Average Number of Employees
272022-10-01 ~ 2023-09-30
322021-10-01 ~ 2022-09-30
Turnover/Revenue
32,703,539 GBP2022-10-01 ~ 2023-09-30
32,326,978 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-26,794,197 GBP2022-10-01 ~ 2023-09-30
-25,779,857 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,909,342 GBP2022-10-01 ~ 2023-09-30
6,547,121 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,631,345 GBP2022-10-01 ~ 2023-09-30
-2,851,008 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
2,277,997 GBP2022-10-01 ~ 2023-09-30
3,696,113 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,294,250 GBP2022-10-01 ~ 2023-09-30
3,715,021 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,815,392 GBP2022-10-01 ~ 2023-09-30
2,953,726 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
2,954,610 GBP2023-09-30
2,902,511 GBP2022-09-30
Fixed Assets
2,954,610 GBP2023-09-30
2,902,511 GBP2022-09-30
Total Inventories
1,020,900 GBP2023-09-30
1,152,724 GBP2022-09-30
Debtors
9,701,268 GBP2023-09-30
8,222,872 GBP2022-09-30
Cash at bank and in hand
1,227,637 GBP2023-09-30
2,442,184 GBP2022-09-30
Current Assets
11,949,805 GBP2023-09-30
11,817,780 GBP2022-09-30
Net Current Assets/Liabilities
4,883,731 GBP2023-09-30
4,929,174 GBP2022-09-30
Total Assets Less Current Liabilities
7,838,341 GBP2023-09-30
7,831,685 GBP2022-09-30
Creditors
Amounts falling due after one year
-1,027,163 GBP2023-09-30
-1,129,818 GBP2022-09-30
Net Assets/Liabilities
6,218,768 GBP2023-09-30
6,153,376 GBP2022-09-30
Equity
Called up share capital
2 GBP2023-09-30
2 GBP2022-09-30
2 GBP2021-09-30
Retained earnings (accumulated losses)
6,218,766 GBP2023-09-30
6,153,374 GBP2022-09-30
5,949,648 GBP2021-09-30
Equity
6,218,768 GBP2023-09-30
6,153,376 GBP2022-09-30
5,949,650 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,815,392 GBP2022-10-01 ~ 2023-09-30
2,953,726 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,815,392 GBP2022-10-01 ~ 2023-09-30
2,953,726 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,815,392 GBP2022-10-01 ~ 2023-09-30
2,953,726 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,750,000 GBP2022-10-01 ~ 2023-09-30
-2,750,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,750,000 GBP2022-10-01 ~ 2023-09-30
-2,750,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,750,000 GBP2022-10-01 ~ 2023-09-30
-2,750,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
-1,750,000 GBP2022-10-01 ~ 2023-09-30
-2,750,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
877,694 GBP2022-10-01 ~ 2023-09-30
599,943 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
0.252022-10-01 ~ 2023-09-30
Audit Fees/Expenses
12,000 GBP2022-10-01 ~ 2023-09-30
12,000 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
212022-10-01 ~ 2023-09-30
252021-10-01 ~ 2022-09-30
Wages/Salaries
883,933 GBP2022-10-01 ~ 2023-09-30
1,033,477 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
91,292 GBP2022-10-01 ~ 2023-09-30
110,199 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,331 GBP2022-10-01 ~ 2023-09-30
18,795 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
993,556 GBP2022-10-01 ~ 2023-09-30
1,162,471 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
160,271 GBP2022-10-01 ~ 2023-09-30
155,932 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,684 GBP2022-10-01 ~ 2023-09-30
398,172 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
573,563 GBP2022-10-01 ~ 2023-09-30
705,854 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
1,750,000 GBP2022-10-01 ~ 2023-09-30
2,750,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
729,729 GBP2023-09-30
729,729 GBP2022-09-30
Plant and equipment
5,800,234 GBP2023-09-30
5,136,460 GBP2022-09-30
Tools/Equipment for furniture and fittings
164,597 GBP2023-09-30
154,384 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
6,694,560 GBP2023-09-30
6,020,573 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-334,691 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-334,691 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,903,141 GBP2023-09-30
2,312,111 GBP2022-09-30
Tools/Equipment for furniture and fittings
115,339 GBP2023-09-30
101,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,739,950 GBP2023-09-30
3,118,062 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
846,836 GBP2022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
14,339 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
877,694 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-255,806 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-255,806 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Long leasehold
8,259 GBP2023-09-30
24,778 GBP2022-09-30
Plant and equipment
2,897,093 GBP2023-09-30
2,824,349 GBP2022-09-30
Tools/Equipment for furniture and fittings
49,258 GBP2023-09-30
53,384 GBP2022-09-30
Finished Goods
1,020,900 GBP2023-09-30
1,152,724 GBP2022-09-30
Trade Debtors/Trade Receivables
6,653,649 GBP2023-09-30
6,053,215 GBP2022-09-30
Prepayments/Accrued Income
970,784 GBP2023-09-30
381,014 GBP2022-09-30
Other Debtors
707,095 GBP2023-09-30
318,904 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
4,888,374 GBP2023-09-30
4,496,174 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
934,669 GBP2023-09-30
315,588 GBP2022-09-30
Corporation Tax Payable
Amounts falling due within one year
-38,336 GBP2023-09-30
81,491 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
209,710 GBP2023-09-30
300,832 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
390,381 GBP2023-09-30
287,026 GBP2022-09-30
Other Creditors
Amounts falling due within one year
681,276 GBP2023-09-30
1,407,495 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,027,163 GBP2023-09-30
1,129,818 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
390,381 GBP2023-09-30
287,026 GBP2022-09-30
Between one and five year
1,027,163 GBP2023-09-30
1,129,818 GBP2022-09-30
Minimum gross finance lease payments owing
1,417,544 GBP2023-09-30
1,416,844 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
1,417,544 GBP2023-09-30
1,416,844 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
592,410 GBP2023-09-30
543,726 GBP2022-09-30
Deferred Tax Liabilities
592,410 GBP2023-09-30
543,726 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
970,745 GBP2023-09-30
783,974 GBP2022-09-30
Between one and five year
471,529 GBP2023-09-30
198,293 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,442,274 GBP2023-09-30
982,267 GBP2022-09-30