Average Number of Employees
1252022-10-01 ~ 2023-09-30
1232021-10-01 ~ 2022-09-30
Turnover/Revenue
111,393,551 GBP2022-10-01 ~ 2023-09-30
99,088,011 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-93,764,513 GBP2022-10-01 ~ 2023-09-30
-84,355,926 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
17,629,038 GBP2022-10-01 ~ 2023-09-30
14,732,085 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-7,066,224 GBP2022-10-01 ~ 2023-09-30
-6,067,026 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,174,829 GBP2022-10-01 ~ 2023-09-30
-3,376,785 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
5,424,785 GBP2022-10-01 ~ 2023-09-30
5,288,274 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
205,427 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
5,603,000 GBP2022-10-01 ~ 2023-09-30
5,273,671 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
8,952,035 GBP2023-09-30
5,648,758 GBP2022-09-30
5,957,020 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
4,303,277 GBP2022-10-01 ~ 2023-09-30
4,206,738 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-4,515,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1,117,916 GBP2023-09-30
1,397,395 GBP2022-09-30
Property, Plant & Equipment
1,049,993 GBP2023-09-30
661,330 GBP2022-09-30
Fixed Assets - Investments
15,000 GBP2023-09-30
15,000 GBP2022-09-30
Investment Property
186,500 GBP2023-09-30
149,700 GBP2022-09-30
Fixed Assets
2,369,409 GBP2023-09-30
2,223,425 GBP2022-09-30
Total Inventories
4,511,124 GBP2023-09-30
4,325,057 GBP2022-09-30
Debtors
Current
9,737,889 GBP2023-09-30
10,251,778 GBP2022-09-30
Cash at bank and in hand
6,441,798 GBP2023-09-30
5,100,840 GBP2022-09-30
Current Assets
20,690,811 GBP2023-09-30
19,677,675 GBP2022-09-30
Net Current Assets/Liabilities
8,919,335 GBP2023-09-30
5,653,439 GBP2022-09-30
Total Assets Less Current Liabilities
11,288,744 GBP2023-09-30
7,876,864 GBP2022-09-30
Net Assets/Liabilities
11,068,710 GBP2023-09-30
7,765,433 GBP2022-09-30
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-09-30
Share premium
2,059,175 GBP2023-09-30
2,059,175 GBP2022-09-30
Capital redemption reserve
7,500 GBP2023-09-30
7,500 GBP2022-09-30
Equity
11,068,710 GBP2023-09-30
7,765,433 GBP2022-09-30
Profit/Loss
4,303,277 GBP2022-10-01 ~ 2023-09-30
4,206,738 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
215,922 GBP2022-10-01 ~ 2023-09-30
189,669 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
6,441,798 GBP2023-09-30
5,100,840 GBP2022-09-30
6,977,625 GBP2021-10-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-10-01 ~ 2023-09-30
Motor vehicles
252022-10-01 ~ 2023-09-30
Furniture and fittings
252022-10-01 ~ 2023-09-30
Wages/Salaries
5,662,466 GBP2022-10-01 ~ 2023-09-30
4,142,625 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
642,223 GBP2022-10-01 ~ 2023-09-30
434,674 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,382,042 GBP2022-10-01 ~ 2023-09-30
4,650,330 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
1,079,485 GBP2022-10-01 ~ 2023-09-30
239,753 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
108,603 GBP2022-10-01 ~ 2023-09-30
40,395 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
1,232,660 GBP2022-10-01 ~ 2023-09-30
1,001,997 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
1,000,000 GBP2022-10-01 ~ 2023-09-30
4,515,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
11,295,885 GBP2023-09-30
11,295,885 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
10,177,969 GBP2023-09-30
9,898,490 GBP2022-09-30
Intangible Assets
Goodwill
1,117,916 GBP2023-09-30
1,397,395 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
274,462 GBP2023-09-30
239,368 GBP2022-09-30
Motor vehicles
1,400,909 GBP2023-09-30
1,100,302 GBP2022-09-30
Furniture and fittings
741,070 GBP2023-09-30
584,921 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,335,595 GBP2023-09-30
2,833,454 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-108,328 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-80,065 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-188,393 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
177,521 GBP2022-09-30
Motor vehicles
672,960 GBP2022-09-30
Furniture and fittings
412,780 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,172,124 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
21,713 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
52,267 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
215,922 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-27,162 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-75,282 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-102,444 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
199,234 GBP2023-09-30
Motor vehicles
787,740 GBP2023-09-30
Furniture and fittings
389,765 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,285,602 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
75,228 GBP2023-09-30
61,847 GBP2022-09-30
Motor vehicles
613,169 GBP2023-09-30
427,342 GBP2022-09-30
Furniture and fittings
351,305 GBP2023-09-30
172,141 GBP2022-09-30
Finished Goods/Goods for Resale
4,511,124 GBP2023-09-30
4,325,057 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
8,066,922 GBP2023-09-30
8,534,794 GBP2022-09-30
Other Debtors
Current
87,289 GBP2023-09-30
27,496 GBP2022-09-30
Prepayments/Accrued Income
Current
1,583,678 GBP2023-09-30
1,689,488 GBP2022-09-30
Trade Creditors/Trade Payables
Current
8,415,231 GBP2023-09-30
10,136,700 GBP2022-09-30
Corporation Tax Payable
Current
542,091 GBP2023-09-30
578,633 GBP2022-09-30
Taxation/Social Security Payable
Current
1,189,626 GBP2023-09-30
1,388,295 GBP2022-09-30
Other Creditors
Current
67,372 GBP2023-09-30
491,382 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,557,156 GBP2023-09-30
1,429,226 GBP2022-09-30
Creditors
Current
11,771,476 GBP2023-09-30
14,024,236 GBP2022-09-30
Other Taxation & Social Security Payable
Current
193,888 GBP2023-09-30
129,166 GBP2022-09-30
Amount of value-added tax that is payable
Current
995,738 GBP2023-09-30
1,259,129 GBP2022-09-30
Net Deferred Tax Liability/Asset
-220,034 GBP2023-09-30
-111,431 GBP2022-09-30
-71,036 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-108,603 GBP2022-10-01 ~ 2023-09-30
-40,395 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-220,034 GBP2023-09-30
-111,431 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-09-30
50,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,314,471 GBP2023-09-30
881,100 GBP2022-09-30
Between one and five year
3,692,985 GBP2023-09-30
890,717 GBP2022-09-30
More than five year
1,957,905 GBP2023-09-30
1,399,950 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,965,361 GBP2023-09-30
3,171,767 GBP2022-09-30