Cost of Sales
-12,922,093 GBP2023-10-01 ~ 2024-09-30
-10,750,994 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,573,942 GBP2023-10-01 ~ 2024-09-30
-3,581,438 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
19,866 GBP2023-10-01 ~ 2024-09-30
8,739 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,252,137 GBP2023-10-01 ~ 2024-09-30
-314,942 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,599,368 GBP2023-10-01 ~ 2024-09-30
-270,536 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
758,188 GBP2024-09-30
608,288 GBP2023-09-30
Property, Plant & Equipment
4,906,382 GBP2024-09-30
6,377,440 GBP2023-09-30
Fixed Assets - Investments
1,417,455 GBP2024-09-30
0 GBP2023-09-30
Fixed Assets
7,082,025 GBP2024-09-30
6,985,728 GBP2023-09-30
Debtors
2,734,712 GBP2024-09-30
3,433,315 GBP2023-09-30
Cash at bank and in hand
1,111,753 GBP2024-09-30
329,369 GBP2023-09-30
Current Assets
5,555,269 GBP2024-09-30
5,176,502 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,268,781 GBP2024-09-30
-3,514,973 GBP2023-09-30
Net Current Assets/Liabilities
2,286,488 GBP2024-09-30
1,661,529 GBP2023-09-30
Total Assets Less Current Liabilities
9,368,513 GBP2024-09-30
8,647,257 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-683,943 GBP2024-09-30
-1,401,521 GBP2023-09-30
Net Assets/Liabilities
7,623,675 GBP2024-09-30
6,085,177 GBP2023-09-30
Equity
Called up share capital
15,000 GBP2024-09-30
15,000 GBP2023-09-30
15,000 GBP2022-09-30
Capital redemption reserve
15,000 GBP2024-09-30
15,000 GBP2023-09-30
15,000 GBP2022-09-30
Retained earnings (accumulated losses)
7,593,675 GBP2024-09-30
6,055,177 GBP2023-09-30
6,325,713 GBP2022-09-30
Equity
7,623,675 GBP2024-09-30
6,085,177 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,599,368 GBP2023-10-01 ~ 2024-09-30
-270,536 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-60,870 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
20,828 GBP2023-10-01 ~ 2024-09-30
20,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
602023-10-01 ~ 2024-09-30
572022-10-01 ~ 2023-09-30
Wages/Salaries
6,034,596 GBP2023-10-01 ~ 2024-09-30
4,882,181 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,599 GBP2023-10-01 ~ 2024-09-30
62,457 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
6,519,096 GBP2023-10-01 ~ 2024-09-30
5,321,321 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
342,704 GBP2023-10-01 ~ 2024-09-30
290,078 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-99,664 GBP2023-10-01 ~ 2024-09-30
193,904 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
30,000 GBP2024-09-30
30,000 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
768,094 GBP2024-09-30
618,194 GBP2023-09-30
Intangible Assets - Gross Cost
798,094 GBP2024-09-30
648,194 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
30,000 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
9,906 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
39,906 GBP2023-09-30
Intangible Assets
Goodwill
0 GBP2024-09-30
0 GBP2023-09-30
Patents/Trademarks/Licences/Concessions
758,188 GBP2024-09-30
608,288 GBP2023-09-30
Intangible Assets
758,188 GBP2024-09-30
608,288 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
183,722 GBP2024-09-30
183,722 GBP2023-09-30
Improvements to leasehold property
1,257,016 GBP2024-09-30
1,257,016 GBP2023-09-30
Plant and equipment
7,181,255 GBP2024-09-30
8,403,583 GBP2023-09-30
Furniture and fittings
114,163 GBP2024-09-30
97,879 GBP2023-09-30
Motor vehicles
1,587,965 GBP2024-09-30
1,425,512 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
10,324,121 GBP2024-09-30
11,367,712 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,295,455 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-1,223 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-29,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-1,325,678 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-09-30
0 GBP2023-09-30
Improvements to leasehold property
805,825 GBP2024-09-30
680,078 GBP2023-09-30
Plant and equipment
3,598,209 GBP2024-09-30
3,406,916 GBP2023-09-30
Furniture and fittings
90,611 GBP2024-09-30
87,796 GBP2023-09-30
Motor vehicles
923,094 GBP2024-09-30
815,482 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,417,739 GBP2024-09-30
4,990,272 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-10-01 ~ 2024-09-30
Improvements to leasehold property
125,747 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
750,570 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
2,815 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
119,454 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
998,586 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-559,277 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-11,842 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-571,119 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
183,722 GBP2024-09-30
183,722 GBP2023-09-30
Improvements to leasehold property
451,191 GBP2024-09-30
576,938 GBP2023-09-30
Plant and equipment
3,583,046 GBP2024-09-30
4,996,667 GBP2023-09-30
Furniture and fittings
23,552 GBP2024-09-30
10,083 GBP2023-09-30
Motor vehicles
664,871 GBP2024-09-30
610,030 GBP2023-09-30
Amounts invested in assets
Non-current
1,417,455 GBP2024-09-30
0 GBP2023-09-30
Finished Goods/Goods for Resale
15,000 GBP2024-09-30
15,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
948,393 GBP2024-09-30
1,042,373 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
2,567 GBP2024-09-30
315,338 GBP2023-09-30
Other Debtors
Current
1,633,933 GBP2024-09-30
1,795,905 GBP2023-09-30
Prepayments/Accrued Income
Current
149,819 GBP2024-09-30
279,699 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,734,712 GBP2024-09-30
3,433,315 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
10,530 GBP2024-09-30
119,914 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
780,157 GBP2024-09-30
780,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
720,247 GBP2024-09-30
855,678 GBP2023-09-30
Corporation Tax Payable
Current
755,000 GBP2024-09-30
315,338 GBP2023-09-30
Other Taxation & Social Security Payable
Current
143,637 GBP2024-09-30
113,934 GBP2023-09-30
Other Creditors
Current
775,572 GBP2024-09-30
1,267,027 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
83,638 GBP2024-09-30
63,082 GBP2023-09-30
Creditors
Current
3,268,781 GBP2024-09-30
3,514,973 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
90,443 GBP2024-09-30
90,947 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
593,500 GBP2024-09-30
1,310,574 GBP2023-09-30
Creditors
Non-current
683,943 GBP2024-09-30
1,401,521 GBP2023-09-30
Bank Borrowings
100,973 GBP2024-09-30
210,861 GBP2023-09-30
Total Borrowings
Current
10,530 GBP2024-09-30
119,914 GBP2023-09-30
Non-current
90,443 GBP2024-09-30
90,947 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
780,157 GBP2024-09-30
780,000 GBP2023-09-30
Minimum gross finance lease payments owing
1,373,657 GBP2024-09-30
2,090,574 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
176,800 GBP2024-09-30
36,000 GBP2023-09-30
Between two and five year
144,000 GBP2024-09-30
144,000 GBP2023-09-30
More than five year
81,000 GBP2024-09-30
117,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
401,800 GBP2024-09-30
297,000 GBP2023-09-30