Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Intangible Assets
134,001 GBP2023-09-30
117,184 GBP2022-09-30
Property, Plant & Equipment
2,624,776 GBP2023-09-30
1,954,603 GBP2022-09-30
Fixed Assets - Investments
22,627 GBP2023-09-30
Fixed Assets
2,781,404 GBP2023-09-30
2,071,787 GBP2022-09-30
Total Inventories
3,115,162 GBP2023-09-30
3,584,516 GBP2022-09-30
Debtors
4,753,354 GBP2023-09-30
3,927,213 GBP2022-09-30
Cash at bank and in hand
1,051,122 GBP2023-09-30
128,630 GBP2022-09-30
Current Assets
8,919,638 GBP2023-09-30
7,640,359 GBP2022-09-30
Creditors
Current
7,564,749 GBP2023-09-30
6,702,314 GBP2022-09-30
Net Current Assets/Liabilities
1,354,889 GBP2023-09-30
938,045 GBP2022-09-30
Total Assets Less Current Liabilities
4,136,293 GBP2023-09-30
3,009,832 GBP2022-09-30
Creditors
Non-current
-557,853 GBP2023-09-30
-279,943 GBP2022-09-30
Net Assets/Liabilities
3,298,581 GBP2023-09-30
2,532,132 GBP2022-09-30
Equity
Called up share capital
100,000 GBP2023-09-30
100,000 GBP2022-09-30
100,000 GBP2021-09-30
Retained earnings (accumulated losses)
3,198,581 GBP2023-09-30
2,432,132 GBP2022-09-30
1,733,372 GBP2021-09-30
Equity
3,298,581 GBP2023-09-30
2,532,132 GBP2022-09-30
1,833,372 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-271,875 GBP2022-10-01 ~ 2023-09-30
-250,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-271,875 GBP2022-10-01 ~ 2023-09-30
-250,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,038,324 GBP2022-10-01 ~ 2023-09-30
948,760 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,038,324 GBP2022-10-01 ~ 2023-09-30
948,760 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
462022-10-01 ~ 2023-09-30
442021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
64,000 GBP2023-09-30
64,000 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
17,519 GBP2023-09-30
12,663 GBP2022-09-30
Computer software
178,947 GBP2023-09-30
104,521 GBP2022-09-30
Intangible Assets - Gross Cost
260,466 GBP2023-09-30
181,184 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
64,000 GBP2023-09-30
64,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
126,465 GBP2023-09-30
64,000 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
62,465 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
17,519 GBP2023-09-30
12,663 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
268,651 GBP2023-09-30
251,442 GBP2022-09-30
Plant and equipment
2,037,872 GBP2023-09-30
1,783,104 GBP2022-09-30
Furniture and fittings
133,248 GBP2023-09-30
129,366 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-200,686 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-13,740 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
31,870 GBP2023-09-30
5,656 GBP2022-09-30
Plant and equipment
654,236 GBP2023-09-30
607,337 GBP2022-09-30
Furniture and fittings
38,351 GBP2023-09-30
17,136 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
26,214 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
206,086 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
25,108 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-159,187 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-3,893 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
236,781 GBP2023-09-30
245,786 GBP2022-09-30
Plant and equipment
1,383,636 GBP2023-09-30
1,175,767 GBP2022-09-30
Furniture and fittings
94,897 GBP2023-09-30
112,230 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,262,878 GBP2023-09-30
780,708 GBP2022-09-30
Computers
3,667 GBP2023-09-30
3,667 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,706,316 GBP2023-09-30
2,948,287 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-681,080 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-895,506 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
353,416 GBP2023-09-30
359,888 GBP2022-09-30
Computers
3,667 GBP2023-09-30
3,667 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,081,540 GBP2023-09-30
993,684 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
191,033 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
448,441 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-197,505 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-360,585 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
909,462 GBP2023-09-30
420,820 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
91,686 GBP2023-09-30
51,000 GBP2022-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
40,686 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
14,034 GBP2023-09-30
1,800 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
12,234 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
153,770 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
172,404 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
77,652 GBP2023-09-30
49,200 GBP2022-09-30
Motor vehicles, Under hire purchased contracts or finance leases
810,461 GBP2023-09-30
309,301 GBP2022-09-30
Under hire purchased contracts or finance leases
910,513 GBP2023-09-30
387,301 GBP2022-09-30
Investments in Group Undertakings
Additions to investments
22,627 GBP2023-09-30
Cost valuation
22,627 GBP2023-09-30
Investments in Group Undertakings
22,627 GBP2023-09-30
Merchandise
3,115,162 GBP2023-09-30
3,584,516 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,489,144 GBP2023-09-30
3,245,387 GBP2022-09-30
Other Debtors
Current
51,631 GBP2023-09-30
430,823 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
196,648 GBP2022-09-30
Prepayments
Current
212,579 GBP2023-09-30
54,355 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,753,354 GBP2023-09-30
3,927,213 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
265,497 GBP2023-09-30
82,808 GBP2022-09-30
Trade Creditors/Trade Payables
Current
3,486,870 GBP2023-09-30
3,737,536 GBP2022-09-30
Corporation Tax Payable
Current
56,561 GBP2023-09-30
84,587 GBP2022-09-30
Other Taxation & Social Security Payable
Current
75,766 GBP2023-09-30
61,080 GBP2022-09-30
Other Creditors
Current
490,539 GBP2023-09-30
541,681 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
557,853 GBP2023-09-30
279,943 GBP2022-09-30
Between one and five year, hire purchase agreements
557,853 GBP2023-09-30
279,943 GBP2022-09-30
hire purchase agreements
823,350 GBP2023-09-30
362,751 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
239,275 GBP2023-09-30
231,797 GBP2022-09-30
Between one and five year
658,005 GBP2023-09-30
695,390 GBP2022-09-30
More than five year
173,847 GBP2022-09-30
All periods
897,280 GBP2023-09-30
1,101,034 GBP2022-09-30
Total Borrowings
Secured
3,586,974 GBP2023-09-30
2,557,373 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
279,859 GBP2023-09-30
197,757 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,038,324 GBP2022-10-01 ~ 2023-09-30