007 GBP2024-09-28 ~ 2025-09-27
235,430 GBP2023-09-29 ~ 2024-09-28
Staff Costs/Employee Benefits Expense
3,216,655 GBP2024-09-28 ~ 2025-09-27
2,688,542 GBP2023-09-29 ~ 2024-09-28
Director Remuneration
270,800 GBP2024-09-28 ~ 2025-09-27
226,245 GBP2023-09-29 ~ 2024-09-28
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,547 GBP2024-09-28 ~ 2025-09-27
20,609 GBP2023-09-29 ~ 2024-09-28
Tax Expense/Credit at Applicable Tax Rate
29,274 GBP2024-09-28 ~ 2025-09-27
20,110 GBP2023-09-29 ~ 2024-09-28
Dividends Paid on Shares
50,000 GBP2024-09-28 ~ 2025-09-27
130,000 GBP2023-09-29 ~ 2024-09-28
Property, Plant & Equipment - Gross Cost
Plant and equipment
447,660 GBP2025-09-27
441,187 GBP2024-09-28
Motor vehicles
331,631 GBP2025-09-27
520,255 GBP2024-09-28
Computers
261,902 GBP2025-09-27
252,022 GBP2024-09-28
Property, Plant & Equipment - Gross Cost
3,057,051 GBP2025-09-27
3,122,234 GBP2024-09-28
Property, Plant & Equipment - Other Disposals
Motor vehicles
-188,624 GBP2024-09-28 ~ 2025-09-27
Property, Plant & Equipment - Other Disposals
-188,624 GBP2024-09-28 ~ 2025-09-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
224,435 GBP2025-09-27
186,760 GBP2024-09-28
Motor vehicles
262,415 GBP2025-09-27
357,886 GBP2024-09-28
Computers
218,511 GBP2025-09-27
196,631 GBP2024-09-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,022,498 GBP2025-09-27
948,862 GBP2024-09-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
37,675 GBP2024-09-28 ~ 2025-09-27
Computers, Owned/Freehold
21,880 GBP2024-09-28 ~ 2025-09-27
Owned/Freehold
262,260 GBP2024-09-28 ~ 2025-09-27
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-188,624 GBP2024-09-28 ~ 2025-09-27
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-188,624 GBP2024-09-28 ~ 2025-09-27
Property, Plant & Equipment
Plant and equipment
223,225 GBP2025-09-27
254,427 GBP2024-09-28
Motor vehicles
69,216 GBP2025-09-27
162,369 GBP2024-09-28
Computers
43,391 GBP2025-09-27
55,391 GBP2024-09-28
Under hire purchased contracts or finance leases, Motor vehicles
69,216 GBP2025-09-27
162,370 GBP2024-09-28
Under hire purchased contracts or finance leases
219,584 GBP2025-09-27
330,687 GBP2024-09-28
Raw materials and consumables
880,988 GBP2025-09-27
535,321 GBP2024-09-28
Trade Debtors/Trade Receivables
Current
2,217,053 GBP2025-09-27
1,519,754 GBP2024-09-28
Other Debtors
Current
91,821 GBP2025-09-27
70,498 GBP2024-09-28
Prepayments/Accrued Income
Current
153,827 GBP2025-09-27
222,613 GBP2024-09-28
Trade Creditors/Trade Payables
Current
2,504,819 GBP2025-09-27
2,047,048 GBP2024-09-28
Taxation/Social Security Payable
Current
69,135 GBP2025-09-27
58,558 GBP2024-09-28
Finance Lease Liabilities - Total Present Value
Current
69,096 GBP2025-09-27
87,954 GBP2024-09-28
Other Creditors
Current
934,008 GBP2025-09-27
526,931 GBP2024-09-28
Accrued Liabilities/Deferred Income
Current
93,616 GBP2025-09-27
60,528 GBP2024-09-28
Creditors
Current
3,670,674 GBP2025-09-27
2,781,019 GBP2024-09-28
Finance Lease Liabilities - Total Present Value
Non-current
87,975 GBP2025-09-27
171,367 GBP2024-09-28
Creditors
Non-current
253,736 GBP2025-09-27
351,754 GBP2024-09-28
Minimum gross finance lease payments owing
157,071 GBP2025-09-27
259,321 GBP2024-09-28
Net Deferred Tax Liability/Asset
-235,940 GBP2025-09-27
-205,393 GBP2024-09-28
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-30,547 GBP2024-09-28 ~ 2025-09-27
Deferred Tax Liabilities
Accelerated tax depreciation
-405,732 GBP2025-09-27
-441,184 GBP2024-09-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2025-09-27
200 shares2024-09-28
Par Value of Share
Class 1 ordinary share
0.502024-09-28 ~ 2025-09-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
375,150 GBP2025-09-27
375,149 GBP2024-09-28
Between one and five year
1,780,302 GBP2025-09-27
1,780,303 GBP2024-09-28
More than five year
1,924,782 GBP2025-09-27
2,185,856 GBP2024-09-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,080,234 GBP2025-09-27
4,341,308 GBP2024-09-28