Average Number of Employees
302021-10-01 ~ 2022-09-30
232020-10-01 ~ 2021-09-30
Turnover/Revenue
22,187,935 GBP2021-10-01 ~ 2022-09-30
15,506,931 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-14,626,732 GBP2021-10-01 ~ 2022-09-30
-10,247,041 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
7,561,203 GBP2021-10-01 ~ 2022-09-30
5,259,890 GBP2020-10-01 ~ 2021-09-30
Distribution Costs
-767,329 GBP2021-10-01 ~ 2022-09-30
-591,184 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-2,068,048 GBP2021-10-01 ~ 2022-09-30
-1,729,068 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
4,725,826 GBP2021-10-01 ~ 2022-09-30
2,981,316 GBP2020-10-01 ~ 2021-09-30
Other Interest Receivable/Similar Income (Finance Income)
495 GBP2021-10-01 ~ 2022-09-30
308 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
4,711,567 GBP2021-10-01 ~ 2022-09-30
2,971,307 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
10,886,134 GBP2022-09-30
7,693,102 GBP2021-09-30
4,991,553 GBP2020-10-01
Retained earnings (accumulated losses), Restated amount
7,299,679 GBP2021-09-30
4,991,553 GBP2020-10-01
Profit/Loss
Retained earnings (accumulated losses)
3,786,455 GBP2021-10-01 ~ 2022-09-30
2,408,125 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2021-10-01 ~ 2022-09-30
-100,000 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
105,003 GBP2022-09-30
120,003 GBP2021-09-30
Property, Plant & Equipment
100,101 GBP2022-09-30
125,003 GBP2021-09-30
Fixed Assets - Investments
75,072 GBP2022-09-30
50,000 GBP2021-09-30
Fixed Assets
280,176 GBP2022-09-30
295,006 GBP2021-09-30
Total Inventories
6,930,359 GBP2022-09-30
7,790,648 GBP2021-09-30
Debtors
Current
8,145,811 GBP2022-09-30
4,612,685 GBP2021-09-30
Cash at bank and in hand
3,121,117 GBP2022-09-30
998,520 GBP2021-09-30
Current Assets
18,197,287 GBP2022-09-30
13,401,853 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-7,526,013 GBP2022-09-30
-6,318,492 GBP2021-09-30
Net Current Assets/Liabilities
10,671,274 GBP2022-09-30
7,083,361 GBP2021-09-30
Total Assets Less Current Liabilities
10,951,450 GBP2022-09-30
7,378,367 GBP2021-09-30
Creditors
Non-current, Amounts falling due after one year
-65,215 GBP2022-09-30
-78,589 GBP2021-09-30
Net Assets/Liabilities
10,886,235 GBP2022-09-30
7,299,778 GBP2021-09-30
Equity
Called up share capital
100 GBP2022-09-30
100 GBP2021-09-30
Equity
10,886,235 GBP2022-09-30
7,299,778 GBP2021-09-30
Profit/Loss
3,786,456 GBP2021-10-01 ~ 2022-09-30
2,408,125 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation Expense
31,769 GBP2021-10-01 ~ 2022-09-30
18,293 GBP2020-10-01 ~ 2021-09-30
Cash and Cash Equivalents
3,121,117 GBP2022-09-30
998,520 GBP2021-09-30
890,784 GBP2020-10-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202021-10-01 ~ 2022-09-30
Furniture and fittings
202021-10-01 ~ 2022-09-30
Office equipment
332021-10-01 ~ 2022-09-30
Audit Fees/Expenses
29,000 GBP2021-10-01 ~ 2022-09-30
29,000 GBP2020-10-01 ~ 2021-09-30
Wages/Salaries
1,491,549 GBP2021-10-01 ~ 2022-09-30
1,149,192 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
183,436 GBP2021-10-01 ~ 2022-09-30
123,656 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
1,702,446 GBP2021-10-01 ~ 2022-09-30
1,293,079 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
369,413 GBP2021-10-01 ~ 2022-09-30
306,775 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
895,198 GBP2021-10-01 ~ 2022-09-30
564,548 GBP2020-10-01 ~ 2021-09-30
Dividends Paid on Shares
200,000 GBP2021-10-01 ~ 2022-09-30
100,000 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Goodwill
150,003 GBP2022-09-30
150,003 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
45,000 GBP2022-09-30
30,000 GBP2021-09-30
Intangible Assets
Goodwill
105,003 GBP2022-09-30
120,003 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
120,243 GBP2022-09-30
120,243 GBP2021-09-30
Furniture and fittings
9,880 GBP2022-09-30
9,880 GBP2021-09-30
Office equipment
34,344 GBP2022-09-30
27,477 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
164,467 GBP2022-09-30
157,600 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
13,946 GBP2021-09-30
Furniture and fittings
2,239 GBP2021-09-30
Office equipment
16,411 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
32,596 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
24,049 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings, Owned/Freehold
2,027 GBP2021-10-01 ~ 2022-09-30
Office equipment, Owned/Freehold
5,694 GBP2021-10-01 ~ 2022-09-30
Owned/Freehold
31,770 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,995 GBP2022-09-30
Furniture and fittings
4,266 GBP2022-09-30
Office equipment
22,105 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
64,366 GBP2022-09-30
Property, Plant & Equipment
Motor vehicles
82,248 GBP2022-09-30
106,297 GBP2021-09-30
Furniture and fittings
5,614 GBP2022-09-30
7,640 GBP2021-09-30
Office equipment
12,239 GBP2022-09-30
11,066 GBP2021-09-30
Motor vehicles, Under hire purchased contracts or finance leases
82,248 GBP2022-09-30
106,297 GBP2021-09-30
Under hire purchased contracts or finance leases
82,248 GBP2022-09-30
106,297 GBP2021-09-30
Finished Goods/Goods for Resale
6,930,359 GBP2022-09-30
7,790,648 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
4,292,813 GBP2022-09-30
2,868,621 GBP2021-09-30
Other Debtors
Current
1,732,639 GBP2022-09-30
1,702,802 GBP2021-09-30
Prepayments/Accrued Income
Current
2,120,359 GBP2022-09-30
41,262 GBP2021-09-30
Other Remaining Borrowings
Current
100,000 GBP2022-09-30
100,000 GBP2021-09-30
Trade Creditors/Trade Payables
Current
1,646,569 GBP2022-09-30
1,659,538 GBP2021-09-30
Corporation Tax Payable
Current
832,702 GBP2022-09-30
558,588 GBP2021-09-30
Taxation/Social Security Payable
Current
267,203 GBP2022-09-30
227,967 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
13,374 GBP2022-09-30
13,374 GBP2021-09-30
Other Creditors
Current
159,779 GBP2022-09-30
267,485 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
4,506,386 GBP2022-09-30
3,491,540 GBP2021-09-30
Creditors
Current
7,526,013 GBP2022-09-30
6,318,492 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Non-current
65,215 GBP2022-09-30
78,589 GBP2021-09-30
Creditors
Non-current
65,215 GBP2022-09-30
78,589 GBP2021-09-30
Minimum gross finance lease payments owing
78,589 GBP2022-09-30
91,963 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-09-30
100 shares2021-09-30
Par Value of Share
Class 1 ordinary share
1.002021-10-01 ~ 2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,454 GBP2022-09-30
10,991 GBP2021-09-30
Between one and five year
1,125 GBP2022-09-30
8,579 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,579 GBP2022-09-30
19,570 GBP2021-09-30