Average Number of Employees
312023-10-01 ~ 2024-09-30
332022-10-01 ~ 2023-09-30
Turnover/Revenue
8,501,088 GBP2023-10-01 ~ 2024-09-30
13,434,401 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-6,006,339 GBP2023-10-01 ~ 2024-09-30
-9,557,569 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,494,749 GBP2023-10-01 ~ 2024-09-30
3,876,832 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,796,259 GBP2023-10-01 ~ 2024-09-30
-3,161,446 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-244,527 GBP2023-10-01 ~ 2024-09-30
715,386 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
39,000 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
-246,040 GBP2023-10-01 ~ 2024-09-30
663,912 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-206,725 GBP2023-10-01 ~ 2024-09-30
515,638 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
79,530 GBP2024-09-30
81,680 GBP2023-09-30
Property, Plant & Equipment
128,477 GBP2024-09-30
113,972 GBP2023-09-30
Fixed Assets
208,007 GBP2024-09-30
195,652 GBP2023-09-30
Total Inventories
1,689,690 GBP2024-09-30
1,268,543 GBP2023-09-30
Debtors
Current
1,566,965 GBP2024-09-30
4,100,416 GBP2023-09-30
Cash at bank and in hand
816,984 GBP2024-09-30
374,403 GBP2023-09-30
Current Assets
4,073,639 GBP2024-09-30
5,743,362 GBP2023-09-30
Net Current Assets/Liabilities
1,495,004 GBP2024-09-30
2,394,582 GBP2023-09-30
Total Assets Less Current Liabilities
1,703,011 GBP2024-09-30
2,590,234 GBP2023-09-30
Net Assets/Liabilities
1,548,322 GBP2024-09-30
2,347,789 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-10-01
Retained earnings (accumulated losses)
1,548,222 GBP2024-09-30
2,347,689 GBP2023-09-30
2,177,593 GBP2022-10-01
Equity
1,548,322 GBP2024-09-30
2,347,789 GBP2023-09-30
2,177,693 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-206,725 GBP2023-10-01 ~ 2024-09-30
515,638 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-592,742 GBP2023-10-01 ~ 2024-09-30
-345,542 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-592,742 GBP2023-10-01 ~ 2024-09-30
-345,542 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
16,250 GBP2023-10-01 ~ 2024-09-30
15,500 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,196,766 GBP2023-10-01 ~ 2024-09-30
1,447,129 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
136,282 GBP2023-10-01 ~ 2024-09-30
140,637 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,391,441 GBP2023-10-01 ~ 2024-09-30
1,697,102 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
165,124 GBP2023-10-01 ~ 2024-09-30
183,802 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,320 GBP2023-10-01 ~ 2024-09-30
13,970 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-61,510 GBP2023-10-01 ~ 2024-09-30
146,127 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
592,742 GBP2023-10-01 ~ 2024-09-30
345,542 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
7,000 GBP2024-09-30
7,000 GBP2023-09-30
Computer software
247,673 GBP2024-09-30
211,107 GBP2023-09-30
Intangible Assets - Gross Cost
254,673 GBP2024-09-30
218,107 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
7,000 GBP2024-09-30
7,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
175,143 GBP2024-09-30
136,427 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
38,716 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Other
730,403 GBP2024-09-30
699,178 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
997,127 GBP2024-09-30
965,902 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Other
-134,587 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-134,587 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
851,930 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
40,113 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
4,556 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-27,949 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,949 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
601,926 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
868,650 GBP2024-09-30
Property, Plant & Equipment
Other
128,477 GBP2024-09-30
113,972 GBP2023-09-30
Under hire purchased contracts or finance leases
760 GBP2024-09-30
5,316 GBP2023-09-30
Finished Goods/Goods for Resale
1,689,690 GBP2024-09-30
1,268,543 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
849,235 GBP2024-09-30
2,547,279 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
328,228 GBP2024-09-30
558,529 GBP2023-09-30
Other Debtors
Current
186,036 GBP2024-09-30
829,123 GBP2023-09-30
Prepayments/Accrued Income
Current
203,466 GBP2024-09-30
151,526 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
13,959 GBP2023-09-30
Cash and Cash Equivalents
816,984 GBP2024-09-30
374,403 GBP2023-09-30
Bank Borrowings
Current
85,000 GBP2024-09-30
85,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,392,214 GBP2024-09-30
1,214,499 GBP2023-09-30
Amounts owed to group undertakings
Current
180,027 GBP2024-09-30
191,944 GBP2023-09-30
Corporation Tax Payable
Current
103,841 GBP2023-09-30
Taxation/Social Security Payable
Current
50,405 GBP2024-09-30
274,092 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
2,912 GBP2024-09-30
2,912 GBP2023-09-30
Other Creditors
Current
188,486 GBP2024-09-30
287,441 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
679,591 GBP2024-09-30
1,189,051 GBP2023-09-30
Creditors
Current
2,578,635 GBP2024-09-30
3,348,780 GBP2023-09-30
Bank Borrowings
Non-current
148,750 GBP2024-09-30
233,750 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
5,578 GBP2024-09-30
8,695 GBP2023-09-30
Creditors
Non-current
154,328 GBP2024-09-30
242,445 GBP2023-09-30
Bank Borrowings
Non-current, Between one and two years
148,750 GBP2024-09-30
Total Borrowings
233,750 GBP2024-09-30
318,750 GBP2023-09-30
Minimum gross finance lease payments owing
8,490 GBP2024-09-30
11,607 GBP2023-09-30
Net Deferred Tax Liability/Asset
-361 GBP2024-09-30
13,959 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,320 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-361 GBP2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
92 shares2024-09-30
92 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-09-30
1 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3 shares2024-09-30
3 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4 shares2024-09-30
4 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,616 GBP2024-09-30
162,279 GBP2023-09-30
Between one and five year
67,616 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
67,616 GBP2024-09-30
229,895 GBP2023-09-30
Amounts owed to directors
105,584 GBP2024-09-30
1,886 GBP2023-09-30