Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
14,901,155 GBP2022-10-01 ~ 2023-09-30
15,515,038 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
11,748,026 GBP2022-10-01 ~ 2023-09-30
11,872,537 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,153,129 GBP2022-10-01 ~ 2023-09-30
3,642,501 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,343,670 GBP2022-10-01 ~ 2023-09-30
3,221,390 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,017,378 GBP2022-10-01 ~ 2023-09-30
663,583 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
212,553 GBP2022-10-01 ~ 2023-09-30
148,561 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
804,825 GBP2022-10-01 ~ 2023-09-30
515,022 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
265,143 GBP2022-10-01 ~ 2023-09-30
107,338 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
539,682 GBP2022-10-01 ~ 2023-09-30
407,684 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
539,682 GBP2022-10-01 ~ 2023-09-30
407,684 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1 GBP2023-09-30
1 GBP2022-09-30
Property, Plant & Equipment
1,476,978 GBP2023-09-30
1,552,347 GBP2022-09-30
Fixed Assets - Investments
18,000 GBP2023-09-30
18,000 GBP2022-09-30
Fixed Assets
1,494,979 GBP2023-09-30
1,570,348 GBP2022-09-30
Total Inventories
6,265,923 GBP2023-09-30
6,257,708 GBP2022-09-30
Debtors
5,172,799 GBP2023-09-30
5,442,241 GBP2022-09-30
Cash at bank and in hand
126,552 GBP2023-09-30
240,214 GBP2022-09-30
Current Assets
11,565,274 GBP2023-09-30
11,940,163 GBP2022-09-30
Creditors
Current
5,277,878 GBP2023-09-30
6,199,261 GBP2022-09-30
Net Current Assets/Liabilities
6,287,396 GBP2023-09-30
5,740,902 GBP2022-09-30
Total Assets Less Current Liabilities
7,782,375 GBP2023-09-30
7,311,250 GBP2022-09-30
Creditors
Non-current
-749,175 GBP2023-09-30
-872,875 GBP2022-09-30
Net Assets/Liabilities
6,660,819 GBP2023-09-30
6,153,137 GBP2022-09-30
Equity
Called up share capital
1,000 GBP2023-09-30
1,000 GBP2022-09-30
1,000 GBP2021-09-30
Retained earnings (accumulated losses)
6,659,819 GBP2023-09-30
6,152,137 GBP2022-09-30
5,768,453 GBP2021-09-30
Equity
6,660,819 GBP2023-09-30
6,153,137 GBP2022-09-30
5,769,453 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-32,000 GBP2022-10-01 ~ 2023-09-30
-24,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-32,000 GBP2022-10-01 ~ 2023-09-30
-24,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
539,682 GBP2022-10-01 ~ 2023-09-30
407,684 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,177,818 GBP2022-10-01 ~ 2023-09-30
1,145,547 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
114,100 GBP2022-10-01 ~ 2023-09-30
91,065 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,719 GBP2022-10-01 ~ 2023-09-30
22,485 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,378,637 GBP2022-10-01 ~ 2023-09-30
1,259,097 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
432022-10-01 ~ 2023-09-30
432021-10-01 ~ 2022-09-30
Director Remuneration
150,000 GBP2022-10-01 ~ 2023-09-30
146,415 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
129,351 GBP2022-10-01 ~ 2023-09-30
145,532 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
11,850 GBP2022-10-01 ~ 2023-09-30
24,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
192,000 GBP2022-10-01 ~ 2023-09-30
117,196 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
177,062 GBP2022-10-01 ~ 2023-09-30
97,854 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
35,246 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
35,245 GBP2022-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
1 GBP2023-09-30
1 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
40,725 GBP2023-09-30
40,725 GBP2022-09-30
Plant and equipment
813,270 GBP2023-09-30
795,648 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-34,760 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,054 GBP2023-09-30
1,018 GBP2022-09-30
Plant and equipment
615,558 GBP2023-09-30
594,052 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,036 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
56,266 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-34,760 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
37,671 GBP2023-09-30
39,707 GBP2022-09-30
Plant and equipment
197,712 GBP2023-09-30
201,596 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
170,464 GBP2023-09-30
168,864 GBP2022-09-30
Motor vehicles
35,675 GBP2023-09-30
35,675 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,574,987 GBP2023-09-30
2,555,765 GBP2022-09-30
Property, Plant & Equipment - Disposals
-34,760 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
129,663 GBP2023-09-30
116,062 GBP2022-09-30
Motor vehicles
26,563 GBP2023-09-30
23,527 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,098,009 GBP2023-09-30
1,003,418 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,601 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
3,036 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,351 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,760 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
40,801 GBP2023-09-30
52,802 GBP2022-09-30
Motor vehicles
9,112 GBP2023-09-30
12,148 GBP2022-09-30
Finished Goods
6,265,923 GBP2023-09-30
6,257,708 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,005,468 GBP2023-09-30
3,696,673 GBP2022-09-30
Other Debtors
Current
952,262 GBP2023-09-30
839,130 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
40,286 GBP2023-09-30
55,995 GBP2022-09-30
Prepayments/Accrued Income
Current
84,478 GBP2023-09-30
46,625 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,172,799 GBP2023-09-30
5,442,241 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
2,250,586 GBP2023-09-30
2,438,104 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,556,171 GBP2023-09-30
3,105,681 GBP2022-09-30
Corporation Tax Payable
Current
343,562 GBP2023-09-30
510,786 GBP2022-09-30
Other Taxation & Social Security Payable
Current
27,526 GBP2023-09-30
33,095 GBP2022-09-30
Accrued Liabilities
Current
79,573 GBP2023-09-30
87,905 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
749,175 GBP2023-09-30
872,875 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
2,250,586 GBP2023-09-30
2,429,070 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
2,250,586 GBP2023-09-30
2,438,104 GBP2022-09-30
Bank Borrowings
Non-current, Between one and two years
145,916 GBP2023-09-30
144,071 GBP2022-09-30
Non-current, Between two and five year
603,259 GBP2023-09-30
728,804 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,792 GBP2023-09-30
150,500 GBP2022-09-30
Between one and five year
528,000 GBP2023-09-30
538,792 GBP2022-09-30
More than five year
264,000 GBP2023-09-30
396,000 GBP2022-09-30
All periods
934,792 GBP2023-09-30
1,085,292 GBP2022-09-30
Bank Borrowings
Secured
2,999,761 GBP2023-09-30
3,301,945 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
358,381 GBP2023-09-30
285,238 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
539,682 GBP2022-10-01 ~ 2023-09-30
Bank Overdrafts
-9,034 GBP2022-09-30